|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$446.2M
40.58%
YoY
|
-$317.4M
34.54%
YoY
|
-$235.9M
40.36%
YoY
|
-$168.1M
12.6%
YoY
|
-$149.3M
151.18%
YoY
|
| Depreciation, Depletion And Amortization |
$2.000M
17.65%
YoY
|
$1.700M
0.0%
YoY
|
$1.700M
0.0%
YoY
|
$1.700M
54.55%
YoY
|
$1.100M
57.14%
YoY
|
| Cash From Operating Activities |
-$403.2M
37.91%
YoY
|
-$292.4M
55.38%
YoY
|
-$188.2M
22.46%
YoY
|
-$153.6M
28.51%
YoY
|
-$119.6M
157.08%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.920M
-19.19%
YoY
|
$2.376M
225.93%
YoY
|
$729.0K
-76.23%
YoY
|
$3.067M
-15.23%
YoY
|
$3.618M
211.63%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$8.041M
-96.01%
YoY
|
-$201.7M
-340.0%
YoY
|
$84.04M
-6.9%
YoY
|
$90.27M
-167.23%
YoY
|
-$134.3M
201.74%
YoY
|
| Cash From Investing Activities |
-$28.75M
-85.91%
YoY
|
-$204.1M
-344.96%
YoY
|
$83.31M
-4.46%
YoY
|
$87.20M
-163.24%
YoY
|
-$137.9M
201.99%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$140.7M
43.71%
YoY
|
$97.87M
86.89%
YoY
|
$52.37M
42.07%
YoY
|
$36.86M
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$890.3M
9.93%
YoY
|
$809.9M
1390.92%
YoY
|
$54.32M
45.28%
YoY
|
$37.39M
-76.31%
YoY
|
$157.8M
-58.54%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$403.2M
37.91%
YoY
|
-$292.4M
55.38%
YoY
|
-$188.2M
22.46%
YoY
|
-$153.6M
28.51%
YoY
|
-$119.6M
157.08%
YoY
|
| Cash From Investing Activities |
-$28.75M
-85.91%
YoY
|
-$204.1M
-344.96%
YoY
|
$83.31M
-4.46%
YoY
|
$87.20M
-163.24%
YoY
|
-$137.9M
201.99%
YoY
|
| Cash From Financing Activities |
$890.3M
9.93%
YoY
|
$809.9M
1390.92%
YoY
|
$54.32M
45.28%
YoY
|
$37.39M
-76.31%
YoY
|
$157.8M
-58.54%
YoY
|
| Net Change In Cash |
$458.3M
46.23%
YoY
|
$313.5M
-720.39%
YoY
|
-$50.53M
73.91%
YoY
|
-$29.05M
-70.84%
YoY
|
-$99.63M
-134.53%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$403.2M
37.91%
YoY
|
-$292.4M
55.38%
YoY
|
-$188.2M
22.46%
YoY
|
-$153.6M
28.51%
YoY
|
-$119.6M
157.08%
YoY
|
| Capital Expenditures |
$1.920M
-19.19%
YoY
|
$2.376M
225.93%
YoY
|
$729.0K
-76.23%
YoY
|
$3.067M
-15.23%
YoY
|
$3.618M
211.63%
YoY
|
| Free Cash Flow |
-$405.1M
37.45%
YoY
|
-$294.7M
56.04%
YoY
|
-$188.9M
20.53%
YoY
|
-$156.7M
27.22%
YoY
|
-$123.2M
158.41%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$120.9M
4.76%
YoY
|
-$112.0M
25.03%
YoY
|
-$108.0M
11.24%
YoY
|
-$110.9M
70.28%
YoY
|
-$115.4M
75.72%
YoY
|
-$89.54M
34.37%
YoY
|
-$97.13M
61.31%
YoY
|
-$65.10M
0.31%
YoY
|
-$65.65M
48.57%
YoY
|
-$66.64M
71.63%
YoY
|
-$60.21M
45.49%
YoY
|
-$64.90M
24.09%
YoY
|
-$44.19M
24.18%
YoY
|
-$38.83M
-25.02%
YoY
|
-$41.39M
-2.81%
YoY
|
-$52.30M
74.61%
YoY
|
-$35.58M
42.51%
YoY
|
-$51.79M
80.75%
YoY
|
-$42.58M
205.91%
YoY
|
-$29.96M
233.5%
YoY
|
| Depreciation, Depletion And Amortization |
$550.0K
10.0%
YoY
|
$521.0K
15.78%
YoY
|
$500.0K
25.0%
YoY
|
$500.0K
25.0%
YoY
|
$500.0K
25.0%
YoY
|
$450.0K
12.78%
YoY
|
$400.0K
0.0%
YoY
|
$400.0K
0.0%
YoY
|
$400.0K
0.0%
YoY
|
$399.0K
-0.5%
YoY
|
$400.0K
0.0%
YoY
|
$400.0K
-20.0%
YoY
|
$400.0K
0.0%
YoY
|
$401.0K
17.6%
YoY
|
$400.0K
33.33%
YoY
|
$500.0K
150.0%
YoY
|
$400.0K
100.0%
YoY
|
$341.0K
55.0%
YoY
|
$300.0K
50.0%
YoY
|
$200.0K
0.0%
YoY
|
| Cash From Operating Activities |
-$144.9M
36.86%
YoY
|
-$111.8M
32.6%
YoY
|
-$90.78M
21.64%
YoY
|
-$94.70M
72.6%
YoY
|
-$105.9M
34.83%
YoY
|
-$84.34M
140.92%
YoY
|
-$74.63M
47.49%
YoY
|
-$54.87M
-1.39%
YoY
|
-$78.54M
67.43%
YoY
|
-$35.01M
19.92%
YoY
|
-$50.60M
18.21%
YoY
|
-$55.64M
80.02%
YoY
|
-$46.91M
-7.55%
YoY
|
-$29.19M
4.0%
YoY
|
-$42.81M
58.82%
YoY
|
-$30.91M
-33.03%
YoY
|
-$50.74M
175.86%
YoY
|
-$28.07M
40.06%
YoY
|
-$26.95M
127.06%
YoY
|
-$46.15M
216.12%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$221.0K
-77.47%
YoY
|
$484.0K
-54.98%
YoY
|
$19.19M
7483.0%
YoY
|
$60.00K
-93.0%
YoY
|
$981.0K
413.61%
YoY
|
$1.075M
1210.98%
YoY
|
$253.0K
48.82%
YoY
|
$857.0K
242.8%
YoY
|
$191.0K
-16.96%
YoY
|
$82.00K
-84.2%
YoY
|
$170.0K
-119.19%
YoY
|
$250.0K
-195.79%
YoY
|
$230.0K
-83.58%
YoY
|
$519.0K
-126.08%
YoY
|
-$886.0K
0.57%
YoY
|
-$261.0K
-64.59%
YoY
|
$1.401M
15466.67%
YoY
|
-$1.990M
176.39%
YoY
|
-$881.0K
450.63%
YoY
|
-$737.0K
163.21%
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
|
N/A
|
| Other Investing Activities |
-$2.171M
-189.01%
YoY
|
$1.466M
-109.82%
YoY
|
-$18.78M
-1.93%
YoY
|
$6.834M
-43.2%
YoY
|
$2.439M
-101.36%
YoY
|
-$14.94M
-156.83%
YoY
|
-$19.15M
-247.42%
YoY
|
$12.03M
-31.18%
YoY
|
-$179.6M
-758.24%
YoY
|
$26.28M
33.01%
YoY
|
$12.99M
-75.28%
YoY
|
$17.48M
-6.53%
YoY
|
$27.29M
-3813.2%
YoY
|
$19.76M
1025.7%
YoY
|
$52.54M
-2771.28%
YoY
|
$18.70M
-428.6%
YoY
|
-$735.0K
-99.43%
YoY
|
$1.755M
-103.94%
YoY
|
-$1.967M
N/A
|
-$5.692M
N/A
|
| Cash From Investing Activities |
-$2.392M
-264.06%
YoY
|
$982.0K
-106.13%
YoY
|
-$37.97M
95.67%
YoY
|
$6.774M
-39.38%
YoY
|
$1.458M
-100.81%
YoY
|
-$16.01M
-161.12%
YoY
|
-$19.40M
-251.23%
YoY
|
$11.17M
-35.16%
YoY
|
-$179.8M
-764.54%
YoY
|
$26.20M
36.18%
YoY
|
$12.83M
-75.16%
YoY
|
$17.23M
-6.57%
YoY
|
$27.06M
-1366.95%
YoY
|
$19.24M
-8285.96%
YoY
|
$51.66M
-1913.83%
YoY
|
$18.44M
-386.87%
YoY
|
-$2.136M
-98.34%
YoY
|
-$235.0K
-99.48%
YoY
|
-$2.848M
1680.0%
YoY
|
-$6.429M
2196.07%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$377.7M
N/A
|
$215.8M
N/A
|
N/A
N/A
|
$140.7M
91.05%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$73.62M
160.81%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$28.23M
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
|
| 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
|
N/A
|
| Cash From Financing Activities |
$7.064M
-95.0%
YoY
|
$431.0M
11752.72%
YoY
|
$217.3M
1106.77%
YoY
|
$100.8M
-73.47%
YoY
|
$141.2M
-65.41%
YoY
|
$3.636M
2373.47%
YoY
|
$18.01M
3815.0%
YoY
|
$379.9M
1425.18%
YoY
|
$408.4M
1317.28%
YoY
|
$147.0K
-99.6%
YoY
|
$460.0K
557.14%
YoY
|
$24.91M
25057.58%
YoY
|
$28.82M
159983.33%
YoY
|
$37.20M
41701.12%
YoY
|
$70.00K
-84.68%
YoY
|
$99.00K
296.0%
YoY
|
$18.00K
-99.99%
YoY
|
$89.00K
-100.8%
YoY
|
$457.0K
-99.88%
YoY
|
$25.00K
-99.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$144.9M
36.86%
YoY
|
-$111.8M
32.6%
YoY
|
-$90.78M
21.64%
YoY
|
-$94.70M
72.6%
YoY
|
-$105.9M
34.83%
YoY
|
-$84.34M
140.92%
YoY
|
-$74.63M
47.49%
YoY
|
-$54.87M
-1.39%
YoY
|
-$78.54M
67.43%
YoY
|
-$35.01M
19.92%
YoY
|
-$50.60M
18.21%
YoY
|
-$55.64M
80.02%
YoY
|
-$46.91M
-7.55%
YoY
|
-$29.19M
4.0%
YoY
|
-$42.81M
58.82%
YoY
|
-$30.91M
-33.03%
YoY
|
-$50.74M
175.86%
YoY
|
-$28.07M
40.06%
YoY
|
-$26.95M
127.06%
YoY
|
-$46.15M
216.12%
YoY
|
| Cash From Investing Activities |
-$2.392M
-264.06%
YoY
|
$982.0K
-106.13%
YoY
|
-$37.97M
95.67%
YoY
|
$6.774M
-39.38%
YoY
|
$1.458M
-100.81%
YoY
|
-$16.01M
-161.12%
YoY
|
-$19.40M
-251.23%
YoY
|
$11.17M
-35.16%
YoY
|
-$179.8M
-764.54%
YoY
|
$26.20M
36.18%
YoY
|
$12.83M
-75.16%
YoY
|
$17.23M
-6.57%
YoY
|
$27.06M
-1366.95%
YoY
|
$19.24M
-8285.96%
YoY
|
$51.66M
-1913.83%
YoY
|
$18.44M
-386.87%
YoY
|
-$2.136M
-98.34%
YoY
|
-$235.0K
-99.48%
YoY
|
-$2.848M
1680.0%
YoY
|
-$6.429M
2196.07%
YoY
|
| Cash From Financing Activities |
$7.064M
-95.0%
YoY
|
$431.0M
11752.72%
YoY
|
$217.3M
1106.77%
YoY
|
$100.8M
-73.47%
YoY
|
$141.2M
-65.41%
YoY
|
$3.636M
2373.47%
YoY
|
$18.01M
3815.0%
YoY
|
$379.9M
1425.18%
YoY
|
$408.4M
1317.28%
YoY
|
$147.0K
-99.6%
YoY
|
$460.0K
557.14%
YoY
|
$24.91M
25057.58%
YoY
|
$28.82M
159983.33%
YoY
|
$37.20M
41701.12%
YoY
|
$70.00K
-84.68%
YoY
|
$99.00K
296.0%
YoY
|
$18.00K
-99.99%
YoY
|
$89.00K
-100.8%
YoY
|
$457.0K
-99.88%
YoY
|
$25.00K
-99.79%
YoY
|
| Net Change In Cash |
-$140.3M
-481.05%
YoY
|
$320.1M
-431.01%
YoY
|
$88.58M
-216.52%
YoY
|
$12.85M
-96.18%
YoY
|
$36.81M
-75.46%
YoY
|
-$96.71M
1016.35%
YoY
|
-$76.02M
103.76%
YoY
|
$336.2M
-2589.4%
YoY
|
$150.0M
1572.58%
YoY
|
-$8.663M
-131.79%
YoY
|
-$37.31M
-518.13%
YoY
|
-$13.50M
9.19%
YoY
|
$8.969M
-116.97%
YoY
|
$27.25M
-196.58%
YoY
|
$8.923M
-130.41%
YoY
|
-$12.37M
-76.47%
YoY
|
-$52.86M
-604.26%
YoY
|
-$28.21M
-63.09%
YoY
|
-$29.34M
-107.98%
YoY
|
-$52.56M
1675.57%
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
|
N/A
|
| Cash From Operating Activities |
-$144.9M
36.86%
YoY
|
-$111.8M
32.6%
YoY
|
-$90.78M
21.64%
YoY
|
-$94.70M
72.6%
YoY
|
-$105.9M
34.83%
YoY
|
-$84.34M
140.92%
YoY
|
-$74.63M
47.49%
YoY
|
-$54.87M
-1.39%
YoY
|
-$78.54M
67.43%
YoY
|
-$35.01M
19.92%
YoY
|
-$50.60M
18.21%
YoY
|
-$55.64M
80.02%
YoY
|
-$46.91M
-7.55%
YoY
|
-$29.19M
4.0%
YoY
|
-$42.81M
58.82%
YoY
|
-$30.91M
-33.03%
YoY
|
-$50.74M
175.86%
YoY
|
-$28.07M
40.06%
YoY
|
-$26.95M
127.06%
YoY
|
-$46.15M
216.12%
YoY
|
| Capital Expenditures |
$221.0K
-77.47%
YoY
|
$484.0K
-54.98%
YoY
|
$19.19M
7483.0%
YoY
|
$60.00K
-93.0%
YoY
|
$981.0K
413.61%
YoY
|
$1.075M
1210.98%
YoY
|
$253.0K
48.82%
YoY
|
$857.0K
242.8%
YoY
|
$191.0K
-16.96%
YoY
|
$82.00K
-84.2%
YoY
|
$170.0K
-119.19%
YoY
|
$250.0K
-195.79%
YoY
|
$230.0K
-83.58%
YoY
|
$519.0K
-126.08%
YoY
|
-$886.0K
0.57%
YoY
|
-$261.0K
-64.59%
YoY
|
$1.401M
15466.67%
YoY
|
-$1.990M
176.39%
YoY
|
-$881.0K
450.63%
YoY
|
-$737.0K
163.21%
YoY
|
| Free Cash Flow |
-$145.1M
35.81%
YoY
|
-$112.3M
31.5%
YoY
|
-$110.0M
46.85%
YoY
|
-$94.76M
70.05%
YoY
|
-$106.9M
35.75%
YoY
|
-$85.41M
143.42%
YoY
|
-$74.88M
47.49%
YoY
|
-$55.72M
-0.3%
YoY
|
-$78.73M
67.02%
YoY
|
-$35.09M
18.1%
YoY
|
-$50.77M
21.11%
YoY
|
-$55.89M
82.37%
YoY
|
-$47.14M
-9.59%
YoY
|
-$29.71M
13.93%
YoY
|
-$41.92M
60.79%
YoY
|
-$30.65M
-32.52%
YoY
|
-$52.14M
183.34%
YoY
|
-$26.08M
34.98%
YoY
|
-$26.07M
122.64%
YoY
|
-$45.42M
217.15%
YoY
|
Loading...