|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$785.0M
33.16%
YoY
|
-$589.5M
12.03%
YoY
|
-$526.2M
35.27%
YoY
|
-$389.0M
80.68%
YoY
|
-$215.3M
69.14%
YoY
|
| Depreciation, Depletion And Amortization |
$10.13M
6.23%
YoY
|
$9.531M
-19.85%
YoY
|
$11.89M
104.54%
YoY
|
$5.814M
155.45%
YoY
|
$2.276M
24.3%
YoY
|
| Cash From Operating Activities |
-$510.0M
28.82%
YoY
|
-$395.9M
-4.44%
YoY
|
-$414.3M
38.33%
YoY
|
-$299.5M
110.18%
YoY
|
-$142.5M
-1693.43%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$24.81M
535.1%
YoY
|
$3.906M
175.85%
YoY
|
$1.416M
-87.51%
YoY
|
$11.34M
-123.19%
YoY
|
-$48.87M
-542.2%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$41.47M
-107.55%
YoY
|
-$549.2M
-328.19%
YoY
|
$240.7M
-195.96%
YoY
|
-$250.8M
153.58%
YoY
|
-$98.91M
-46.67%
YoY
|
| Cash From Investing Activities |
$16.67M
-103.01%
YoY
|
-$553.1M
-331.18%
YoY
|
$239.3M
-191.27%
YoY
|
-$262.1M
77.38%
YoY
|
-$147.8M
-24.8%
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
|
$164.2M
N/A
|
N/A
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$10.81M
24.54%
YoY
|
$8.679M
N/A
|
$0.00
-100.0%
YoY
|
$47.65M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$524.5M
-43.64%
YoY
|
$930.6M
320.49%
YoY
|
$221.3M
-57.12%
YoY
|
$516.2M
61.31%
YoY
|
$320.0M
36.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$510.0M
28.82%
YoY
|
-$395.9M
-4.44%
YoY
|
-$414.3M
38.33%
YoY
|
-$299.5M
110.18%
YoY
|
-$142.5M
-1693.43%
YoY
|
| Cash From Investing Activities |
$16.67M
-103.01%
YoY
|
-$553.1M
-331.18%
YoY
|
$239.3M
-191.27%
YoY
|
-$262.1M
77.38%
YoY
|
-$147.8M
-24.8%
YoY
|
| Cash From Financing Activities |
$524.5M
-43.64%
YoY
|
$930.6M
320.49%
YoY
|
$221.3M
-57.12%
YoY
|
$516.2M
61.31%
YoY
|
$320.0M
36.67%
YoY
|
| Net Change In Cash |
$30.40M
-267.34%
YoY
|
-$18.17M
-139.31%
YoY
|
$46.22M
-201.61%
YoY
|
-$45.48M
-253.24%
YoY
|
$29.68M
-36.24%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$510.0M
28.82%
YoY
|
-$395.9M
-4.44%
YoY
|
-$414.3M
38.33%
YoY
|
-$299.5M
110.18%
YoY
|
-$142.5M
-1693.43%
YoY
|
| Capital Expenditures |
$24.81M
535.1%
YoY
|
$3.906M
175.85%
YoY
|
$1.416M
-87.51%
YoY
|
$11.34M
-123.19%
YoY
|
-$48.87M
-542.2%
YoY
|
| Free Cash Flow |
-$534.8M
33.77%
YoY
|
-$399.8M
-3.83%
YoY
|
-$415.7M
33.74%
YoY
|
-$310.8M
231.99%
YoY
|
-$93.63M
4339.45%
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 |
-$206.0M
27.63%
YoY
|
-$183.0M
22.0%
YoY
|
-$306.2M
90.71%
YoY
|
-$134.4M
-6.24%
YoY
|
-$161.4M
19.03%
YoY
|
-$150.0M
9.59%
YoY
|
-$160.5M
24.05%
YoY
|
-$143.3M
11.41%
YoY
|
-$135.6M
3.27%
YoY
|
-$136.9M
-0.35%
YoY
|
-$129.4M
-9.06%
YoY
|
-$128.6M
549.03%
YoY
|
-$131.3M
46.79%
YoY
|
-$137.4M
349.39%
YoY
|
-$142.3M
87.04%
YoY
|
-$19.82M
-67.8%
YoY
|
-$89.45M
89.89%
YoY
|
-$30.57M
-30.41%
YoY
|
-$76.09M
2296.41%
YoY
|
| Depreciation, Depletion And Amortization |
$3.378M
46.87%
YoY
|
$2.861M
20.06%
YoY
|
$2.679M
11.12%
YoY
|
$2.285M
-5.03%
YoY
|
$2.300M
-1.33%
YoY
|
$2.383M
-62.38%
YoY
|
$2.411M
29.62%
YoY
|
$2.406M
29.7%
YoY
|
$2.331M
26.14%
YoY
|
$6.335M
282.09%
YoY
|
$1.860M
32.1%
YoY
|
$1.855M
31.84%
YoY
|
$1.848M
37.81%
YoY
|
$1.658M
125.89%
YoY
|
$1.408M
204.76%
YoY
|
$1.407M
160.56%
YoY
|
$1.341M
149.72%
YoY
|
$734.0K
56.17%
YoY
|
$462.0K
-14.44%
YoY
|
| Cash From Operating Activities |
-$145.5M
10.56%
YoY
|
-$142.7M
117.56%
YoY
|
-$107.5M
5.92%
YoY
|
-$128.2M
29.12%
YoY
|
-$131.6M
1.62%
YoY
|
-$65.57M
-11.44%
YoY
|
-$101.5M
5.5%
YoY
|
-$99.31M
-18.47%
YoY
|
-$129.5M
5.89%
YoY
|
-$74.04M
-24.6%
YoY
|
-$96.21M
14.48%
YoY
|
-$121.8M
34.63%
YoY
|
-$122.3M
356.16%
YoY
|
-$98.19M
119.48%
YoY
|
-$84.04M
116.77%
YoY
|
-$90.48M
206.75%
YoY
|
-$26.81M
-9.17%
YoY
|
-$44.74M
-185.79%
YoY
|
-$38.77M
-369.99%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$5.930M
4.7%
YoY
|
$5.644M
337.52%
YoY
|
$9.354M
1234.38%
YoY
|
$4.145M
116.45%
YoY
|
$5.664M
N/A
|
$1.290M
1575.32%
YoY
|
$701.0K
218.64%
YoY
|
$1.915M
167.09%
YoY
|
$0.00
-100.0%
YoY
|
$77.00K
-97.6%
YoY
|
$220.0K
-103.47%
YoY
|
$717.0K
-183.66%
YoY
|
$402.0K
-57.32%
YoY
|
$3.205M
-118.05%
YoY
|
-$6.331M
-59.68%
YoY
|
-$857.0K
-90.25%
YoY
|
$942.0K
-85.78%
YoY
|
-$17.75M
171.05%
YoY
|
-$15.70M
506.18%
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 |
$151.4M
35.66%
YoY
|
-$65.55M
-158.45%
YoY
|
-$61.63M
38.95%
YoY
|
$57.03M
-108.78%
YoY
|
$111.6M
241.96%
YoY
|
$112.2M
-237.89%
YoY
|
-$44.35M
-160.54%
YoY
|
-$649.6M
-884.15%
YoY
|
$32.64M
-80.32%
YoY
|
-$81.33M
-350.61%
YoY
|
$73.26M
-125.61%
YoY
|
$82.85M
25.29%
YoY
|
$165.9M
-361.93%
YoY
|
$32.45M
-50.14%
YoY
|
-$286.0M
48.19%
YoY
|
$66.13M
138.95%
YoY
|
-$63.34M
-4791.63%
YoY
|
$65.09M
-138.96%
YoY
|
-$193.0M
96.1%
YoY
|
| Cash From Investing Activities |
$145.5M
37.31%
YoY
|
-$71.19M
-164.22%
YoY
|
-$70.98M
57.55%
YoY
|
$52.88M
-108.12%
YoY
|
$106.0M
224.61%
YoY
|
$110.9M
-236.18%
YoY
|
-$45.05M
-161.69%
YoY
|
-$651.5M
-893.33%
YoY
|
$32.64M
-80.28%
YoY
|
-$81.41M
-378.34%
YoY
|
$73.03M
-124.98%
YoY
|
$82.13M
25.83%
YoY
|
$165.5M
-357.47%
YoY
|
$29.25M
-38.21%
YoY
|
-$292.4M
40.08%
YoY
|
$65.27M
245.61%
YoY
|
-$64.28M
1118.33%
YoY
|
$47.34M
-127.26%
YoY
|
-$208.7M
106.59%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$93.64M
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$2.735M
1.98%
YoY
|
N/A
|
N/A
|
N/A
|
$2.682M
280.43%
YoY
|
N/A
|
N/A
|
N/A
|
$705.0K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$47.65M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$7.770M
63.44%
YoY
|
$110.7M
4543.67%
YoY
|
$330.5M
9548.64%
YoY
|
$78.53M
-90.43%
YoY
|
$4.754M
-95.42%
YoY
|
$2.384M
-98.59%
YoY
|
$3.425M
-93.68%
YoY
|
$821.0M
14895.63%
YoY
|
$103.8M
-1546.16%
YoY
|
$168.8M
464.83%
YoY
|
$54.22M
-86.06%
YoY
|
$5.475M
60.28%
YoY
|
-$7.177M
-107.65%
YoY
|
$29.89M
53.21%
YoY
|
$389.0M
29.29%
YoY
|
$3.416M
7.46%
YoY
|
$93.85M
-2709.73%
YoY
|
$19.51M
435.88%
YoY
|
$300.9M
32.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$145.5M
10.56%
YoY
|
-$142.7M
117.56%
YoY
|
-$107.5M
5.92%
YoY
|
-$128.2M
29.12%
YoY
|
-$131.6M
1.62%
YoY
|
-$65.57M
-11.44%
YoY
|
-$101.5M
5.5%
YoY
|
-$99.31M
-18.47%
YoY
|
-$129.5M
5.89%
YoY
|
-$74.04M
-24.6%
YoY
|
-$96.21M
14.48%
YoY
|
-$121.8M
34.63%
YoY
|
-$122.3M
356.16%
YoY
|
-$98.19M
119.48%
YoY
|
-$84.04M
116.77%
YoY
|
-$90.48M
206.75%
YoY
|
-$26.81M
-9.17%
YoY
|
-$44.74M
-185.79%
YoY
|
-$38.77M
-369.99%
YoY
|
| Cash From Investing Activities |
$145.5M
37.31%
YoY
|
-$71.19M
-164.22%
YoY
|
-$70.98M
57.55%
YoY
|
$52.88M
-108.12%
YoY
|
$106.0M
224.61%
YoY
|
$110.9M
-236.18%
YoY
|
-$45.05M
-161.69%
YoY
|
-$651.5M
-893.33%
YoY
|
$32.64M
-80.28%
YoY
|
-$81.41M
-378.34%
YoY
|
$73.03M
-124.98%
YoY
|
$82.13M
25.83%
YoY
|
$165.5M
-357.47%
YoY
|
$29.25M
-38.21%
YoY
|
-$292.4M
40.08%
YoY
|
$65.27M
245.61%
YoY
|
-$64.28M
1118.33%
YoY
|
$47.34M
-127.26%
YoY
|
-$208.7M
106.59%
YoY
|
| Cash From Financing Activities |
$7.770M
63.44%
YoY
|
$110.7M
4543.67%
YoY
|
$330.5M
9548.64%
YoY
|
$78.53M
-90.43%
YoY
|
$4.754M
-95.42%
YoY
|
$2.384M
-98.59%
YoY
|
$3.425M
-93.68%
YoY
|
$821.0M
14895.63%
YoY
|
$103.8M
-1546.16%
YoY
|
$168.8M
464.83%
YoY
|
$54.22M
-86.06%
YoY
|
$5.475M
60.28%
YoY
|
-$7.177M
-107.65%
YoY
|
$29.89M
53.21%
YoY
|
$389.0M
29.29%
YoY
|
$3.416M
7.46%
YoY
|
$93.85M
-2709.73%
YoY
|
$19.51M
435.88%
YoY
|
$300.9M
32.95%
YoY
|
| Net Change In Cash |
$7.322M
-134.58%
YoY
|
-$103.1M
-316.33%
YoY
|
$152.0M
-206.19%
YoY
|
$3.178M
-95.47%
YoY
|
-$21.18M
-404.62%
YoY
|
$47.68M
257.08%
YoY
|
-$143.1M
-561.11%
YoY
|
$70.15M
-305.1%
YoY
|
$6.952M
-80.71%
YoY
|
$13.35M
-134.19%
YoY
|
$31.04M
146.21%
YoY
|
-$34.20M
56.95%
YoY
|
$36.03M
1207.47%
YoY
|
-$39.06M
-276.69%
YoY
|
$12.61M
-76.39%
YoY
|
-$21.79M
193.24%
YoY
|
$2.756M
-107.18%
YoY
|
$22.10M
-118.76%
YoY
|
$53.41M
-61.76%
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 |
-$145.5M
10.56%
YoY
|
-$142.7M
117.56%
YoY
|
-$107.5M
5.92%
YoY
|
-$128.2M
29.12%
YoY
|
-$131.6M
1.62%
YoY
|
-$65.57M
-11.44%
YoY
|
-$101.5M
5.5%
YoY
|
-$99.31M
-18.47%
YoY
|
-$129.5M
5.89%
YoY
|
-$74.04M
-24.6%
YoY
|
-$96.21M
14.48%
YoY
|
-$121.8M
34.63%
YoY
|
-$122.3M
356.16%
YoY
|
-$98.19M
119.48%
YoY
|
-$84.04M
116.77%
YoY
|
-$90.48M
206.75%
YoY
|
-$26.81M
-9.17%
YoY
|
-$44.74M
-185.79%
YoY
|
-$38.77M
-369.99%
YoY
|
| Capital Expenditures |
$5.930M
4.7%
YoY
|
$5.644M
337.52%
YoY
|
$9.354M
1234.38%
YoY
|
$4.145M
116.45%
YoY
|
$5.664M
N/A
|
$1.290M
1575.32%
YoY
|
$701.0K
218.64%
YoY
|
$1.915M
167.09%
YoY
|
$0.00
-100.0%
YoY
|
$77.00K
-97.6%
YoY
|
$220.0K
-103.47%
YoY
|
$717.0K
-183.66%
YoY
|
$402.0K
-57.32%
YoY
|
$3.205M
-118.05%
YoY
|
-$6.331M
-59.68%
YoY
|
-$857.0K
-90.25%
YoY
|
$942.0K
-85.78%
YoY
|
-$17.75M
171.05%
YoY
|
-$15.70M
506.18%
YoY
|
| Free Cash Flow |
-$151.4M
10.32%
YoY
|
-$148.3M
121.8%
YoY
|
-$116.9M
14.34%
YoY
|
-$132.4M
30.78%
YoY
|
-$137.3M
6.0%
YoY
|
-$66.86M
-9.79%
YoY
|
-$102.2M
5.98%
YoY
|
-$101.2M
-17.38%
YoY
|
-$129.5M
5.54%
YoY
|
-$74.11M
-26.91%
YoY
|
-$96.43M
24.09%
YoY
|
-$122.5M
36.72%
YoY
|
-$122.7M
342.12%
YoY
|
-$101.4M
275.77%
YoY
|
-$77.71M
236.84%
YoY
|
-$89.62M
332.79%
YoY
|
-$27.75M
-23.22%
YoY
|
-$26.98M
-145.97%
YoY
|
-$23.07M
-236.11%
YoY
|
Loading...