|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$513.2M
68.48%
YoY
|
-$304.6M
-2.81%
YoY
|
-$313.4M
-26.79%
YoY
|
-$428.1M
49.16%
YoY
|
-$287.0M
-116.07%
YoY
|
| Depreciation, Depletion And Amortization |
$11.90M
-10.53%
YoY
|
$13.30M
-30.0%
YoY
|
$19.00M
-16.67%
YoY
|
$22.80M
-13.64%
YoY
|
$26.40M
-14.01%
YoY
|
| Cash From Operating Activities |
-$18.10M
-79.91%
YoY
|
-$90.10M
2.62%
YoY
|
-$87.80M
-57.19%
YoY
|
-$205.1M
16.47%
YoY
|
-$176.1M
54.61%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$10.40M
48.57%
YoY
|
$7.000M
-30.0%
YoY
|
$10.00M
-30.07%
YoY
|
$14.30M
-204.38%
YoY
|
-$13.70M
-38.57%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$528.5M
73.11%
YoY
|
$305.3M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$2.600M
2500.0%
YoY
|
| Cash From Investing Activities |
$518.1M
73.68%
YoY
|
$298.3M
461.77%
YoY
|
$53.10M
-89.81%
YoY
|
$521.2M
-291.34%
YoY
|
-$272.4M
267.12%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$319.7M
38.16%
YoY
|
$231.4M
104.42%
YoY
|
$113.2M
-50.68%
YoY
|
$229.5M
43.26%
YoY
|
$160.2M
1012.5%
YoY
|
| Debt Paid & Issued, Net |
$142.7M
393.77%
YoY
|
$28.90M
-50.51%
YoY
|
$58.40M
-74.07%
YoY
|
$225.2M
-4.74%
YoY
|
$236.4M
117.28%
YoY
|
| Cash From Financing Activities |
-$449.5M
145.76%
YoY
|
-$182.9M
71.25%
YoY
|
-$106.8M
-30.74%
YoY
|
-$154.2M
-19.01%
YoY
|
-$190.4M
-150.22%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$18.10M
-79.91%
YoY
|
-$90.10M
2.62%
YoY
|
-$87.80M
-57.19%
YoY
|
-$205.1M
16.47%
YoY
|
-$176.1M
54.61%
YoY
|
| Cash From Investing Activities |
$518.1M
73.68%
YoY
|
$298.3M
461.77%
YoY
|
$53.10M
-89.81%
YoY
|
$521.2M
-291.34%
YoY
|
-$272.4M
267.12%
YoY
|
| Cash From Financing Activities |
-$449.5M
145.76%
YoY
|
-$182.9M
71.25%
YoY
|
-$106.8M
-30.74%
YoY
|
-$154.2M
-19.01%
YoY
|
-$190.4M
-150.22%
YoY
|
| Net Change In Cash |
$50.50M
99.6%
YoY
|
$25.30M
-117.88%
YoY
|
-$141.5M
-187.4%
YoY
|
$161.9M
-125.34%
YoY
|
-$638.9M
-434.5%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$18.10M
-79.91%
YoY
|
-$90.10M
2.62%
YoY
|
-$87.80M
-57.19%
YoY
|
-$205.1M
16.47%
YoY
|
-$176.1M
54.61%
YoY
|
| Capital Expenditures |
$10.40M
48.57%
YoY
|
$7.000M
-30.0%
YoY
|
$10.00M
-30.07%
YoY
|
$14.30M
-204.38%
YoY
|
-$13.70M
-38.57%
YoY
|
| Free Cash Flow |
-$28.50M
-70.65%
YoY
|
-$97.10M
-0.72%
YoY
|
-$97.80M
-55.42%
YoY
|
-$219.4M
35.1%
YoY
|
-$162.4M
77.29%
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 |
-$32.10M
-71.59%
YoY
|
-$93.00M
101.74%
YoY
|
-$68.40M
402.94%
YoY
|
-$238.8M
54.06%
YoY
|
-$113.0M
25.7%
YoY
|
-$46.10M
-21.06%
YoY
|
-$13.60M
-91.35%
YoY
|
-$155.0M
77.75%
YoY
|
-$89.90M
2092.68%
YoY
|
-$58.40M
-312.36%
YoY
|
-$157.3M
-384.45%
YoY
|
-$87.20M
-66.88%
YoY
|
-$4.100M
-98.34%
YoY
|
$27.50M
-125.16%
YoY
|
$55.30M
-145.7%
YoY
|
-$263.3M
-249.26%
YoY
|
-$247.6M
6.22%
YoY
|
-$109.3M
-120.57%
YoY
|
-$121.0M
-191.74%
YoY
|
| Depreciation, Depletion And Amortization |
$2.600M
-16.13%
YoY
|
$2.900M
-12.12%
YoY
|
$2.900M
-12.12%
YoY
|
$3.000M
-11.76%
YoY
|
$3.100M
-6.06%
YoY
|
$3.300M
-2.94%
YoY
|
$3.300M
-44.07%
YoY
|
$3.400M
-26.09%
YoY
|
$3.300M
-35.29%
YoY
|
$3.400M
-33.33%
YoY
|
$5.900M
3.51%
YoY
|
$4.600M
-25.81%
YoY
|
$5.100M
-12.07%
YoY
|
$5.100M
-12.07%
YoY
|
$5.700M
-9.52%
YoY
|
$6.200M
-3.13%
YoY
|
$5.800M
-26.58%
YoY
|
$5.800M
-31.76%
YoY
|
$6.300M
-3.08%
YoY
|
| Cash From Operating Activities |
-$21.20M
-332.97%
YoY
|
$16.00M
-233.33%
YoY
|
-$21.60M
-32.29%
YoY
|
-$21.60M
111.76%
YoY
|
$9.100M
-125.28%
YoY
|
-$12.00M
-63.96%
YoY
|
-$31.90M
60.3%
YoY
|
-$10.20M
-31.54%
YoY
|
-$36.00M
82.74%
YoY
|
-$33.30M
81.97%
YoY
|
-$19.90M
-63.01%
YoY
|
-$14.90M
-84.23%
YoY
|
-$19.70M
-48.83%
YoY
|
-$18.30M
-46.96%
YoY
|
-$53.80M
-27.69%
YoY
|
-$94.50M
29.1%
YoY
|
-$38.50M
-741.67%
YoY
|
-$34.50M
-144.81%
YoY
|
-$74.40M
-32.12%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$4.000M
66.67%
YoY
|
$2.500M
47.06%
YoY
|
$2.000M
25.0%
YoY
|
$1.900M
46.15%
YoY
|
$2.400M
-20.0%
YoY
|
$1.700M
-26.09%
YoY
|
$1.600M
-27.27%
YoY
|
$1.300M
-48.0%
YoY
|
$3.000M
-26.83%
YoY
|
$2.300M
-188.46%
YoY
|
$2.200M
-161.11%
YoY
|
$2.500M
-162.5%
YoY
|
$4.100M
-168.33%
YoY
|
-$2.600M
-7.14%
YoY
|
-$3.600M
20.0%
YoY
|
-$4.000M
110.53%
YoY
|
-$6.000M
50.0%
YoY
|
-$2.800M
33.33%
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 |
N/A
|
$28.30M
-542.19%
YoY
|
$418.8M
643.87%
YoY
|
$86.50M
45.13%
YoY
|
-$5.100M
-102.6%
YoY
|
-$6.400M
-107.13%
YoY
|
$56.30M
185.79%
YoY
|
$59.60M
-1454.55%
YoY
|
$195.8M
-567.3%
YoY
|
$89.70M
-342.43%
YoY
|
$19.70M
-94.58%
YoY
|
-$4.400M
-103.15%
YoY
|
-$41.90M
-160.03%
YoY
|
-$37.00M
-121.6%
YoY
|
$363.2M
-337.54%
YoY
|
$139.5M
3571.05%
YoY
|
$69.80M
-124.85%
YoY
|
$171.3M
-32.48%
YoY
|
-$152.9M
-62.26%
YoY
|
| Cash From Investing Activities |
-$1.800M
-74.29%
YoY
|
$24.30M
-376.14%
YoY
|
$416.3M
662.45%
YoY
|
$84.50M
45.69%
YoY
|
-$7.000M
-103.6%
YoY
|
-$8.800M
-110.15%
YoY
|
$54.60M
213.79%
YoY
|
$58.00M
-978.79%
YoY
|
$194.5M
-538.06%
YoY
|
$86.70M
-310.95%
YoY
|
$17.40M
-95.17%
YoY
|
-$6.600M
-104.86%
YoY
|
-$44.40M
-167.48%
YoY
|
-$41.10M
-124.86%
YoY
|
$360.6M
-331.6%
YoY
|
$135.9M
16887.5%
YoY
|
$65.80M
-123.27%
YoY
|
$165.3M
-33.8%
YoY
|
-$155.7M
-61.76%
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 |
$14.70M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.100M
-94.93%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$61.10M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$600.0K
20.0%
YoY
|
N/A
|
N/A
|
N/A
|
$500.0K
-98.08%
YoY
|
N/A
|
N/A
|
N/A
|
$26.10M
2510.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
-99.34%
YoY
|
N/A
|
N/A
|
N/A
|
$152.3M
1592.22%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$23.30M
214.86%
YoY
|
-$92.10M
996.43%
YoY
|
-$227.6M
-346.59%
YoY
|
-$122.4M
-49.08%
YoY
|
-$7.400M
-71.97%
YoY
|
-$8.400M
58.49%
YoY
|
$92.30M
-277.16%
YoY
|
-$240.4M
375.1%
YoY
|
-$26.40M
-2300.0%
YoY
|
-$5.300M
-91.72%
YoY
|
-$52.10M
43.53%
YoY
|
-$50.60M
-695.29%
YoY
|
$1.200M
-101.92%
YoY
|
-$64.00M
-77.08%
YoY
|
-$36.30M
-119.21%
YoY
|
$8.500M
-108.84%
YoY
|
-$62.40M
1421.95%
YoY
|
-$279.2M
3434.18%
YoY
|
$189.0M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$21.20M
-332.97%
YoY
|
$16.00M
-233.33%
YoY
|
-$21.60M
-32.29%
YoY
|
-$21.60M
111.76%
YoY
|
$9.100M
-125.28%
YoY
|
-$12.00M
-63.96%
YoY
|
-$31.90M
60.3%
YoY
|
-$10.20M
-31.54%
YoY
|
-$36.00M
82.74%
YoY
|
-$33.30M
81.97%
YoY
|
-$19.90M
-63.01%
YoY
|
-$14.90M
-84.23%
YoY
|
-$19.70M
-48.83%
YoY
|
-$18.30M
-46.96%
YoY
|
-$53.80M
-27.69%
YoY
|
-$94.50M
29.1%
YoY
|
-$38.50M
-741.67%
YoY
|
-$34.50M
-144.81%
YoY
|
-$74.40M
-32.12%
YoY
|
| Cash From Investing Activities |
-$1.800M
-74.29%
YoY
|
$24.30M
-376.14%
YoY
|
$416.3M
662.45%
YoY
|
$84.50M
45.69%
YoY
|
-$7.000M
-103.6%
YoY
|
-$8.800M
-110.15%
YoY
|
$54.60M
213.79%
YoY
|
$58.00M
-978.79%
YoY
|
$194.5M
-538.06%
YoY
|
$86.70M
-310.95%
YoY
|
$17.40M
-95.17%
YoY
|
-$6.600M
-104.86%
YoY
|
-$44.40M
-167.48%
YoY
|
-$41.10M
-124.86%
YoY
|
$360.6M
-331.6%
YoY
|
$135.9M
16887.5%
YoY
|
$65.80M
-123.27%
YoY
|
$165.3M
-33.8%
YoY
|
-$155.7M
-61.76%
YoY
|
| Cash From Financing Activities |
-$23.30M
214.86%
YoY
|
-$92.10M
996.43%
YoY
|
-$227.6M
-346.59%
YoY
|
-$122.4M
-49.08%
YoY
|
-$7.400M
-71.97%
YoY
|
-$8.400M
58.49%
YoY
|
$92.30M
-277.16%
YoY
|
-$240.4M
375.1%
YoY
|
-$26.40M
-2300.0%
YoY
|
-$5.300M
-91.72%
YoY
|
-$52.10M
43.53%
YoY
|
-$50.60M
-695.29%
YoY
|
$1.200M
-101.92%
YoY
|
-$64.00M
-77.08%
YoY
|
-$36.30M
-119.21%
YoY
|
$8.500M
-108.84%
YoY
|
-$62.40M
1421.95%
YoY
|
-$279.2M
3434.18%
YoY
|
$189.0M
N/A
|
| Net Change In Cash |
-$46.30M
773.58%
YoY
|
-$51.80M
77.4%
YoY
|
$167.1M
45.3%
YoY
|
-$59.50M
-69.11%
YoY
|
-$5.300M
-104.01%
YoY
|
-$29.20M
-160.71%
YoY
|
$115.0M
-310.62%
YoY
|
-$192.6M
167.13%
YoY
|
$132.1M
-310.02%
YoY
|
$48.10M
-138.98%
YoY
|
-$54.60M
-120.18%
YoY
|
-$72.10M
-244.49%
YoY
|
-$62.90M
79.2%
YoY
|
-$123.4M
-16.85%
YoY
|
$270.5M
-758.15%
YoY
|
$49.90M
-129.61%
YoY
|
-$35.10M
-87.5%
YoY
|
-$148.4M
-146.55%
YoY
|
-$41.10M
-92.05%
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 |
-$21.20M
-332.97%
YoY
|
$16.00M
-233.33%
YoY
|
-$21.60M
-32.29%
YoY
|
-$21.60M
111.76%
YoY
|
$9.100M
-125.28%
YoY
|
-$12.00M
-63.96%
YoY
|
-$31.90M
60.3%
YoY
|
-$10.20M
-31.54%
YoY
|
-$36.00M
82.74%
YoY
|
-$33.30M
81.97%
YoY
|
-$19.90M
-63.01%
YoY
|
-$14.90M
-84.23%
YoY
|
-$19.70M
-48.83%
YoY
|
-$18.30M
-46.96%
YoY
|
-$53.80M
-27.69%
YoY
|
-$94.50M
29.1%
YoY
|
-$38.50M
-741.67%
YoY
|
-$34.50M
-144.81%
YoY
|
-$74.40M
-32.12%
YoY
|
| Capital Expenditures |
N/A
|
$4.000M
66.67%
YoY
|
$2.500M
47.06%
YoY
|
$2.000M
25.0%
YoY
|
$1.900M
46.15%
YoY
|
$2.400M
-20.0%
YoY
|
$1.700M
-26.09%
YoY
|
$1.600M
-27.27%
YoY
|
$1.300M
-48.0%
YoY
|
$3.000M
-26.83%
YoY
|
$2.300M
-188.46%
YoY
|
$2.200M
-161.11%
YoY
|
$2.500M
-162.5%
YoY
|
$4.100M
-168.33%
YoY
|
-$2.600M
-7.14%
YoY
|
-$3.600M
20.0%
YoY
|
-$4.000M
110.53%
YoY
|
-$6.000M
50.0%
YoY
|
-$2.800M
33.33%
YoY
|
| Free Cash Flow |
N/A
|
$12.00M
-183.33%
YoY
|
-$24.10M
-28.27%
YoY
|
-$23.60M
100.0%
YoY
|
$7.200M
-119.3%
YoY
|
-$14.40M
-60.33%
YoY
|
-$33.60M
51.35%
YoY
|
-$11.80M
-30.99%
YoY
|
-$37.30M
68.02%
YoY
|
-$36.30M
62.05%
YoY
|
-$22.20M
-56.64%
YoY
|
-$17.10M
-81.19%
YoY
|
-$22.20M
-35.65%
YoY
|
-$22.40M
-21.4%
YoY
|
-$51.20M
-28.49%
YoY
|
-$90.90M
29.49%
YoY
|
-$34.50M
-536.71%
YoY
|
-$28.50M
-135.19%
YoY
|
-$71.60M
-33.4%
YoY
|
Loading...