|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$167.8M
25.4%
YoY
|
-$133.8M
33.6%
YoY
|
-$100.2M
48.08%
YoY
|
-$67.64M
57.99%
YoY
|
-$42.81M
150.03%
YoY
|
| Depreciation, Depletion And Amortization |
$2.084M
-0.76%
YoY
|
$2.100M
31.25%
YoY
|
$1.600M
300.0%
YoY
|
$400.0K
33.33%
YoY
|
$300.0K
50.0%
YoY
|
| Cash From Operating Activities |
-$143.8M
31.91%
YoY
|
-$109.0M
18.58%
YoY
|
-$91.95M
74.69%
YoY
|
-$52.64M
57.09%
YoY
|
-$33.51M
128.97%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$256.0K
-80.49%
YoY
|
$1.312M
-77.16%
YoY
|
$5.745M
3.59%
YoY
|
$5.546M
730.24%
YoY
|
$668.0K
229.06%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$32.53M
-82.26%
YoY
|
-$183.3M
-268.78%
YoY
|
$108.6M
-267.04%
YoY
|
-$65.03M
-73.08%
YoY
|
-$241.6M
899.0%
YoY
|
| Cash From Investing Activities |
-$32.79M
-82.24%
YoY
|
-$184.7M
-279.48%
YoY
|
$102.9M
-245.78%
YoY
|
-$70.58M
-70.86%
YoY
|
-$242.2M
893.51%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$187.4M
-21.65%
YoY
|
$239.1M
354.5%
YoY
|
$52.62M
-59.26%
YoY
|
$129.2M
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$196.1M
-21.33%
YoY
|
$249.3M
368.82%
YoY
|
$53.17M
-58.99%
YoY
|
$129.6M
-30.45%
YoY
|
$186.4M
54.96%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$143.8M
31.91%
YoY
|
-$109.0M
18.58%
YoY
|
-$91.95M
74.69%
YoY
|
-$52.64M
57.09%
YoY
|
-$33.51M
128.97%
YoY
|
| Cash From Investing Activities |
-$32.79M
-82.24%
YoY
|
-$184.7M
-279.48%
YoY
|
$102.9M
-245.78%
YoY
|
-$70.58M
-70.86%
YoY
|
-$242.2M
893.51%
YoY
|
| Cash From Financing Activities |
$196.1M
-21.33%
YoY
|
$249.3M
368.82%
YoY
|
$53.17M
-58.99%
YoY
|
$129.6M
-30.45%
YoY
|
$186.4M
54.96%
YoY
|
| Net Change In Cash |
$19.48M
-143.85%
YoY
|
-$44.43M
-169.31%
YoY
|
$64.10M
897.42%
YoY
|
$6.427M
-107.19%
YoY
|
-$89.35M
-209.95%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$143.8M
31.91%
YoY
|
-$109.0M
18.58%
YoY
|
-$91.95M
74.69%
YoY
|
-$52.64M
57.09%
YoY
|
-$33.51M
128.97%
YoY
|
| Capital Expenditures |
$256.0K
-80.49%
YoY
|
$1.312M
-77.16%
YoY
|
$5.745M
3.59%
YoY
|
$5.546M
730.24%
YoY
|
$668.0K
229.06%
YoY
|
| Free Cash Flow |
-$144.1M
30.57%
YoY
|
-$110.3M
12.95%
YoY
|
-$97.69M
67.91%
YoY
|
-$58.18M
70.24%
YoY
|
-$34.18M
130.34%
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 |
-$49.01M
20.14%
YoY
|
-$50.22M
26.61%
YoY
|
-$40.67M
19.15%
YoY
|
-$36.12M
14.66%
YoY
|
-$40.80M
43.03%
YoY
|
-$39.66M
31.58%
YoY
|
-$34.13M
32.73%
YoY
|
-$31.50M
46.71%
YoY
|
-$28.53M
24.9%
YoY
|
-$30.14M
55.26%
YoY
|
-$25.71M
46.95%
YoY
|
-$21.47M
33.62%
YoY
|
-$22.84M
55.78%
YoY
|
-$19.42M
52.92%
YoY
|
-$17.50M
35.13%
YoY
|
-$16.07M
55.19%
YoY
|
-$14.66M
115.11%
YoY
|
-$12.70M
100.19%
YoY
|
-$12.95M
255.55%
YoY
|
| Depreciation, Depletion And Amortization |
$500.0K
0.0%
YoY
|
$525.0K
-9.01%
YoY
|
$500.0K
0.0%
YoY
|
$500.0K
0.0%
YoY
|
$500.0K
0.0%
YoY
|
$577.0K
19.96%
YoY
|
$500.0K
25.0%
YoY
|
$500.0K
25.0%
YoY
|
$500.0K
150.0%
YoY
|
$481.0K
446.59%
YoY
|
$400.0K
300.0%
YoY
|
$400.0K
312.37%
YoY
|
$200.0K
140.96%
YoY
|
$88.00K
12.82%
YoY
|
$100.0K
56.25%
YoY
|
$97.00K
90.2%
YoY
|
$83.00K
5.06%
YoY
|
$78.00K
56.0%
YoY
|
$64.00K
30.61%
YoY
|
| Cash From Operating Activities |
-$42.54M
12.35%
YoY
|
-$38.59M
43.16%
YoY
|
-$34.78M
27.04%
YoY
|
-$32.58M
24.84%
YoY
|
-$37.87M
32.41%
YoY
|
-$26.96M
0.48%
YoY
|
-$27.37M
24.09%
YoY
|
-$26.10M
28.99%
YoY
|
-$28.60M
25.29%
YoY
|
-$26.83M
126.97%
YoY
|
-$22.06M
83.86%
YoY
|
-$20.23M
24.56%
YoY
|
-$22.83M
81.56%
YoY
|
-$11.82M
25.49%
YoY
|
-$12.00M
45.22%
YoY
|
-$16.25M
66.34%
YoY
|
-$12.57M
107.56%
YoY
|
-$9.419M
103.08%
YoY
|
-$8.262M
152.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$260.0K
490.91%
YoY
|
$73.00K
-73.36%
YoY
|
$89.00K
-82.88%
YoY
|
$50.00K
-77.38%
YoY
|
$44.00K
-85.19%
YoY
|
$274.0K
66.06%
YoY
|
$520.0K
15.56%
YoY
|
$221.0K
-70.88%
YoY
|
$297.0K
-93.2%
YoY
|
$165.0K
-94.99%
YoY
|
$450.0K
-133.83%
YoY
|
$759.0K
-237.0%
YoY
|
$4.368M
1083.74%
YoY
|
$3.293M
-4268.35%
YoY
|
-$1.330M
194.9%
YoY
|
-$554.0K
610.26%
YoY
|
$369.0K
495.16%
YoY
|
-$79.00K
N/A
|
-$451.0K
7416.67%
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 |
$2.693M
-93.87%
YoY
|
$49.84M
135.12%
YoY
|
$35.81M
38.34%
YoY
|
-$162.1M
-531.29%
YoY
|
$43.94M
-116.4%
YoY
|
$21.20M
-21.9%
YoY
|
$25.88M
8.38%
YoY
|
$37.59M
794.76%
YoY
|
-$268.0M
-601.8%
YoY
|
$27.14M
-137.54%
YoY
|
$23.88M
-195.55%
YoY
|
$4.201M
726.97%
YoY
|
$53.41M
68.19%
YoY
|
-$72.30M
-609.18%
YoY
|
-$24.99M
-19.79%
YoY
|
$508.0K
-100.32%
YoY
|
$31.76M
-149.07%
YoY
|
$14.20M
-158.73%
YoY
|
-$31.16M
N/A
|
| Cash From Investing Activities |
$2.433M
-94.46%
YoY
|
$49.76M
137.85%
YoY
|
$35.72M
40.82%
YoY
|
-$162.2M
-533.97%
YoY
|
$43.90M
-116.36%
YoY
|
$20.92M
-22.47%
YoY
|
$25.36M
8.29%
YoY
|
$37.37M
985.65%
YoY
|
-$268.3M
-647.1%
YoY
|
$26.99M
-135.7%
YoY
|
$23.42M
-188.98%
YoY
|
$3.442M
-7582.61%
YoY
|
$49.04M
56.25%
YoY
|
-$75.60M
-635.34%
YoY
|
-$26.32M
-16.73%
YoY
|
-$46.00K
-99.97%
YoY
|
$31.39M
-148.46%
YoY
|
$14.12M
-158.4%
YoY
|
-$31.61M
526700.0%
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 |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$187.1M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$239.1M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$129.2M
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 |
$12.17M
447.59%
YoY
|
$3.975M
37.31%
YoY
|
$1.659M
-50.23%
YoY
|
$188.2M
9542.98%
YoY
|
$2.223M
-99.08%
YoY
|
$2.895M
-94.54%
YoY
|
$3.333M
-1687.14%
YoY
|
$1.952M
429.0%
YoY
|
$241.1M
1147866.67%
YoY
|
$52.99M
-15776.33%
YoY
|
-$210.0K
-100.16%
YoY
|
$369.0K
106.15%
YoY
|
$21.00K
-71.23%
YoY
|
-$338.0K
-215.36%
YoY
|
$129.7M
350508.11%
YoY
|
$179.0K
-119.98%
YoY
|
$73.00K
-99.96%
YoY
|
$293.0K
-99.69%
YoY
|
$37.00K
-99.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$42.54M
12.35%
YoY
|
-$38.59M
43.16%
YoY
|
-$34.78M
27.04%
YoY
|
-$32.58M
24.84%
YoY
|
-$37.87M
32.41%
YoY
|
-$26.96M
0.48%
YoY
|
-$27.37M
24.09%
YoY
|
-$26.10M
28.99%
YoY
|
-$28.60M
25.29%
YoY
|
-$26.83M
126.97%
YoY
|
-$22.06M
83.86%
YoY
|
-$20.23M
24.56%
YoY
|
-$22.83M
81.56%
YoY
|
-$11.82M
25.49%
YoY
|
-$12.00M
45.22%
YoY
|
-$16.25M
66.34%
YoY
|
-$12.57M
107.56%
YoY
|
-$9.419M
103.08%
YoY
|
-$8.262M
152.51%
YoY
|
| Cash From Investing Activities |
$2.433M
-94.46%
YoY
|
$49.76M
137.85%
YoY
|
$35.72M
40.82%
YoY
|
-$162.2M
-533.97%
YoY
|
$43.90M
-116.36%
YoY
|
$20.92M
-22.47%
YoY
|
$25.36M
8.29%
YoY
|
$37.37M
985.65%
YoY
|
-$268.3M
-647.1%
YoY
|
$26.99M
-135.7%
YoY
|
$23.42M
-188.98%
YoY
|
$3.442M
-7582.61%
YoY
|
$49.04M
56.25%
YoY
|
-$75.60M
-635.34%
YoY
|
-$26.32M
-16.73%
YoY
|
-$46.00K
-99.97%
YoY
|
$31.39M
-148.46%
YoY
|
$14.12M
-158.4%
YoY
|
-$31.61M
526700.0%
YoY
|
| Cash From Financing Activities |
$12.17M
447.59%
YoY
|
$3.975M
37.31%
YoY
|
$1.659M
-50.23%
YoY
|
$188.2M
9542.98%
YoY
|
$2.223M
-99.08%
YoY
|
$2.895M
-94.54%
YoY
|
$3.333M
-1687.14%
YoY
|
$1.952M
429.0%
YoY
|
$241.1M
1147866.67%
YoY
|
$52.99M
-15776.33%
YoY
|
-$210.0K
-100.16%
YoY
|
$369.0K
106.15%
YoY
|
$21.00K
-71.23%
YoY
|
-$338.0K
-215.36%
YoY
|
$129.7M
350508.11%
YoY
|
$179.0K
-119.98%
YoY
|
$73.00K
-99.96%
YoY
|
$293.0K
-99.69%
YoY
|
$37.00K
-99.85%
YoY
|
| Net Change In Cash |
-$27.94M
-438.43%
YoY
|
$15.15M
-582.32%
YoY
|
$2.599M
96.74%
YoY
|
-$6.517M
-149.29%
YoY
|
$8.255M
-114.79%
YoY
|
-$3.140M
-105.91%
YoY
|
$1.321M
14.87%
YoY
|
$13.22M
-180.5%
YoY
|
-$55.83M
-312.8%
YoY
|
$53.14M
-160.56%
YoY
|
$1.150M
-98.74%
YoY
|
-$16.42M
1.93%
YoY
|
$26.24M
38.92%
YoY
|
-$87.75M
-1856.84%
YoY
|
$91.41M
-329.47%
YoY
|
-$16.11M
-90.56%
YoY
|
$18.89M
-83.73%
YoY
|
$4.995M
-92.45%
YoY
|
-$39.83M
-282.19%
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 |
-$42.54M
12.35%
YoY
|
-$38.59M
43.16%
YoY
|
-$34.78M
27.04%
YoY
|
-$32.58M
24.84%
YoY
|
-$37.87M
32.41%
YoY
|
-$26.96M
0.48%
YoY
|
-$27.37M
24.09%
YoY
|
-$26.10M
28.99%
YoY
|
-$28.60M
25.29%
YoY
|
-$26.83M
126.97%
YoY
|
-$22.06M
83.86%
YoY
|
-$20.23M
24.56%
YoY
|
-$22.83M
81.56%
YoY
|
-$11.82M
25.49%
YoY
|
-$12.00M
45.22%
YoY
|
-$16.25M
66.34%
YoY
|
-$12.57M
107.56%
YoY
|
-$9.419M
103.08%
YoY
|
-$8.262M
152.51%
YoY
|
| Capital Expenditures |
$260.0K
490.91%
YoY
|
$73.00K
-73.36%
YoY
|
$89.00K
-82.88%
YoY
|
$50.00K
-77.38%
YoY
|
$44.00K
-85.19%
YoY
|
$274.0K
66.06%
YoY
|
$520.0K
15.56%
YoY
|
$221.0K
-70.88%
YoY
|
$297.0K
-93.2%
YoY
|
$165.0K
-94.99%
YoY
|
$450.0K
-133.83%
YoY
|
$759.0K
-237.0%
YoY
|
$4.368M
1083.74%
YoY
|
$3.293M
-4268.35%
YoY
|
-$1.330M
194.9%
YoY
|
-$554.0K
610.26%
YoY
|
$369.0K
495.16%
YoY
|
-$79.00K
N/A
|
-$451.0K
7416.67%
YoY
|
| Free Cash Flow |
-$42.80M
12.91%
YoY
|
-$38.67M
41.99%
YoY
|
-$34.87M
24.99%
YoY
|
-$32.63M
23.98%
YoY
|
-$37.91M
31.2%
YoY
|
-$27.23M
0.88%
YoY
|
-$27.89M
23.92%
YoY
|
-$26.32M
25.38%
YoY
|
-$28.90M
6.26%
YoY
|
-$26.99M
78.61%
YoY
|
-$22.51M
111.0%
YoY
|
-$20.99M
33.79%
YoY
|
-$27.19M
110.14%
YoY
|
-$15.11M
61.81%
YoY
|
-$10.67M
36.58%
YoY
|
-$15.69M
61.96%
YoY
|
-$12.94M
111.49%
YoY
|
-$9.340M
101.38%
YoY
|
-$7.811M
139.16%
YoY
|
Loading...