|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$170.0M
-139.91%
YoY
|
$426.0M
-243.92%
YoY
|
-$296.0M
62.64%
YoY
|
-$182.0M
550.0%
YoY
|
-$28.00M
-76.27%
YoY
|
| Depreciation, Depletion And Amortization |
$194.0M
-4.9%
YoY
|
$204.0M
-22.73%
YoY
|
$264.0M
14.78%
YoY
|
$230.0M
-34.66%
YoY
|
$352.0M
-23.31%
YoY
|
| Cash From Operating Activities |
-$73.00M
46.0%
YoY
|
-$50.00M
-156.18%
YoY
|
$89.00M
-38.19%
YoY
|
$144.0M
-40.74%
YoY
|
$243.0M
50.93%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$59.00M
110.71%
YoY
|
$28.00M
-45.1%
YoY
|
$51.00M
-44.57%
YoY
|
$92.00M
15.0%
YoY
|
$80.00M
5.26%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$53.00M
-93.77%
YoY
|
$851.0M
N/A
|
$0.00
-100.0%
YoY
|
$326.0M
6420.0%
YoY
|
$5.000M
N/A
|
| Cash From Investing Activities |
-$28.00M
-103.52%
YoY
|
$795.0M
-954.84%
YoY
|
-$93.00M
-153.76%
YoY
|
$173.0M
-221.83%
YoY
|
-$142.0M
5.97%
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$105.0M
-84.47%
YoY
|
$676.0M
1548.78%
YoY
|
$41.00M
24.24%
YoY
|
$33.00M
-97.8%
YoY
|
$1.500B
2627.27%
YoY
|
| Cash From Financing Activities |
-$39.00M
-95.55%
YoY
|
-$877.0M
982.72%
YoY
|
-$81.00M
-38.17%
YoY
|
-$131.0M
-0.76%
YoY
|
-$132.0M
78.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$73.00M
46.0%
YoY
|
-$50.00M
-156.18%
YoY
|
$89.00M
-38.19%
YoY
|
$144.0M
-40.74%
YoY
|
$243.0M
50.93%
YoY
|
| Cash From Investing Activities |
-$28.00M
-103.52%
YoY
|
$795.0M
-954.84%
YoY
|
-$93.00M
-153.76%
YoY
|
$173.0M
-221.83%
YoY
|
-$142.0M
5.97%
YoY
|
| Cash From Financing Activities |
-$39.00M
-95.55%
YoY
|
-$877.0M
982.72%
YoY
|
-$81.00M
-38.17%
YoY
|
-$131.0M
-0.76%
YoY
|
-$132.0M
78.38%
YoY
|
| Net Change In Cash |
-$134.0M
-5.63%
YoY
|
-$142.0M
79.75%
YoY
|
-$79.00M
-144.38%
YoY
|
$178.0M
-568.42%
YoY
|
-$38.00M
-19.15%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$73.00M
46.0%
YoY
|
-$50.00M
-156.18%
YoY
|
$89.00M
-38.19%
YoY
|
$144.0M
-40.74%
YoY
|
$243.0M
50.93%
YoY
|
| Capital Expenditures |
$59.00M
110.71%
YoY
|
$28.00M
-45.1%
YoY
|
$51.00M
-44.57%
YoY
|
$92.00M
15.0%
YoY
|
$80.00M
5.26%
YoY
|
| Free Cash Flow |
-$132.0M
69.23%
YoY
|
-$78.00M
-305.26%
YoY
|
$38.00M
-26.92%
YoY
|
$52.00M
-68.1%
YoY
|
$163.0M
91.76%
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 |
-$33.00M
-35.29%
YoY
|
-$36.00M
140.0%
YoY
|
-$46.00M
-137.4%
YoY
|
-$40.00M
-118.52%
YoY
|
-$51.00M
-151.52%
YoY
|
-$15.00M
-600.0%
YoY
|
$123.0M
-142.56%
YoY
|
$216.0M
-3185.71%
YoY
|
$99.00M
-1750.0%
YoY
|
$3.000M
-100.89%
YoY
|
-$289.0M
-2026.67%
YoY
|
-$7.000M
N/A
|
-$6.000M
-104.41%
YoY
|
-$336.0M
740.0%
YoY
|
$15.00M
36.36%
YoY
|
$0.00
-100.0%
YoY
|
$136.0M
-1336.36%
YoY
|
-$40.00M
263.64%
YoY
|
$11.00M
-257.14%
YoY
|
| Depreciation, Depletion And Amortization |
$47.00M
-2.08%
YoY
|
$50.00M
6.38%
YoY
|
$48.00M
9.09%
YoY
|
$48.00M
-5.88%
YoY
|
$48.00M
-22.58%
YoY
|
$47.00M
-27.69%
YoY
|
$44.00M
-45.68%
YoY
|
$51.00M
-10.53%
YoY
|
$62.00M
1.64%
YoY
|
$65.00M
4.84%
YoY
|
$81.00M
50.0%
YoY
|
$57.00M
7.55%
YoY
|
$61.00M
0.0%
YoY
|
$62.00M
-28.74%
YoY
|
$54.00M
-35.71%
YoY
|
$53.00M
-38.37%
YoY
|
$61.00M
-35.79%
YoY
|
$87.00M
-24.35%
YoY
|
$84.00M
-25.0%
YoY
|
| Cash From Operating Activities |
-$8.000M
-86.21%
YoY
|
$39.00M
-4.88%
YoY
|
-$39.00M
200.0%
YoY
|
-$15.00M
-63.41%
YoY
|
-$58.00M
56.76%
YoY
|
$41.00M
-66.39%
YoY
|
-$13.00M
18.18%
YoY
|
-$41.00M
310.0%
YoY
|
-$37.00M
208.33%
YoY
|
$122.0M
139.22%
YoY
|
-$11.00M
-111.22%
YoY
|
-$10.00M
-37.5%
YoY
|
-$12.00M
-209.09%
YoY
|
$51.00M
-40.0%
YoY
|
$98.00M
78.18%
YoY
|
-$16.00M
-115.24%
YoY
|
$11.00M
-650.0%
YoY
|
$85.00M
-50.58%
YoY
|
$55.00M
-48.6%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$9.000M
-35.71%
YoY
|
$22.00M
-466.67%
YoY
|
$21.00M
31.25%
YoY
|
$20.00M
-20.0%
YoY
|
$14.00M
7.69%
YoY
|
-$6.000M
-120.69%
YoY
|
$16.00M
-27.27%
YoY
|
$25.00M
25.0%
YoY
|
$13.00M
18.18%
YoY
|
$29.00M
-32.56%
YoY
|
$22.00M
-181.48%
YoY
|
$20.00M
-160.61%
YoY
|
$11.00M
-67.65%
YoY
|
$43.00M
-193.48%
YoY
|
-$27.00M
-10.0%
YoY
|
-$33.00M
-19.51%
YoY
|
$34.00M
142.86%
YoY
|
-$46.00M
4.55%
YoY
|
-$30.00M
-14.29%
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 |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$52.00M
-88.05%
YoY
|
$1.000M
-99.39%
YoY
|
$28.00M
N/A
|
$224.0M
N/A
|
$435.0M
N/A
|
$164.0M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$1.000M
-50.0%
YoY
|
$2.000M
100.0%
YoY
|
$323.0M
32200.0%
YoY
|
$1.000M
-50.0%
YoY
|
$2.000M
100.0%
YoY
|
| Cash From Investing Activities |
-$14.00M
-17.65%
YoY
|
-$22.00M
-164.71%
YoY
|
-$21.00M
-110.1%
YoY
|
$32.00M
-92.2%
YoY
|
-$17.00M
-111.89%
YoY
|
$34.00M
-217.24%
YoY
|
$208.0M
-1045.45%
YoY
|
$410.0M
-2150.0%
YoY
|
$143.0M
-750.0%
YoY
|
-$29.00M
-32.56%
YoY
|
-$22.00M
-15.38%
YoY
|
-$20.00M
-35.48%
YoY
|
-$22.00M
-108.06%
YoY
|
-$43.00M
-4.44%
YoY
|
-$26.00M
-7.14%
YoY
|
-$31.00M
-22.5%
YoY
|
$273.0M
-1041.38%
YoY
|
-$45.00M
7.14%
YoY
|
-$28.00M
-17.65%
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
|
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
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 |
$30.00M
-400.0%
YoY
|
-$39.00M
-59.38%
YoY
|
$30.00M
-130.0%
YoY
|
-$20.00M
-95.85%
YoY
|
-$10.00M
-94.97%
YoY
|
-$96.00M
190.91%
YoY
|
-$100.0M
525.0%
YoY
|
-$482.0M
3607.69%
YoY
|
-$199.0M
947.37%
YoY
|
-$33.00M
-3400.0%
YoY
|
-$16.00M
45.45%
YoY
|
-$13.00M
18.18%
YoY
|
-$19.00M
-82.73%
YoY
|
$1.000M
-105.0%
YoY
|
-$11.00M
-56.0%
YoY
|
-$11.00M
-82.26%
YoY
|
-$110.0M
340.0%
YoY
|
-$20.00M
-88.44%
YoY
|
-$25.00M
66.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$8.000M
-86.21%
YoY
|
$39.00M
-4.88%
YoY
|
-$39.00M
200.0%
YoY
|
-$15.00M
-63.41%
YoY
|
-$58.00M
56.76%
YoY
|
$41.00M
-66.39%
YoY
|
-$13.00M
18.18%
YoY
|
-$41.00M
310.0%
YoY
|
-$37.00M
208.33%
YoY
|
$122.0M
139.22%
YoY
|
-$11.00M
-111.22%
YoY
|
-$10.00M
-37.5%
YoY
|
-$12.00M
-209.09%
YoY
|
$51.00M
-40.0%
YoY
|
$98.00M
78.18%
YoY
|
-$16.00M
-115.24%
YoY
|
$11.00M
-650.0%
YoY
|
$85.00M
-50.58%
YoY
|
$55.00M
-48.6%
YoY
|
| Cash From Investing Activities |
-$14.00M
-17.65%
YoY
|
-$22.00M
-164.71%
YoY
|
-$21.00M
-110.1%
YoY
|
$32.00M
-92.2%
YoY
|
-$17.00M
-111.89%
YoY
|
$34.00M
-217.24%
YoY
|
$208.0M
-1045.45%
YoY
|
$410.0M
-2150.0%
YoY
|
$143.0M
-750.0%
YoY
|
-$29.00M
-32.56%
YoY
|
-$22.00M
-15.38%
YoY
|
-$20.00M
-35.48%
YoY
|
-$22.00M
-108.06%
YoY
|
-$43.00M
-4.44%
YoY
|
-$26.00M
-7.14%
YoY
|
-$31.00M
-22.5%
YoY
|
$273.0M
-1041.38%
YoY
|
-$45.00M
7.14%
YoY
|
-$28.00M
-17.65%
YoY
|
| Cash From Financing Activities |
$30.00M
-400.0%
YoY
|
-$39.00M
-59.38%
YoY
|
$30.00M
-130.0%
YoY
|
-$20.00M
-95.85%
YoY
|
-$10.00M
-94.97%
YoY
|
-$96.00M
190.91%
YoY
|
-$100.0M
525.0%
YoY
|
-$482.0M
3607.69%
YoY
|
-$199.0M
947.37%
YoY
|
-$33.00M
-3400.0%
YoY
|
-$16.00M
45.45%
YoY
|
-$13.00M
18.18%
YoY
|
-$19.00M
-82.73%
YoY
|
$1.000M
-105.0%
YoY
|
-$11.00M
-56.0%
YoY
|
-$11.00M
-82.26%
YoY
|
-$110.0M
340.0%
YoY
|
-$20.00M
-88.44%
YoY
|
-$25.00M
66.67%
YoY
|
| Net Change In Cash |
$8.000M
-109.52%
YoY
|
-$22.00M
4.76%
YoY
|
-$30.00M
-131.58%
YoY
|
-$3.000M
-97.35%
YoY
|
-$84.00M
-11.58%
YoY
|
-$21.00M
-135.0%
YoY
|
$95.00M
-293.88%
YoY
|
-$113.0M
162.79%
YoY
|
-$95.00M
86.27%
YoY
|
$60.00M
566.67%
YoY
|
-$49.00M
-180.33%
YoY
|
-$43.00M
-25.86%
YoY
|
-$51.00M
-129.48%
YoY
|
$9.000M
-55.0%
YoY
|
$61.00M
2950.0%
YoY
|
-$58.00M
-2033.33%
YoY
|
$173.0M
-393.22%
YoY
|
$20.00M
-146.51%
YoY
|
$2.000M
-96.55%
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 |
-$8.000M
-86.21%
YoY
|
$39.00M
-4.88%
YoY
|
-$39.00M
200.0%
YoY
|
-$15.00M
-63.41%
YoY
|
-$58.00M
56.76%
YoY
|
$41.00M
-66.39%
YoY
|
-$13.00M
18.18%
YoY
|
-$41.00M
310.0%
YoY
|
-$37.00M
208.33%
YoY
|
$122.0M
139.22%
YoY
|
-$11.00M
-111.22%
YoY
|
-$10.00M
-37.5%
YoY
|
-$12.00M
-209.09%
YoY
|
$51.00M
-40.0%
YoY
|
$98.00M
78.18%
YoY
|
-$16.00M
-115.24%
YoY
|
$11.00M
-650.0%
YoY
|
$85.00M
-50.58%
YoY
|
$55.00M
-48.6%
YoY
|
| Capital Expenditures |
$9.000M
-35.71%
YoY
|
$22.00M
-466.67%
YoY
|
$21.00M
31.25%
YoY
|
$20.00M
-20.0%
YoY
|
$14.00M
7.69%
YoY
|
-$6.000M
-120.69%
YoY
|
$16.00M
-27.27%
YoY
|
$25.00M
25.0%
YoY
|
$13.00M
18.18%
YoY
|
$29.00M
-32.56%
YoY
|
$22.00M
-181.48%
YoY
|
$20.00M
-160.61%
YoY
|
$11.00M
-67.65%
YoY
|
$43.00M
-193.48%
YoY
|
-$27.00M
-10.0%
YoY
|
-$33.00M
-19.51%
YoY
|
$34.00M
142.86%
YoY
|
-$46.00M
4.55%
YoY
|
-$30.00M
-14.29%
YoY
|
| Free Cash Flow |
-$17.00M
-76.39%
YoY
|
$17.00M
-63.83%
YoY
|
-$60.00M
106.9%
YoY
|
-$35.00M
-46.97%
YoY
|
-$72.00M
44.0%
YoY
|
$47.00M
-49.46%
YoY
|
-$29.00M
-12.12%
YoY
|
-$66.00M
120.0%
YoY
|
-$50.00M
117.39%
YoY
|
$93.00M
1062.5%
YoY
|
-$33.00M
-126.4%
YoY
|
-$30.00M
-276.47%
YoY
|
-$23.00M
0.0%
YoY
|
$8.000M
-93.89%
YoY
|
$125.0M
47.06%
YoY
|
$17.00M
-88.36%
YoY
|
-$23.00M
43.75%
YoY
|
$131.0M
-39.35%
YoY
|
$85.00M
-40.14%
YoY
|
Loading...