|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$224.3M
62.31%
YoY
|
-$138.2M
8.23%
YoY
|
-$127.7M
-26.65%
YoY
|
-$174.0M
-1298.41%
YoY
|
$14.52M
-187.15%
YoY
|
| Depreciation, Depletion And Amortization |
$930.0K
269.05%
YoY
|
$252.0K
36.96%
YoY
|
$184.0K
639.58%
YoY
|
$24.88K
-76.95%
YoY
|
$107.9K
1091.28%
YoY
|
| Cash From Operating Activities |
-$160.4M
17.99%
YoY
|
-$136.0M
43.87%
YoY
|
-$94.51M
58.95%
YoY
|
-$59.46M
3873.19%
YoY
|
-$1.496M
382.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$12.56M
140.7%
YoY
|
$5.216M
3004.76%
YoY
|
$168.0K
-64.74%
YoY
|
$476.5K
N/A
|
$0.00
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$32.00M
-37.25%
YoY
|
-$51.00M
-176.12%
YoY
|
$67.00M
-125.97%
YoY
|
-$258.0M
5508.7%
YoY
|
-$4.600M
-98.02%
YoY
|
| Cash From Investing Activities |
-$46.74M
-16.87%
YoY
|
-$56.22M
-184.12%
YoY
|
$66.83M
-125.86%
YoY
|
-$258.5M
5519.05%
YoY
|
-$4.600M
-98.02%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$226.3M
140.05%
YoY
|
$94.29M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$4.600M
-98.04%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$263.1M
29.6%
YoY
|
$203.0M
714.49%
YoY
|
$24.93M
-92.93%
YoY
|
$352.7M
7567.47%
YoY
|
$4.600M
-98.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$160.4M
17.99%
YoY
|
-$136.0M
43.87%
YoY
|
-$94.51M
58.95%
YoY
|
-$59.46M
3873.19%
YoY
|
-$1.496M
382.58%
YoY
|
| Cash From Investing Activities |
-$46.74M
-16.87%
YoY
|
-$56.22M
-184.12%
YoY
|
$66.83M
-125.86%
YoY
|
-$258.5M
5519.05%
YoY
|
-$4.600M
-98.02%
YoY
|
| Cash From Financing Activities |
$263.1M
29.6%
YoY
|
$203.0M
714.49%
YoY
|
$24.93M
-92.93%
YoY
|
$352.7M
7567.47%
YoY
|
$4.600M
-98.04%
YoY
|
| Net Change In Cash |
$55.25M
482.53%
YoY
|
$9.484M
-518.9%
YoY
|
-$2.264M
-106.51%
YoY
|
$34.77M
-2423.44%
YoY
|
-$1.496M
-175.89%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$160.4M
17.99%
YoY
|
-$136.0M
43.87%
YoY
|
-$94.51M
58.95%
YoY
|
-$59.46M
3873.19%
YoY
|
-$1.496M
382.58%
YoY
|
| Capital Expenditures |
$12.56M
140.7%
YoY
|
$5.216M
3004.76%
YoY
|
$168.0K
-64.74%
YoY
|
$476.5K
N/A
|
$0.00
N/A
|
| Free Cash Flow |
-$173.0M
22.53%
YoY
|
-$141.2M
49.12%
YoY
|
-$94.68M
57.97%
YoY
|
-$59.93M
3905.03%
YoY
|
-$1.496M
382.58%
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 |
-$68.81M
41.06%
YoY
|
-$63.92M
57.06%
YoY
|
-$46.87M
30.96%
YoY
|
-$64.69M
77.76%
YoY
|
-$48.78M
92.85%
YoY
|
-$40.70M
3.64%
YoY
|
-$35.79M
14.67%
YoY
|
-$36.39M
15.85%
YoY
|
-$25.30M
-1.85%
YoY
|
-$39.27M
95.8%
YoY
|
-$31.21M
-15.06%
YoY
|
-$31.41M
166.6%
YoY
|
-$25.77M
171.26%
YoY
|
-$20.05M
489.81%
YoY
|
-$36.74M
-558.32%
YoY
|
-$11.78M
387.93%
YoY
|
-$9.501M
328.52%
YoY
|
-$3.400M
N/A
|
$8.017M
N/A
|
| Depreciation, Depletion And Amortization |
$394.0K
380.49%
YoY
|
$388.0K
410.53%
YoY
|
$353.0K
426.87%
YoY
|
$107.0K
84.48%
YoY
|
$82.00K
60.78%
YoY
|
$76.00K
72.73%
YoY
|
$67.00K
67.5%
YoY
|
$58.00K
-28.47%
YoY
|
$51.00K
131.29%
YoY
|
$44.00K
76.85%
YoY
|
$40.00K
N/A
|
$81.08K
N/A
|
$22.05K
N/A
|
$24.88K
-76.95%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$107.9K
N/A
|
N/A
|
| Cash From Operating Activities |
-$68.11M
173.79%
YoY
|
-$25.93M
-32.94%
YoY
|
-$53.98M
75.68%
YoY
|
-$55.65M
80.93%
YoY
|
-$24.88M
-30.53%
YoY
|
-$38.67M
57.77%
YoY
|
-$30.72M
37.16%
YoY
|
-$30.75M
10.98%
YoY
|
-$35.81M
80.05%
YoY
|
-$24.51M
18.2%
YoY
|
-$22.40M
32.1%
YoY
|
-$27.71M
120.24%
YoY
|
-$19.89M
3211.54%
YoY
|
-$20.74M
3361.63%
YoY
|
-$16.96M
6421.97%
YoY
|
-$12.58M
7347.85%
YoY
|
-$600.7K
28.22%
YoY
|
-$599.1K
N/A
|
-$260.0K
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$526.0K
13.36%
YoY
|
$6.281M
416.95%
YoY
|
$6.732M
108.03%
YoY
|
$1.258M
90.9%
YoY
|
$464.0K
337.74%
YoY
|
$1.215M
-2025100.0%
YoY
|
$3.236M
N/A
|
$659.0K
441.58%
YoY
|
$106.0K
142.57%
YoY
|
-$60.00
-100.1%
YoY
|
$0.00
-100.0%
YoY
|
$121.7K
N/A
|
$43.70K
N/A
|
$57.75K
N/A
|
-$418.7K
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| 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 |
-$31.00M
-263.16%
YoY
|
$64.00M
814.29%
YoY
|
-$143.0M
83.33%
YoY
|
$28.00M
27.27%
YoY
|
$19.00M
-1050.0%
YoY
|
$7.000M
-85.11%
YoY
|
-$78.00M
550.0%
YoY
|
$22.00M
-55.56%
YoY
|
-$2.000M
-88.57%
YoY
|
$47.00M
-687.5%
YoY
|
-$12.00M
-87.5%
YoY
|
$49.50M
-132.14%
YoY
|
-$17.50M
N/A
|
-$8.000M
247.83%
YoY
|
-$96.00M
N/A
|
-$154.0M
6595.65%
YoY
|
N/A
|
-$2.300M
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$31.53M
-270.08%
YoY
|
$57.72M
897.74%
YoY
|
-$149.7M
84.32%
YoY
|
$26.74M
25.31%
YoY
|
$18.54M
-980.15%
YoY
|
$5.785M
-87.69%
YoY
|
-$81.24M
576.97%
YoY
|
$21.34M
-56.78%
YoY
|
-$2.106M
-88.0%
YoY
|
$47.00M
-683.29%
YoY
|
-$12.00M
-87.55%
YoY
|
$49.38M
-132.06%
YoY
|
-$17.54M
N/A
|
-$8.058M
250.34%
YoY
|
-$96.42M
N/A
|
-$154.0M
6595.65%
YoY
|
$0.00
N/A
|
-$2.300M
N/A
|
$0.00
N/A
|
| 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
|
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$50.74M
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
|
N/A
|
N/A
|
| Cash From Financing Activities |
$117.1M
1161.85%
YoY
|
$12.78M
-80.41%
YoY
|
$229.9M
111.31%
YoY
|
$11.20M
-21.37%
YoY
|
$9.277M
-37.09%
YoY
|
$65.25M
359.09%
YoY
|
$108.8M
888.92%
YoY
|
$14.25M
-5061.17%
YoY
|
$14.75M
N/A
|
$14.21M
N/A
|
$11.00M
-26.67%
YoY
|
-$287.2K
-100.09%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$15.00M
N/A
|
$329.0M
14203.21%
YoY
|
$150.0K
-94.81%
YoY
|
$2.300M
N/A
|
$0.00
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$68.11M
173.79%
YoY
|
-$25.93M
-32.94%
YoY
|
-$53.98M
75.68%
YoY
|
-$55.65M
80.93%
YoY
|
-$24.88M
-30.53%
YoY
|
-$38.67M
57.77%
YoY
|
-$30.72M
37.16%
YoY
|
-$30.75M
10.98%
YoY
|
-$35.81M
80.05%
YoY
|
-$24.51M
18.2%
YoY
|
-$22.40M
32.1%
YoY
|
-$27.71M
120.24%
YoY
|
-$19.89M
3211.54%
YoY
|
-$20.74M
3361.63%
YoY
|
-$16.96M
6421.97%
YoY
|
-$12.58M
7347.85%
YoY
|
-$600.7K
28.22%
YoY
|
-$599.1K
N/A
|
-$260.0K
N/A
|
| Cash From Investing Activities |
-$31.53M
-270.08%
YoY
|
$57.72M
897.74%
YoY
|
-$149.7M
84.32%
YoY
|
$26.74M
25.31%
YoY
|
$18.54M
-980.15%
YoY
|
$5.785M
-87.69%
YoY
|
-$81.24M
576.97%
YoY
|
$21.34M
-56.78%
YoY
|
-$2.106M
-88.0%
YoY
|
$47.00M
-683.29%
YoY
|
-$12.00M
-87.55%
YoY
|
$49.38M
-132.06%
YoY
|
-$17.54M
N/A
|
-$8.058M
250.34%
YoY
|
-$96.42M
N/A
|
-$154.0M
6595.65%
YoY
|
$0.00
N/A
|
-$2.300M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$117.1M
1161.85%
YoY
|
$12.78M
-80.41%
YoY
|
$229.9M
111.31%
YoY
|
$11.20M
-21.37%
YoY
|
$9.277M
-37.09%
YoY
|
$65.25M
359.09%
YoY
|
$108.8M
888.92%
YoY
|
$14.25M
-5061.17%
YoY
|
$14.75M
N/A
|
$14.21M
N/A
|
$11.00M
-26.67%
YoY
|
-$287.2K
-100.09%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$15.00M
N/A
|
$329.0M
14203.21%
YoY
|
$150.0K
-94.81%
YoY
|
$2.300M
N/A
|
$0.00
N/A
|
| Net Change In Cash |
-$99.64M
-3269.18%
YoY
|
$44.57M
37.73%
YoY
|
$26.16M
-923.03%
YoY
|
-$17.70M
-466.35%
YoY
|
$3.144M
-113.5%
YoY
|
$32.36M
-11.84%
YoY
|
-$3.178M
-86.42%
YoY
|
$4.832M
-77.4%
YoY
|
-$23.29M
-37.56%
YoY
|
$36.70M
-227.45%
YoY
|
-$23.40M
-76.21%
YoY
|
$21.38M
-86.84%
YoY
|
-$37.31M
8178.72%
YoY
|
-$28.80M
4706.67%
YoY
|
-$98.38M
37738.06%
YoY
|
$162.4M
-96217.6%
YoY
|
-$450.7K
-3.8%
YoY
|
-$599.1K
N/A
|
-$260.0K
N/A
|
| 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 |
-$68.11M
173.79%
YoY
|
-$25.93M
-32.94%
YoY
|
-$53.98M
75.68%
YoY
|
-$55.65M
80.93%
YoY
|
-$24.88M
-30.53%
YoY
|
-$38.67M
57.77%
YoY
|
-$30.72M
37.16%
YoY
|
-$30.75M
10.98%
YoY
|
-$35.81M
80.05%
YoY
|
-$24.51M
18.2%
YoY
|
-$22.40M
32.1%
YoY
|
-$27.71M
120.24%
YoY
|
-$19.89M
3211.54%
YoY
|
-$20.74M
3361.63%
YoY
|
-$16.96M
6421.97%
YoY
|
-$12.58M
7347.85%
YoY
|
-$600.7K
28.22%
YoY
|
-$599.1K
N/A
|
-$260.0K
N/A
|
| Capital Expenditures |
$526.0K
13.36%
YoY
|
$6.281M
416.95%
YoY
|
$6.732M
108.03%
YoY
|
$1.258M
90.9%
YoY
|
$464.0K
337.74%
YoY
|
$1.215M
-2025100.0%
YoY
|
$3.236M
N/A
|
$659.0K
441.58%
YoY
|
$106.0K
142.57%
YoY
|
-$60.00
-100.1%
YoY
|
$0.00
-100.0%
YoY
|
$121.7K
N/A
|
$43.70K
N/A
|
$57.75K
N/A
|
-$418.7K
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
-$68.64M
170.85%
YoY
|
-$32.21M
-19.24%
YoY
|
-$60.71M
78.77%
YoY
|
-$56.90M
81.14%
YoY
|
-$25.34M
-29.45%
YoY
|
-$39.89M
62.73%
YoY
|
-$33.96M
51.6%
YoY
|
-$31.41M
12.86%
YoY
|
-$35.92M
80.18%
YoY
|
-$24.51M
17.87%
YoY
|
-$22.40M
35.45%
YoY
|
-$27.83M
N/A
|
-$19.93M
3218.82%
YoY
|
-$20.80M
N/A
|
-$16.54M
N/A
|
N/A
|
-$600.7K
N/A
|
N/A
|
N/A
|
Loading...