|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$465.3M
55.93%
YoY
|
-$298.4M
39.1%
YoY
|
-$214.5M
30.88%
YoY
|
-$163.9M
52.28%
YoY
|
-$107.6M
45.83%
YoY
|
| Depreciation, Depletion And Amortization |
$3.900M
39.29%
YoY
|
$2.800M
154.55%
YoY
|
$1.100M
10.0%
YoY
|
$1.000M
11.11%
YoY
|
$900.0K
0.0%
YoY
|
| Cash From Operating Activities |
-$377.9M
67.24%
YoY
|
-$226.0M
35.88%
YoY
|
-$166.3M
44.36%
YoY
|
-$115.2M
30.05%
YoY
|
-$88.59M
42.82%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$5.762M
49.9%
YoY
|
$3.844M
-18.0%
YoY
|
$4.688M
183.09%
YoY
|
$1.656M
279.82%
YoY
|
$436.0K
134.41%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$179.7M
-131.47%
YoY
|
-$571.0M
191.72%
YoY
|
-$195.7M
13.58%
YoY
|
-$172.3M
207.46%
YoY
|
-$56.05M
-14111.75%
YoY
|
| Cash From Investing Activities |
$173.9M
-130.25%
YoY
|
-$574.8M
186.82%
YoY
|
-$200.4M
15.19%
YoY
|
-$174.0M
208.02%
YoY
|
-$56.48M
-26129.03%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$970.0M
162.87%
YoY
|
$369.0M
214.75%
YoY
|
$117.2M
-53.02%
YoY
|
$249.5M
118.35%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$40.61M
-95.98%
YoY
|
$1.010B
159.79%
YoY
|
$388.9M
218.9%
YoY
|
$122.0M
-51.73%
YoY
|
$252.7M
120.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$377.9M
67.24%
YoY
|
-$226.0M
35.88%
YoY
|
-$166.3M
44.36%
YoY
|
-$115.2M
30.05%
YoY
|
-$88.59M
42.82%
YoY
|
| Cash From Investing Activities |
$173.9M
-130.25%
YoY
|
-$574.8M
186.82%
YoY
|
-$200.4M
15.19%
YoY
|
-$174.0M
208.02%
YoY
|
-$56.48M
-26129.03%
YoY
|
| Cash From Financing Activities |
$40.61M
-95.98%
YoY
|
$1.010B
159.79%
YoY
|
$388.9M
218.9%
YoY
|
$122.0M
-51.73%
YoY
|
$252.7M
120.54%
YoY
|
| Net Change In Cash |
-$163.4M
-177.94%
YoY
|
$209.6M
843.34%
YoY
|
$22.22M
-113.29%
YoY
|
-$167.2M
-255.4%
YoY
|
$107.6M
103.95%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$377.9M
67.24%
YoY
|
-$226.0M
35.88%
YoY
|
-$166.3M
44.36%
YoY
|
-$115.2M
30.05%
YoY
|
-$88.59M
42.82%
YoY
|
| Capital Expenditures |
$5.762M
49.9%
YoY
|
$3.844M
-18.0%
YoY
|
$4.688M
183.09%
YoY
|
$1.656M
279.82%
YoY
|
$436.0K
134.41%
YoY
|
| Free Cash Flow |
-$383.7M
66.95%
YoY
|
-$229.8M
34.4%
YoY
|
-$171.0M
46.32%
YoY
|
-$116.9M
31.27%
YoY
|
-$89.02M
43.1%
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 |
-$127.8M
32.11%
YoY
|
-$122.8M
52.39%
YoY
|
-$130.1M
69.33%
YoY
|
-$115.6M
56.15%
YoY
|
-$96.77M
44.59%
YoY
|
-$80.60M
34.11%
YoY
|
-$76.83M
33.71%
YoY
|
-$74.06M
45.27%
YoY
|
-$66.93M
45.52%
YoY
|
-$60.10M
33.58%
YoY
|
-$57.46M
37.05%
YoY
|
-$50.98M
20.3%
YoY
|
-$46.00M
32.83%
YoY
|
-$44.99M
46.1%
YoY
|
-$41.93M
50.53%
YoY
|
-$42.38M
62.39%
YoY
|
-$34.63M
51.2%
YoY
|
-$30.79M
42.3%
YoY
|
-$27.85M
52.03%
YoY
|
| Depreciation, Depletion And Amortization |
$1.160M
25.41%
YoY
|
$994.0K
26.14%
YoY
|
$1.012M
31.43%
YoY
|
$959.0K
27.36%
YoY
|
$925.0K
95.15%
YoY
|
$788.0K
200.76%
YoY
|
$770.0K
175.0%
YoY
|
$753.0K
168.93%
YoY
|
$474.0K
67.49%
YoY
|
$262.0K
-6.43%
YoY
|
$280.0K
12.9%
YoY
|
$280.0K
30.23%
YoY
|
$283.0K
17.92%
YoY
|
$280.0K
19.15%
YoY
|
$248.0K
6.44%
YoY
|
$215.0K
-8.12%
YoY
|
$240.0K
9.09%
YoY
|
$235.0K
2.17%
YoY
|
$233.0K
-2.92%
YoY
|
| Cash From Operating Activities |
-$124.7M
40.98%
YoY
|
-$92.90M
43.65%
YoY
|
-$110.7M
76.24%
YoY
|
-$85.85M
88.2%
YoY
|
-$88.45M
67.35%
YoY
|
-$64.67M
67.92%
YoY
|
-$62.82M
51.97%
YoY
|
-$45.62M
-0.26%
YoY
|
-$52.86M
29.81%
YoY
|
-$38.52M
9.4%
YoY
|
-$41.34M
7.44%
YoY
|
-$45.74M
63.48%
YoY
|
-$40.72M
200.66%
YoY
|
-$35.21M
53.75%
YoY
|
-$38.48M
49.88%
YoY
|
-$27.98M
40.26%
YoY
|
-$13.54M
-32.51%
YoY
|
-$22.90M
43.66%
YoY
|
-$25.67M
42.63%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$820.0K
-33.82%
YoY
|
$458.0K
-55.49%
YoY
|
$863.0K
63.45%
YoY
|
$3.202M
235.29%
YoY
|
$1.239M
-6.98%
YoY
|
$1.029M
10.05%
YoY
|
$528.0K
-84.91%
YoY
|
$955.0K
302.95%
YoY
|
$1.332M
8225.0%
YoY
|
$935.0K
241.24%
YoY
|
$3.500M
-613.2%
YoY
|
$237.0K
-138.66%
YoY
|
$16.00K
-81.61%
YoY
|
$274.0K
-1622.22%
YoY
|
-$682.0K
387.14%
YoY
|
-$613.0K
287.97%
YoY
|
$87.00K
-25.0%
YoY
|
-$18.00K
-10.0%
YoY
|
-$140.0K
40.0%
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 |
-$251.5M
196.9%
YoY
|
$57.57M
-110.64%
YoY
|
$165.7M
684.02%
YoY
|
$41.16M
-178.11%
YoY
|
-$84.72M
-5262.83%
YoY
|
-$541.1M
526.42%
YoY
|
$21.13M
-111.13%
YoY
|
-$52.69M
-266.34%
YoY
|
$1.641M
-96.64%
YoY
|
-$86.37M
-332.64%
YoY
|
-$189.8M
-2629.18%
YoY
|
$31.67M
-118.24%
YoY
|
$48.77M
-212.64%
YoY
|
$37.13M
-136.48%
YoY
|
$7.504M
-208.99%
YoY
|
-$173.7M
-968.38%
YoY
|
-$43.30M
-232.73%
YoY
|
-$101.8M
1046.17%
YoY
|
-$6.885M
-72.16%
YoY
|
| Cash From Investing Activities |
-$252.4M
193.57%
YoY
|
$57.11M
-110.53%
YoY
|
$164.8M
699.93%
YoY
|
$37.95M
-170.75%
YoY
|
-$85.96M
-27919.09%
YoY
|
-$542.1M
520.89%
YoY
|
$20.60M
-110.66%
YoY
|
-$53.64M
-270.64%
YoY
|
$309.0K
-99.37%
YoY
|
-$87.31M
-336.91%
YoY
|
-$193.3M
-2933.48%
YoY
|
$31.44M
-118.04%
YoY
|
$48.76M
-212.38%
YoY
|
$36.85M
-136.2%
YoY
|
$6.822M
-197.11%
YoY
|
-$174.3M
-978.38%
YoY
|
-$43.38M
-233.48%
YoY
|
-$101.8M
1045.08%
YoY
|
-$7.025M
-71.71%
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 |
$380.5M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$32.10K
N/A
|
N/A
N/A
|
$350.0M
N/A
|
$350.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$150.0M
N/A
|
N/A
N/A
|
$117.3M
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 |
$389.9M
8686.91%
YoY
|
$26.04M
-95.3%
YoY
|
$3.084M
-94.62%
YoY
|
$7.055M
28.37%
YoY
|
$4.437M
-98.87%
YoY
|
$554.0M
1360.88%
YoY
|
$57.33M
-83.03%
YoY
|
$5.496M
-56.58%
YoY
|
$393.6M
81216.94%
YoY
|
$37.93M
32878.26%
YoY
|
$337.9M
31301.49%
YoY
|
$12.66M
-89.36%
YoY
|
$484.0K
-72.81%
YoY
|
$115.0K
-99.93%
YoY
|
$1.076M
-93.04%
YoY
|
$119.0M
62.34%
YoY
|
$1.780M
3022.81%
YoY
|
$163.9M
163756.0%
YoY
|
$15.46M
-9764.38%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$124.7M
40.98%
YoY
|
-$92.90M
43.65%
YoY
|
-$110.7M
76.24%
YoY
|
-$85.85M
88.2%
YoY
|
-$88.45M
67.35%
YoY
|
-$64.67M
67.92%
YoY
|
-$62.82M
51.97%
YoY
|
-$45.62M
-0.26%
YoY
|
-$52.86M
29.81%
YoY
|
-$38.52M
9.4%
YoY
|
-$41.34M
7.44%
YoY
|
-$45.74M
63.48%
YoY
|
-$40.72M
200.66%
YoY
|
-$35.21M
53.75%
YoY
|
-$38.48M
49.88%
YoY
|
-$27.98M
40.26%
YoY
|
-$13.54M
-32.51%
YoY
|
-$22.90M
43.66%
YoY
|
-$25.67M
42.63%
YoY
|
| Cash From Investing Activities |
-$252.4M
193.57%
YoY
|
$57.11M
-110.53%
YoY
|
$164.8M
699.93%
YoY
|
$37.95M
-170.75%
YoY
|
-$85.96M
-27919.09%
YoY
|
-$542.1M
520.89%
YoY
|
$20.60M
-110.66%
YoY
|
-$53.64M
-270.64%
YoY
|
$309.0K
-99.37%
YoY
|
-$87.31M
-336.91%
YoY
|
-$193.3M
-2933.48%
YoY
|
$31.44M
-118.04%
YoY
|
$48.76M
-212.38%
YoY
|
$36.85M
-136.2%
YoY
|
$6.822M
-197.11%
YoY
|
-$174.3M
-978.38%
YoY
|
-$43.38M
-233.48%
YoY
|
-$101.8M
1045.08%
YoY
|
-$7.025M
-71.71%
YoY
|
| Cash From Financing Activities |
$389.9M
8686.91%
YoY
|
$26.04M
-95.3%
YoY
|
$3.084M
-94.62%
YoY
|
$7.055M
28.37%
YoY
|
$4.437M
-98.87%
YoY
|
$554.0M
1360.88%
YoY
|
$57.33M
-83.03%
YoY
|
$5.496M
-56.58%
YoY
|
$393.6M
81216.94%
YoY
|
$37.93M
32878.26%
YoY
|
$337.9M
31301.49%
YoY
|
$12.66M
-89.36%
YoY
|
$484.0K
-72.81%
YoY
|
$115.0K
-99.93%
YoY
|
$1.076M
-93.04%
YoY
|
$119.0M
62.34%
YoY
|
$1.780M
3022.81%
YoY
|
$163.9M
163756.0%
YoY
|
$15.46M
-9764.38%
YoY
|
| Net Change In Cash |
$12.81M
-107.54%
YoY
|
-$9.759M
-81.49%
YoY
|
$57.18M
278.47%
YoY
|
-$40.84M
-56.44%
YoY
|
-$170.0M
-149.84%
YoY
|
-$52.72M
-40.02%
YoY
|
$15.11M
-85.37%
YoY
|
-$93.76M
5613.71%
YoY
|
$341.0M
3902.19%
YoY
|
-$87.90M
-5091.37%
YoY
|
$103.2M
-437.6%
YoY
|
-$1.641M
-98.03%
YoY
|
$8.521M
-115.45%
YoY
|
$1.761M
-95.5%
YoY
|
-$30.58M
77.44%
YoY
|
-$83.26M
-213.75%
YoY
|
-$55.15M
-541.46%
YoY
|
$39.16M
-258.35%
YoY
|
-$17.24M
-59.91%
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 |
-$124.7M
40.98%
YoY
|
-$92.90M
43.65%
YoY
|
-$110.7M
76.24%
YoY
|
-$85.85M
88.2%
YoY
|
-$88.45M
67.35%
YoY
|
-$64.67M
67.92%
YoY
|
-$62.82M
51.97%
YoY
|
-$45.62M
-0.26%
YoY
|
-$52.86M
29.81%
YoY
|
-$38.52M
9.4%
YoY
|
-$41.34M
7.44%
YoY
|
-$45.74M
63.48%
YoY
|
-$40.72M
200.66%
YoY
|
-$35.21M
53.75%
YoY
|
-$38.48M
49.88%
YoY
|
-$27.98M
40.26%
YoY
|
-$13.54M
-32.51%
YoY
|
-$22.90M
43.66%
YoY
|
-$25.67M
42.63%
YoY
|
| Capital Expenditures |
$820.0K
-33.82%
YoY
|
$458.0K
-55.49%
YoY
|
$863.0K
63.45%
YoY
|
$3.202M
235.29%
YoY
|
$1.239M
-6.98%
YoY
|
$1.029M
10.05%
YoY
|
$528.0K
-84.91%
YoY
|
$955.0K
302.95%
YoY
|
$1.332M
8225.0%
YoY
|
$935.0K
241.24%
YoY
|
$3.500M
-613.2%
YoY
|
$237.0K
-138.66%
YoY
|
$16.00K
-81.61%
YoY
|
$274.0K
-1622.22%
YoY
|
-$682.0K
387.14%
YoY
|
-$613.0K
287.97%
YoY
|
$87.00K
-25.0%
YoY
|
-$18.00K
-10.0%
YoY
|
-$140.0K
40.0%
YoY
|
| Free Cash Flow |
-$125.5M
39.95%
YoY
|
-$93.36M
42.09%
YoY
|
-$111.6M
76.13%
YoY
|
-$89.05M
91.22%
YoY
|
-$89.69M
65.52%
YoY
|
-$65.70M
66.55%
YoY
|
-$63.35M
41.28%
YoY
|
-$46.57M
1.31%
YoY
|
-$54.19M
33.03%
YoY
|
-$39.45M
11.19%
YoY
|
-$44.84M
18.63%
YoY
|
-$45.97M
68.01%
YoY
|
-$40.73M
198.86%
YoY
|
-$35.48M
55.07%
YoY
|
-$37.80M
48.03%
YoY
|
-$27.36M
38.28%
YoY
|
-$13.63M
-32.47%
YoY
|
-$22.88M
43.72%
YoY
|
-$25.53M
42.64%
YoY
|
Loading...