|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$512.5M
21.23%
YoY
|
-$422.8M
191.12%
YoY
|
-$145.2M
-55.45%
YoY
|
-$326.0M
12.19%
YoY
|
-$290.6M
-508.49%
YoY
|
| Depreciation, Depletion And Amortization |
$11.20M
43.59%
YoY
|
$7.800M
-53.29%
YoY
|
$16.70M
60.58%
YoY
|
$10.40M
20.93%
YoY
|
$8.600M
1.18%
YoY
|
| Cash From Operating Activities |
-$412.6M
18.67%
YoY
|
-$347.7M
-2.88%
YoY
|
-$358.0M
46.29%
YoY
|
-$244.7M
15.77%
YoY
|
-$211.4M
-150.8%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$9.502M
-40.28%
YoY
|
$15.91M
22.98%
YoY
|
$12.94M
-27.44%
YoY
|
$17.83M
109.8%
YoY
|
$8.500M
174.64%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$264.8M
-463.49%
YoY
|
-$72.84M
-127.78%
YoY
|
$262.2M
-312.25%
YoY
|
-$123.6M
841.29%
YoY
|
-$13.13M
-97.88%
YoY
|
| Cash From Investing Activities |
$255.3M
-387.62%
YoY
|
-$88.76M
-135.6%
YoY
|
$249.3M
-276.33%
YoY
|
-$141.4M
553.78%
YoY
|
-$21.63M
-96.53%
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
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$296.2M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$189.2M
-60.93%
YoY
|
$484.3M
2617.76%
YoY
|
$17.82M
-94.26%
YoY
|
$310.7M
1505.7%
YoY
|
$19.35M
-96.95%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$412.6M
18.67%
YoY
|
-$347.7M
-2.88%
YoY
|
-$358.0M
46.29%
YoY
|
-$244.7M
15.77%
YoY
|
-$211.4M
-150.8%
YoY
|
| Cash From Investing Activities |
$255.3M
-387.62%
YoY
|
-$88.76M
-135.6%
YoY
|
$249.3M
-276.33%
YoY
|
-$141.4M
553.78%
YoY
|
-$21.63M
-96.53%
YoY
|
| Cash From Financing Activities |
$189.2M
-60.93%
YoY
|
$484.3M
2617.76%
YoY
|
$17.82M
-94.26%
YoY
|
$310.7M
1505.7%
YoY
|
$19.35M
-96.95%
YoY
|
| Net Change In Cash |
$31.90M
-33.35%
YoY
|
$47.85M
-152.67%
YoY
|
-$90.86M
20.46%
YoY
|
-$75.43M
-64.7%
YoY
|
-$213.7M
-149.96%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$412.6M
18.67%
YoY
|
-$347.7M
-2.88%
YoY
|
-$358.0M
46.29%
YoY
|
-$244.7M
15.77%
YoY
|
-$211.4M
-150.8%
YoY
|
| Capital Expenditures |
$9.502M
-40.28%
YoY
|
$15.91M
22.98%
YoY
|
$12.94M
-27.44%
YoY
|
$17.83M
109.8%
YoY
|
$8.500M
174.64%
YoY
|
| Free Cash Flow |
-$422.1M
16.09%
YoY
|
-$363.6M
-1.97%
YoY
|
-$370.9M
41.28%
YoY
|
-$262.5M
19.4%
YoY
|
-$219.9M
-153.23%
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 |
-$128.4M
-3.4%
YoY
|
-$128.5M
12.02%
YoY
|
-$126.9M
18.39%
YoY
|
-$124.1M
25.34%
YoY
|
-$133.0M
30.62%
YoY
|
-$114.8M
-3.95%
YoY
|
-$107.2M
7.89%
YoY
|
-$99.03M
-154.0%
YoY
|
-$101.8M
-7.27%
YoY
|
-$119.5M
21.07%
YoY
|
-$99.35M
-3.82%
YoY
|
$183.4M
-411.91%
YoY
|
-$109.8M
68.32%
YoY
|
-$98.68M
31.11%
YoY
|
-$103.3M
22.12%
YoY
|
-$58.79M
-3.13%
YoY
|
-$65.22M
-6.88%
YoY
|
-$75.26M
-130.73%
YoY
|
-$84.59M
45.27%
YoY
|
| Depreciation, Depletion And Amortization |
$2.845M
22.37%
YoY
|
$3.782M
44.41%
YoY
|
$3.862M
70.21%
YoY
|
$3.956M
103.71%
YoY
|
$2.325M
7.54%
YoY
|
$2.619M
20.3%
YoY
|
$2.269M
3.14%
YoY
|
$1.942M
-15.01%
YoY
|
$2.162M
-78.48%
YoY
|
$2.177M
-46.79%
YoY
|
$2.200M
2.76%
YoY
|
$2.285M
10.28%
YoY
|
$10.05M
383.26%
YoY
|
$4.091M
95.37%
YoY
|
$2.141M
-2.1%
YoY
|
$2.072M
-6.33%
YoY
|
$2.079M
-1.38%
YoY
|
$2.094M
-0.29%
YoY
|
$2.187M
4.14%
YoY
|
| Cash From Operating Activities |
-$131.2M
-0.2%
YoY
|
-$98.54M
17.71%
YoY
|
-$107.3M
81.43%
YoY
|
-$75.30M
-17.45%
YoY
|
-$131.5M
15.71%
YoY
|
-$83.72M
-15.15%
YoY
|
-$59.14M
-32.26%
YoY
|
-$91.22M
-19.39%
YoY
|
-$113.6M
93.22%
YoY
|
-$98.66M
35.77%
YoY
|
-$87.30M
53.03%
YoY
|
-$113.2M
163.81%
YoY
|
-$58.80M
-18.45%
YoY
|
-$72.66M
10.95%
YoY
|
-$57.05M
37.68%
YoY
|
-$42.90M
-20.94%
YoY
|
-$72.11M
43.53%
YoY
|
-$65.49M
-112.74%
YoY
|
-$41.43M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$2.466M
-51.44%
YoY
|
$1.524M
-70.07%
YoY
|
-$1.378M
-135.48%
YoY
|
$4.278M
-10.61%
YoY
|
$5.078M
136.19%
YoY
|
$5.092M
127.83%
YoY
|
$3.884M
84.95%
YoY
|
$4.786M
-18.19%
YoY
|
$2.150M
-22.83%
YoY
|
$2.235M
-53.91%
YoY
|
$2.100M
-134.71%
YoY
|
$5.850M
-302.21%
YoY
|
$2.786M
-31.06%
YoY
|
$4.849M
-258.83%
YoY
|
-$6.050M
222.67%
YoY
|
-$2.893M
274.74%
YoY
|
$4.041M
44.32%
YoY
|
-$3.053M
154.42%
YoY
|
-$1.875M
167.86%
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 |
$96.93M
306.81%
YoY
|
$22.29M
-87.43%
YoY
|
$56.45M
-42.12%
YoY
|
$162.2M
56.95%
YoY
|
$23.83M
-105.28%
YoY
|
$177.3M
135.51%
YoY
|
$97.54M
-5.3%
YoY
|
$103.4M
-40.57%
YoY
|
-$451.0M
401.55%
YoY
|
$75.28M
-161.35%
YoY
|
$103.0M
379.76%
YoY
|
$173.9M
90.02%
YoY
|
-$89.93M
-21.0%
YoY
|
-$122.7M
225.52%
YoY
|
$21.47M
-141.99%
YoY
|
$91.52M
-6.9%
YoY
|
-$113.8M
403.7%
YoY
|
-$37.70M
-89.7%
YoY
|
-$51.13M
-75.81%
YoY
|
| Cash From Investing Activities |
$94.46M
403.84%
YoY
|
$20.77M
-87.94%
YoY
|
$57.83M
-38.25%
YoY
|
$157.9M
60.23%
YoY
|
$18.75M
-104.14%
YoY
|
$172.2M
135.75%
YoY
|
$93.65M
-7.18%
YoY
|
$98.57M
-41.35%
YoY
|
-$453.2M
388.8%
YoY
|
$73.05M
-157.27%
YoY
|
$100.9M
554.39%
YoY
|
$168.1M
89.63%
YoY
|
-$92.72M
-21.35%
YoY
|
-$127.6M
213.03%
YoY
|
$15.42M
-129.09%
YoY
|
$88.63M
-9.13%
YoY
|
-$117.9M
364.0%
YoY
|
-$40.75M
-88.91%
YoY
|
-$53.01M
-75.02%
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 |
$12.37M
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
|
$499.3M
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 |
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 |
$219.0M
-5922.54%
YoY
|
$192.1M
-4709.72%
YoY
|
-$778.0K
-95.81%
YoY
|
$1.623M
-75.98%
YoY
|
-$3.762M
-100.75%
YoY
|
-$4.168M
-188.59%
YoY
|
-$18.56M
-842.36%
YoY
|
$6.756M
-25.09%
YoY
|
$500.3M
31089.21%
YoY
|
$4.705M
-98.43%
YoY
|
$2.500M
-51.49%
YoY
|
$9.019M
104.88%
YoY
|
$1.604M
9.64%
YoY
|
$299.7M
5698.2%
YoY
|
$5.154M
55.48%
YoY
|
$4.402M
-37.69%
YoY
|
$1.463M
-61.72%
YoY
|
$5.168M
-45.6%
YoY
|
$3.315M
-99.22%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$131.2M
-0.2%
YoY
|
-$98.54M
17.71%
YoY
|
-$107.3M
81.43%
YoY
|
-$75.30M
-17.45%
YoY
|
-$131.5M
15.71%
YoY
|
-$83.72M
-15.15%
YoY
|
-$59.14M
-32.26%
YoY
|
-$91.22M
-19.39%
YoY
|
-$113.6M
93.22%
YoY
|
-$98.66M
35.77%
YoY
|
-$87.30M
53.03%
YoY
|
-$113.2M
163.81%
YoY
|
-$58.80M
-18.45%
YoY
|
-$72.66M
10.95%
YoY
|
-$57.05M
37.68%
YoY
|
-$42.90M
-20.94%
YoY
|
-$72.11M
43.53%
YoY
|
-$65.49M
-112.74%
YoY
|
-$41.43M
N/A
|
| Cash From Investing Activities |
$94.46M
403.84%
YoY
|
$20.77M
-87.94%
YoY
|
$57.83M
-38.25%
YoY
|
$157.9M
60.23%
YoY
|
$18.75M
-104.14%
YoY
|
$172.2M
135.75%
YoY
|
$93.65M
-7.18%
YoY
|
$98.57M
-41.35%
YoY
|
-$453.2M
388.8%
YoY
|
$73.05M
-157.27%
YoY
|
$100.9M
554.39%
YoY
|
$168.1M
89.63%
YoY
|
-$92.72M
-21.35%
YoY
|
-$127.6M
213.03%
YoY
|
$15.42M
-129.09%
YoY
|
$88.63M
-9.13%
YoY
|
-$117.9M
364.0%
YoY
|
-$40.75M
-88.91%
YoY
|
-$53.01M
-75.02%
YoY
|
| Cash From Financing Activities |
$219.0M
-5922.54%
YoY
|
$192.1M
-4709.72%
YoY
|
-$778.0K
-95.81%
YoY
|
$1.623M
-75.98%
YoY
|
-$3.762M
-100.75%
YoY
|
-$4.168M
-188.59%
YoY
|
-$18.56M
-842.36%
YoY
|
$6.756M
-25.09%
YoY
|
$500.3M
31089.21%
YoY
|
$4.705M
-98.43%
YoY
|
$2.500M
-51.49%
YoY
|
$9.019M
104.88%
YoY
|
$1.604M
9.64%
YoY
|
$299.7M
5698.2%
YoY
|
$5.154M
55.48%
YoY
|
$4.402M
-37.69%
YoY
|
$1.463M
-61.72%
YoY
|
$5.168M
-45.6%
YoY
|
$3.315M
-99.22%
YoY
|
| Net Change In Cash |
$182.3M
-256.5%
YoY
|
$114.4M
35.62%
YoY
|
-$50.24M
-414.87%
YoY
|
$84.26M
497.38%
YoY
|
-$116.5M
75.08%
YoY
|
$84.32M
-503.37%
YoY
|
$15.96M
-0.89%
YoY
|
$14.11M
-77.93%
YoY
|
-$66.53M
-55.62%
YoY
|
-$20.90M
-121.03%
YoY
|
$16.10M
-144.14%
YoY
|
$63.92M
27.49%
YoY
|
-$149.9M
-20.48%
YoY
|
$99.43M
-198.37%
YoY
|
-$36.47M
-59.98%
YoY
|
$50.13M
-0.4%
YoY
|
-$188.5M
162.48%
YoY
|
-$101.1M
-164.71%
YoY
|
-$91.13M
-142.64%
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 |
-$131.2M
-0.2%
YoY
|
-$98.54M
17.71%
YoY
|
-$107.3M
81.43%
YoY
|
-$75.30M
-17.45%
YoY
|
-$131.5M
15.71%
YoY
|
-$83.72M
-15.15%
YoY
|
-$59.14M
-32.26%
YoY
|
-$91.22M
-19.39%
YoY
|
-$113.6M
93.22%
YoY
|
-$98.66M
35.77%
YoY
|
-$87.30M
53.03%
YoY
|
-$113.2M
163.81%
YoY
|
-$58.80M
-18.45%
YoY
|
-$72.66M
10.95%
YoY
|
-$57.05M
37.68%
YoY
|
-$42.90M
-20.94%
YoY
|
-$72.11M
43.53%
YoY
|
-$65.49M
-112.74%
YoY
|
-$41.43M
N/A
|
| Capital Expenditures |
$2.466M
-51.44%
YoY
|
$1.524M
-70.07%
YoY
|
-$1.378M
-135.48%
YoY
|
$4.278M
-10.61%
YoY
|
$5.078M
136.19%
YoY
|
$5.092M
127.83%
YoY
|
$3.884M
84.95%
YoY
|
$4.786M
-18.19%
YoY
|
$2.150M
-22.83%
YoY
|
$2.235M
-53.91%
YoY
|
$2.100M
-134.71%
YoY
|
$5.850M
-302.21%
YoY
|
$2.786M
-31.06%
YoY
|
$4.849M
-258.83%
YoY
|
-$6.050M
222.67%
YoY
|
-$2.893M
274.74%
YoY
|
$4.041M
44.32%
YoY
|
-$3.053M
154.42%
YoY
|
-$1.875M
167.86%
YoY
|
| Free Cash Flow |
-$133.7M
-2.11%
YoY
|
-$100.1M
12.67%
YoY
|
-$105.9M
68.06%
YoY
|
-$79.58M
-17.11%
YoY
|
-$136.5M
17.95%
YoY
|
-$88.81M
-11.98%
YoY
|
-$63.02M
-29.5%
YoY
|
-$96.01M
-19.34%
YoY
|
-$115.8M
87.97%
YoY
|
-$100.9M
30.16%
YoY
|
-$89.40M
75.31%
YoY
|
-$119.0M
197.51%
YoY
|
-$61.59M
-19.12%
YoY
|
-$77.51M
24.14%
YoY
|
-$51.00M
28.91%
YoY
|
-$40.01M
-25.21%
YoY
|
-$76.15M
43.57%
YoY
|
-$62.44M
-112.12%
YoY
|
-$39.56M
-5751.29%
YoY
|
Loading...