|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$89.00M
-209.88%
YoY
|
$81.00M
-67.21%
YoY
|
$247.0M
92.97%
YoY
|
$128.0M
2460.0%
YoY
|
$5.000M
-101.17%
YoY
|
| Depreciation, Depletion And Amortization |
$52.00M
52.94%
YoY
|
$34.00M
30.77%
YoY
|
$26.00M
36.84%
YoY
|
$19.00M
-17.39%
YoY
|
$23.00M
-17.86%
YoY
|
| Cash From Operating Activities |
$155.0M
-47.99%
YoY
|
$298.0M
58.51%
YoY
|
$188.0M
N/A
|
$0.00
-100.0%
YoY
|
$30.00M
-84.13%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$21.00M
133.33%
YoY
|
$9.000M
-47.06%
YoY
|
$17.00M
88.89%
YoY
|
$9.000M
80.0%
YoY
|
$5.000M
-37.5%
YoY
|
| Acquisitions |
$574.0M
91.97%
YoY
|
$299.0M
834.38%
YoY
|
$32.00M
-60.0%
YoY
|
$80.00M
-16.67%
YoY
|
$96.00M
N/A
|
| Other Investing Activities |
-$5.000M
25.0%
YoY
|
-$4.000M
300.0%
YoY
|
-$1.000M
-50.0%
YoY
|
-$2.000M
-60.0%
YoY
|
-$5.000M
25.0%
YoY
|
| Cash From Investing Activities |
-$590.0M
94.08%
YoY
|
-$304.0M
533.33%
YoY
|
-$48.00M
-44.83%
YoY
|
-$87.00M
-9.38%
YoY
|
-$96.00M
-536.36%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$37.00M
60.87%
YoY
|
$23.00M
-54.0%
YoY
|
$50.00M
614.29%
YoY
|
$7.000M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$339.0M
-1127.27%
YoY
|
-$33.00M
-40.0%
YoY
|
-$55.00M
450.0%
YoY
|
-$10.00M
66.67%
YoY
|
-$6.000M
-25.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$155.0M
-47.99%
YoY
|
$298.0M
58.51%
YoY
|
$188.0M
N/A
|
$0.00
-100.0%
YoY
|
$30.00M
-84.13%
YoY
|
| Cash From Investing Activities |
-$590.0M
94.08%
YoY
|
-$304.0M
533.33%
YoY
|
-$48.00M
-44.83%
YoY
|
-$87.00M
-9.38%
YoY
|
-$96.00M
-536.36%
YoY
|
| Cash From Financing Activities |
$339.0M
-1127.27%
YoY
|
-$33.00M
-40.0%
YoY
|
-$55.00M
450.0%
YoY
|
-$10.00M
66.67%
YoY
|
-$6.000M
-25.0%
YoY
|
| Net Change In Cash |
-$92.00M
113.95%
YoY
|
-$43.00M
-149.43%
YoY
|
$87.00M
-186.14%
YoY
|
-$101.0M
36.49%
YoY
|
-$74.00M
-136.27%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$155.0M
-47.99%
YoY
|
$298.0M
58.51%
YoY
|
$188.0M
N/A
|
$0.00
-100.0%
YoY
|
$30.00M
-84.13%
YoY
|
| Capital Expenditures |
$21.00M
133.33%
YoY
|
$9.000M
-47.06%
YoY
|
$17.00M
88.89%
YoY
|
$9.000M
80.0%
YoY
|
$5.000M
-37.5%
YoY
|
| Free Cash Flow |
$134.0M
-53.63%
YoY
|
$289.0M
69.01%
YoY
|
$171.0M
-2000.0%
YoY
|
-$9.000M
-136.0%
YoY
|
$25.00M
-86.19%
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 |
-$44.00M
-300.0%
YoY
|
-$161.0M
-770.83%
YoY
|
$25.00M
92.31%
YoY
|
$25.00M
4.17%
YoY
|
$22.00M
4.76%
YoY
|
$24.00M
-83.45%
YoY
|
$13.00M
-62.86%
YoY
|
$24.00M
-29.41%
YoY
|
$21.00M
-32.26%
YoY
|
$145.0M
353.13%
YoY
|
$35.00M
-12.5%
YoY
|
$34.00M
30.77%
YoY
|
$31.00M
3.33%
YoY
|
$32.00M
166.67%
YoY
|
$40.00M
700.0%
YoY
|
$26.00M
-1400.0%
YoY
|
$30.00M
-400.0%
YoY
|
$12.00M
-127.27%
YoY
|
$5.000M
-122.73%
YoY
|
| Depreciation, Depletion And Amortization |
$23.00M
109.09%
YoY
|
$20.00M
100.0%
YoY
|
$11.00M
37.5%
YoY
|
$10.00M
11.11%
YoY
|
$11.00M
57.14%
YoY
|
$10.00M
42.86%
YoY
|
$8.000M
14.29%
YoY
|
$9.000M
50.0%
YoY
|
$7.000M
16.67%
YoY
|
$7.000M
40.0%
YoY
|
$7.000M
40.0%
YoY
|
$6.000M
20.0%
YoY
|
$6.000M
50.0%
YoY
|
$5.000M
0.0%
YoY
|
$5.000M
-16.67%
YoY
|
$5.000M
-16.67%
YoY
|
$4.000M
-33.33%
YoY
|
$5.000M
0.0%
YoY
|
$6.000M
0.0%
YoY
|
| Cash From Operating Activities |
-$95.00M
493.75%
YoY
|
$83.00M
-31.97%
YoY
|
$43.00M
-41.89%
YoY
|
$45.00M
114.29%
YoY
|
-$16.00M
-119.75%
YoY
|
$122.0M
16.19%
YoY
|
$74.00M
1750.0%
YoY
|
$21.00M
-75.29%
YoY
|
$81.00M
-1450.0%
YoY
|
$105.0M
1650.0%
YoY
|
$4.000M
-91.11%
YoY
|
$85.00M
-393.1%
YoY
|
-$6.000M
-72.73%
YoY
|
$6.000M
200.0%
YoY
|
$45.00M
87.5%
YoY
|
-$29.00M
-462.5%
YoY
|
-$22.00M
450.0%
YoY
|
$2.000M
-96.43%
YoY
|
$24.00M
-59.32%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$8.000M
33.33%
YoY
|
$7.000M
133.33%
YoY
|
$4.000M
100.0%
YoY
|
$4.000M
33.33%
YoY
|
$6.000M
500.0%
YoY
|
$3.000M
50.0%
YoY
|
$2.000M
-50.0%
YoY
|
$3.000M
-50.0%
YoY
|
$1.000M
-80.0%
YoY
|
$2.000M
0.0%
YoY
|
$4.000M
-500.0%
YoY
|
$6.000M
-200.0%
YoY
|
$5.000M
N/A
|
$2.000M
-300.0%
YoY
|
-$1.000M
-50.0%
YoY
|
-$6.000M
500.0%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
0.0%
YoY
|
-$2.000M
0.0%
YoY
|
| Acquisitions |
$46.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$185.0M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
| Other Investing Activities |
-$1.000M
0.0%
YoY
|
-$564.0M
408.11%
YoY
|
$1.000M
N/A
|
-$7.000M
-333.33%
YoY
|
-$1.000M
-150.0%
YoY
|
-$111.0M
-11200.0%
YoY
|
$0.00
N/A
|
$3.000M
-109.38%
YoY
|
$2.000M
N/A
|
$1.000M
-101.69%
YoY
|
$0.00
N/A
|
-$32.00M
52.38%
YoY
|
$0.00
-100.0%
YoY
|
-$59.00M
-1575.0%
YoY
|
$0.00
-100.0%
YoY
|
-$21.00M
-76.67%
YoY
|
-$2.000M
N/A
|
$4.000M
0.0%
YoY
|
$1.000M
0.0%
YoY
|
| Cash From Investing Activities |
-$53.00M
960.0%
YoY
|
-$571.0M
400.88%
YoY
|
-$3.000M
50.0%
YoY
|
-$11.00M
N/A
|
-$5.000M
-97.34%
YoY
|
-$114.0M
11300.0%
YoY
|
-$2.000M
-50.0%
YoY
|
$0.00
-100.0%
YoY
|
-$188.0M
3660.0%
YoY
|
-$1.000M
-98.36%
YoY
|
-$4.000M
300.0%
YoY
|
-$38.00M
40.74%
YoY
|
-$5.000M
-350.0%
YoY
|
-$61.00M
-2133.33%
YoY
|
-$1.000M
0.0%
YoY
|
-$27.00M
-70.33%
YoY
|
$2.000M
-128.57%
YoY
|
$3.000M
0.0%
YoY
|
-$1.000M
0.0%
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 |
$50.00M
525.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$8.000M
700.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.000M
-96.97%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$33.00M
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
|
| 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 |
$101.0M
-694.12%
YoY
|
$384.0M
-4900.0%
YoY
|
-$5.000M
-50.0%
YoY
|
-$23.00M
109.09%
YoY
|
-$17.00M
325.0%
YoY
|
-$8.000M
700.0%
YoY
|
-$10.00M
42.86%
YoY
|
-$11.00M
-15.38%
YoY
|
-$4.000M
-88.24%
YoY
|
-$1.000M
-80.0%
YoY
|
-$7.000M
40.0%
YoY
|
-$13.00M
-1400.0%
YoY
|
-$34.00M
3300.0%
YoY
|
-$5.000M
66.67%
YoY
|
-$5.000M
150.0%
YoY
|
$1.000M
0.0%
YoY
|
-$1.000M
-50.0%
YoY
|
-$3.000M
50.0%
YoY
|
-$2.000M
0.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$95.00M
493.75%
YoY
|
$83.00M
-31.97%
YoY
|
$43.00M
-41.89%
YoY
|
$45.00M
114.29%
YoY
|
-$16.00M
-119.75%
YoY
|
$122.0M
16.19%
YoY
|
$74.00M
1750.0%
YoY
|
$21.00M
-75.29%
YoY
|
$81.00M
-1450.0%
YoY
|
$105.0M
1650.0%
YoY
|
$4.000M
-91.11%
YoY
|
$85.00M
-393.1%
YoY
|
-$6.000M
-72.73%
YoY
|
$6.000M
200.0%
YoY
|
$45.00M
87.5%
YoY
|
-$29.00M
-462.5%
YoY
|
-$22.00M
450.0%
YoY
|
$2.000M
-96.43%
YoY
|
$24.00M
-59.32%
YoY
|
| Cash From Investing Activities |
-$53.00M
960.0%
YoY
|
-$571.0M
400.88%
YoY
|
-$3.000M
50.0%
YoY
|
-$11.00M
N/A
|
-$5.000M
-97.34%
YoY
|
-$114.0M
11300.0%
YoY
|
-$2.000M
-50.0%
YoY
|
$0.00
-100.0%
YoY
|
-$188.0M
3660.0%
YoY
|
-$1.000M
-98.36%
YoY
|
-$4.000M
300.0%
YoY
|
-$38.00M
40.74%
YoY
|
-$5.000M
-350.0%
YoY
|
-$61.00M
-2133.33%
YoY
|
-$1.000M
0.0%
YoY
|
-$27.00M
-70.33%
YoY
|
$2.000M
-128.57%
YoY
|
$3.000M
0.0%
YoY
|
-$1.000M
0.0%
YoY
|
| Cash From Financing Activities |
$101.0M
-694.12%
YoY
|
$384.0M
-4900.0%
YoY
|
-$5.000M
-50.0%
YoY
|
-$23.00M
109.09%
YoY
|
-$17.00M
325.0%
YoY
|
-$8.000M
700.0%
YoY
|
-$10.00M
42.86%
YoY
|
-$11.00M
-15.38%
YoY
|
-$4.000M
-88.24%
YoY
|
-$1.000M
-80.0%
YoY
|
-$7.000M
40.0%
YoY
|
-$13.00M
-1400.0%
YoY
|
-$34.00M
3300.0%
YoY
|
-$5.000M
66.67%
YoY
|
-$5.000M
150.0%
YoY
|
$1.000M
0.0%
YoY
|
-$1.000M
-50.0%
YoY
|
-$3.000M
50.0%
YoY
|
-$2.000M
0.0%
YoY
|
| Net Change In Cash |
-$48.00M
29.73%
YoY
|
-$104.0M
N/A
|
$35.00M
-43.55%
YoY
|
$11.00M
10.0%
YoY
|
-$37.00M
-66.67%
YoY
|
$0.00
-100.0%
YoY
|
$62.00M
-985.71%
YoY
|
$10.00M
-70.59%
YoY
|
-$111.0M
152.27%
YoY
|
$103.0M
-271.67%
YoY
|
-$7.000M
-117.95%
YoY
|
$34.00M
-161.82%
YoY
|
-$44.00M
120.0%
YoY
|
-$60.00M
-3100.0%
YoY
|
$39.00M
85.71%
YoY
|
-$55.00M
-32.93%
YoY
|
-$20.00M
53.85%
YoY
|
$2.000M
-96.49%
YoY
|
$21.00M
-62.5%
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 |
-$95.00M
493.75%
YoY
|
$83.00M
-31.97%
YoY
|
$43.00M
-41.89%
YoY
|
$45.00M
114.29%
YoY
|
-$16.00M
-119.75%
YoY
|
$122.0M
16.19%
YoY
|
$74.00M
1750.0%
YoY
|
$21.00M
-75.29%
YoY
|
$81.00M
-1450.0%
YoY
|
$105.0M
1650.0%
YoY
|
$4.000M
-91.11%
YoY
|
$85.00M
-393.1%
YoY
|
-$6.000M
-72.73%
YoY
|
$6.000M
200.0%
YoY
|
$45.00M
87.5%
YoY
|
-$29.00M
-462.5%
YoY
|
-$22.00M
450.0%
YoY
|
$2.000M
-96.43%
YoY
|
$24.00M
-59.32%
YoY
|
| Capital Expenditures |
$8.000M
33.33%
YoY
|
$7.000M
133.33%
YoY
|
$4.000M
100.0%
YoY
|
$4.000M
33.33%
YoY
|
$6.000M
500.0%
YoY
|
$3.000M
50.0%
YoY
|
$2.000M
-50.0%
YoY
|
$3.000M
-50.0%
YoY
|
$1.000M
-80.0%
YoY
|
$2.000M
0.0%
YoY
|
$4.000M
-500.0%
YoY
|
$6.000M
-200.0%
YoY
|
$5.000M
N/A
|
$2.000M
-300.0%
YoY
|
-$1.000M
-50.0%
YoY
|
-$6.000M
500.0%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
0.0%
YoY
|
-$2.000M
0.0%
YoY
|
| Free Cash Flow |
-$103.0M
368.18%
YoY
|
$76.00M
-36.13%
YoY
|
$39.00M
-45.83%
YoY
|
$41.00M
127.78%
YoY
|
-$22.00M
-127.5%
YoY
|
$119.0M
15.53%
YoY
|
$72.00M
N/A
|
$18.00M
-77.22%
YoY
|
$80.00M
-827.27%
YoY
|
$103.0M
2475.0%
YoY
|
$0.00
-100.0%
YoY
|
$79.00M
-443.48%
YoY
|
-$11.00M
-50.0%
YoY
|
$4.000M
33.33%
YoY
|
$46.00M
76.92%
YoY
|
-$23.00M
-355.56%
YoY
|
-$22.00M
340.0%
YoY
|
$3.000M
-94.74%
YoY
|
$26.00M
-57.38%
YoY
|
Loading...