|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$258.8M
63.94%
YoY
|
-$157.9M
11.62%
YoY
|
-$141.4M
25.91%
YoY
|
-$112.3M
59.3%
YoY
|
-$70.51M
17.95%
YoY
|
| Depreciation, Depletion And Amortization |
$3.380M
6.39%
YoY
|
$3.177M
5.62%
YoY
|
$3.008M
3.87%
YoY
|
$2.896M
-5.61%
YoY
|
$3.068M
-21.91%
YoY
|
| Cash From Operating Activities |
-$210.9M
33.65%
YoY
|
-$157.8M
47.06%
YoY
|
-$107.3M
3.47%
YoY
|
-$103.7M
70.28%
YoY
|
-$60.90M
50.73%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.714M
41.43%
YoY
|
$1.919M
5.56%
YoY
|
$1.818M
-0.55%
YoY
|
$1.828M
46.36%
YoY
|
$1.249M
-19.52%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$211.8M
-173.48%
YoY
|
-$288.2M
177.22%
YoY
|
-$104.0M
-213.29%
YoY
|
$91.77M
-142.7%
YoY
|
-$214.9M
122.31%
YoY
|
| Cash From Investing Activities |
$209.1M
-172.06%
YoY
|
-$290.1M
174.27%
YoY
|
-$105.8M
-217.61%
YoY
|
$89.94M
-141.61%
YoY
|
-$216.2M
120.08%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
$432.3M
99.93%
YoY
|
$216.2M
N/A
|
N/A
N/A
|
$269.9M
58.02%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$2.388M
-99.46%
YoY
|
$441.4M
102.07%
YoY
|
$218.5M
5259.62%
YoY
|
$4.076M
-98.5%
YoY
|
$272.4M
59.07%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$210.9M
33.65%
YoY
|
-$157.8M
47.06%
YoY
|
-$107.3M
3.47%
YoY
|
-$103.7M
70.28%
YoY
|
-$60.90M
50.73%
YoY
|
| Cash From Investing Activities |
$209.1M
-172.06%
YoY
|
-$290.1M
174.27%
YoY
|
-$105.8M
-217.61%
YoY
|
$89.94M
-141.61%
YoY
|
-$216.2M
120.08%
YoY
|
| Cash From Financing Activities |
$2.388M
-99.46%
YoY
|
$441.4M
102.07%
YoY
|
$218.5M
5259.62%
YoY
|
$4.076M
-98.5%
YoY
|
$272.4M
59.07%
YoY
|
| Net Change In Cash |
$515.0K
-107.97%
YoY
|
-$6.458M
-219.93%
YoY
|
$5.385M
-155.44%
YoY
|
-$9.714M
106.99%
YoY
|
-$4.693M
-114.39%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$210.9M
33.65%
YoY
|
-$157.8M
47.06%
YoY
|
-$107.3M
3.47%
YoY
|
-$103.7M
70.28%
YoY
|
-$60.90M
50.73%
YoY
|
| Capital Expenditures |
$2.714M
41.43%
YoY
|
$1.919M
5.56%
YoY
|
$1.818M
-0.55%
YoY
|
$1.828M
46.36%
YoY
|
$1.249M
-19.52%
YoY
|
| Free Cash Flow |
-$213.6M
33.74%
YoY
|
-$159.7M
46.37%
YoY
|
-$109.1M
3.4%
YoY
|
-$105.5M
69.8%
YoY
|
-$62.15M
48.13%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$78.69M
46.27%
YoY
|
-$81.32M
72.68%
YoY
|
-$67.04M
59.17%
YoY
|
-$56.60M
57.92%
YoY
|
-$53.80M
63.97%
YoY
|
-$47.09M
8.74%
YoY
|
-$42.12M
10.09%
YoY
|
-$35.84M
17.51%
YoY
|
-$32.81M
11.74%
YoY
|
-$43.31M
63.5%
YoY
|
-$38.26M
42.85%
YoY
|
-$30.50M
-15.28%
YoY
|
-$29.36M
27.38%
YoY
|
-$26.49M
31.46%
YoY
|
-$26.78M
30.96%
YoY
|
-$36.00M
169.23%
YoY
|
-$23.05M
39.36%
YoY
|
-$20.15M
-8.0%
YoY
|
-$20.45M
43.83%
YoY
|
| Depreciation, Depletion And Amortization |
$854.0K
-1.5%
YoY
|
$816.0K
-0.37%
YoY
|
$824.0K
4.83%
YoY
|
$873.0K
9.54%
YoY
|
$867.0K
11.87%
YoY
|
$819.0K
7.91%
YoY
|
$786.0K
2.08%
YoY
|
$797.0K
5.42%
YoY
|
$775.0K
6.75%
YoY
|
$759.0K
12.78%
YoY
|
$770.0K
14.75%
YoY
|
$756.0K
2.02%
YoY
|
$726.0K
-10.48%
YoY
|
$673.0K
-13.38%
YoY
|
$671.0K
-10.77%
YoY
|
$741.0K
-2.37%
YoY
|
$811.0K
4.65%
YoY
|
$777.0K
2.24%
YoY
|
$752.0K
-12.56%
YoY
|
| Cash From Operating Activities |
-$65.60M
20.59%
YoY
|
-$63.94M
96.88%
YoY
|
-$48.63M
-12.12%
YoY
|
-$44.01M
50.05%
YoY
|
-$54.40M
33.99%
YoY
|
-$32.48M
-0.18%
YoY
|
-$55.34M
191.4%
YoY
|
-$29.33M
7.84%
YoY
|
-$40.60M
41.96%
YoY
|
-$32.53M
49.49%
YoY
|
-$18.99M
-46.04%
YoY
|
-$27.20M
22.26%
YoY
|
-$28.60M
16.73%
YoY
|
-$21.76M
49.85%
YoY
|
-$35.19M
114.95%
YoY
|
-$22.24M
86.39%
YoY
|
-$24.50M
35.48%
YoY
|
-$14.52M
178.75%
YoY
|
-$16.37M
38.04%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.639M
518.49%
YoY
|
$1.281M
69.44%
YoY
|
$440.0K
-19.27%
YoY
|
$728.0K
165.69%
YoY
|
$265.0K
-22.97%
YoY
|
$756.0K
13.51%
YoY
|
$545.0K
263.33%
YoY
|
$274.0K
-33.17%
YoY
|
$344.0K
-41.2%
YoY
|
$666.0K
183.4%
YoY
|
$150.0K
-143.48%
YoY
|
$410.0K
-160.92%
YoY
|
$585.0K
1.74%
YoY
|
$235.0K
-166.38%
YoY
|
-$345.0K
86.49%
YoY
|
-$673.0K
380.71%
YoY
|
$575.0K
1.41%
YoY
|
-$354.0K
47.5%
YoY
|
-$185.0K
15.62%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$73.76M
70.68%
YoY
|
$56.71M
128.63%
YoY
|
$61.29M
26.88%
YoY
|
$50.58M
-208.89%
YoY
|
$43.22M
-113.72%
YoY
|
$24.80M
-114.55%
YoY
|
$48.30M
309.35%
YoY
|
-$46.45M
-3051.02%
YoY
|
-$314.9M
-692.37%
YoY
|
-$170.5M
-642.15%
YoY
|
$11.80M
-49.6%
YoY
|
$1.574M
-93.94%
YoY
|
$53.15M
385.2%
YoY
|
$31.45M
-269.17%
YoY
|
$23.41M
-110.33%
YoY
|
$25.95M
-288.55%
YoY
|
$10.96M
-75.13%
YoY
|
-$18.59M
-159.77%
YoY
|
-$226.6M
435.07%
YoY
|
| Cash From Investing Activities |
$72.12M
67.91%
YoY
|
$55.43M
130.49%
YoY
|
$60.85M
27.41%
YoY
|
$49.85M
-206.69%
YoY
|
$42.95M
-113.63%
YoY
|
$24.05M
-114.05%
YoY
|
$47.76M
309.94%
YoY
|
-$46.72M
-4114.0%
YoY
|
-$315.2M
-699.61%
YoY
|
-$171.2M
-648.36%
YoY
|
$11.65M
-49.5%
YoY
|
$1.164M
-95.4%
YoY
|
$52.57M
406.45%
YoY
|
$31.21M
-264.76%
YoY
|
$23.07M
-110.17%
YoY
|
$25.28M
-281.68%
YoY
|
$10.38M
-76.13%
YoY
|
-$18.94M
-161.41%
YoY
|
-$226.8M
433.49%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$432.3M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$327.0K
61.88%
YoY
|
$1.349M
249.48%
YoY
|
$774.0K
-37.53%
YoY
|
$63.00K
-98.3%
YoY
|
$202.0K
-99.95%
YoY
|
$386.0K
-99.82%
YoY
|
$1.239M
395.6%
YoY
|
$3.712M
2690.98%
YoY
|
$436.1M
62740.35%
YoY
|
$217.4M
15482.37%
YoY
|
$250.0K
-89.16%
YoY
|
$133.0K
87.32%
YoY
|
$694.0K
128.29%
YoY
|
$1.395M
227.46%
YoY
|
$2.306M
-99.15%
YoY
|
$71.00K
-438.1%
YoY
|
$304.0K
310.81%
YoY
|
$426.0K
752.0%
YoY
|
$271.9M
5955.61%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$65.60M
20.59%
YoY
|
-$63.94M
96.88%
YoY
|
-$48.63M
-12.12%
YoY
|
-$44.01M
50.05%
YoY
|
-$54.40M
33.99%
YoY
|
-$32.48M
-0.18%
YoY
|
-$55.34M
191.4%
YoY
|
-$29.33M
7.84%
YoY
|
-$40.60M
41.96%
YoY
|
-$32.53M
49.49%
YoY
|
-$18.99M
-46.04%
YoY
|
-$27.20M
22.26%
YoY
|
-$28.60M
16.73%
YoY
|
-$21.76M
49.85%
YoY
|
-$35.19M
114.95%
YoY
|
-$22.24M
86.39%
YoY
|
-$24.50M
35.48%
YoY
|
-$14.52M
178.75%
YoY
|
-$16.37M
38.04%
YoY
|
| Cash From Investing Activities |
$72.12M
67.91%
YoY
|
$55.43M
130.49%
YoY
|
$60.85M
27.41%
YoY
|
$49.85M
-206.69%
YoY
|
$42.95M
-113.63%
YoY
|
$24.05M
-114.05%
YoY
|
$47.76M
309.94%
YoY
|
-$46.72M
-4114.0%
YoY
|
-$315.2M
-699.61%
YoY
|
-$171.2M
-648.36%
YoY
|
$11.65M
-49.5%
YoY
|
$1.164M
-95.4%
YoY
|
$52.57M
406.45%
YoY
|
$31.21M
-264.76%
YoY
|
$23.07M
-110.17%
YoY
|
$25.28M
-281.68%
YoY
|
$10.38M
-76.13%
YoY
|
-$18.94M
-161.41%
YoY
|
-$226.8M
433.49%
YoY
|
| Cash From Financing Activities |
$327.0K
61.88%
YoY
|
$1.349M
249.48%
YoY
|
$774.0K
-37.53%
YoY
|
$63.00K
-98.3%
YoY
|
$202.0K
-99.95%
YoY
|
$386.0K
-99.82%
YoY
|
$1.239M
395.6%
YoY
|
$3.712M
2690.98%
YoY
|
$436.1M
62740.35%
YoY
|
$217.4M
15482.37%
YoY
|
$250.0K
-89.16%
YoY
|
$133.0K
87.32%
YoY
|
$694.0K
128.29%
YoY
|
$1.395M
227.46%
YoY
|
$2.306M
-99.15%
YoY
|
$71.00K
-438.1%
YoY
|
$304.0K
310.81%
YoY
|
$426.0K
752.0%
YoY
|
$271.9M
5955.61%
YoY
|
| Net Change In Cash |
$6.858M
-161.12%
YoY
|
-$7.166M
-10.9%
YoY
|
$12.99M
-304.94%
YoY
|
$5.908M
-108.17%
YoY
|
-$11.22M
-113.98%
YoY
|
-$8.043M
-158.79%
YoY
|
-$6.340M
-10.58%
YoY
|
-$72.34M
179.31%
YoY
|
$80.26M
225.03%
YoY
|
$13.68M
26.13%
YoY
|
-$7.090M
-27.79%
YoY
|
-$25.90M
-933.3%
YoY
|
$24.69M
-278.3%
YoY
|
$10.85M
-132.83%
YoY
|
-$9.818M
-134.16%
YoY
|
$3.108M
-112.01%
YoY
|
-$13.85M
-154.36%
YoY
|
-$33.04M
-228.61%
YoY
|
$28.74M
-157.61%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$65.60M
20.59%
YoY
|
-$63.94M
96.88%
YoY
|
-$48.63M
-12.12%
YoY
|
-$44.01M
50.05%
YoY
|
-$54.40M
33.99%
YoY
|
-$32.48M
-0.18%
YoY
|
-$55.34M
191.4%
YoY
|
-$29.33M
7.84%
YoY
|
-$40.60M
41.96%
YoY
|
-$32.53M
49.49%
YoY
|
-$18.99M
-46.04%
YoY
|
-$27.20M
22.26%
YoY
|
-$28.60M
16.73%
YoY
|
-$21.76M
49.85%
YoY
|
-$35.19M
114.95%
YoY
|
-$22.24M
86.39%
YoY
|
-$24.50M
35.48%
YoY
|
-$14.52M
178.75%
YoY
|
-$16.37M
38.04%
YoY
|
| Capital Expenditures |
$1.639M
518.49%
YoY
|
$1.281M
69.44%
YoY
|
$440.0K
-19.27%
YoY
|
$728.0K
165.69%
YoY
|
$265.0K
-22.97%
YoY
|
$756.0K
13.51%
YoY
|
$545.0K
263.33%
YoY
|
$274.0K
-33.17%
YoY
|
$344.0K
-41.2%
YoY
|
$666.0K
183.4%
YoY
|
$150.0K
-143.48%
YoY
|
$410.0K
-160.92%
YoY
|
$585.0K
1.74%
YoY
|
$235.0K
-166.38%
YoY
|
-$345.0K
86.49%
YoY
|
-$673.0K
380.71%
YoY
|
$575.0K
1.41%
YoY
|
-$354.0K
47.5%
YoY
|
-$185.0K
15.62%
YoY
|
| Free Cash Flow |
-$67.24M
23.0%
YoY
|
-$65.22M
96.26%
YoY
|
-$49.07M
-12.19%
YoY
|
-$44.73M
51.12%
YoY
|
-$54.67M
33.51%
YoY
|
-$33.23M
0.1%
YoY
|
-$55.88M
191.96%
YoY
|
-$29.60M
7.23%
YoY
|
-$40.94M
40.29%
YoY
|
-$33.20M
50.93%
YoY
|
-$19.14M
-45.07%
YoY
|
-$27.61M
27.98%
YoY
|
-$29.19M
16.39%
YoY
|
-$22.00M
55.25%
YoY
|
-$34.85M
115.28%
YoY
|
-$21.57M
82.9%
YoY
|
-$25.08M
34.44%
YoY
|
-$14.17M
185.09%
YoY
|
-$16.19M
38.35%
YoY
|
Loading...