|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$85.00M
-122.67%
YoY
|
$375.0M
-593.42%
YoY
|
-$76.00M
-116.7%
YoY
|
$455.0M
405.56%
YoY
|
$90.00M
-78.05%
YoY
|
| Depreciation, Depletion And Amortization |
$133.0M
-7.64%
YoY
|
$144.0M
-0.69%
YoY
|
$145.0M
12.4%
YoY
|
$129.0M
24.04%
YoY
|
$104.0M
8.33%
YoY
|
| Cash From Operating Activities |
$289.0M
-61.52%
YoY
|
$751.0M
15.9%
YoY
|
$648.0M
-21.83%
YoY
|
$829.0M
176.33%
YoY
|
$300.0M
-53.99%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$108.0M
-24.48%
YoY
|
$143.0M
-58.91%
YoY
|
$348.0M
-20.18%
YoY
|
$436.0M
110.63%
YoY
|
$207.0M
88.18%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
$1.000M
-83.33%
YoY
|
$6.000M
-89.66%
YoY
|
$58.00M
-98.46%
YoY
|
$3.765B
4037.36%
YoY
|
| Other Investing Activities |
$18.00M
1700.0%
YoY
|
$1.000M
0.0%
YoY
|
$1.000M
-75.0%
YoY
|
$4.000M
100.0%
YoY
|
$2.000M
N/A
|
| Cash From Investing Activities |
-$63.00M
125.0%
YoY
|
-$28.00M
-90.38%
YoY
|
-$291.0M
-42.15%
YoY
|
-$503.0M
-85.77%
YoY
|
-$3.534B
1574.88%
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
|
$50.00M
66.67%
YoY
|
$30.00M
-60.0%
YoY
|
| Debt Paid & Issued, Net |
$1.987B
-21.89%
YoY
|
$2.544B
317.05%
YoY
|
$610.0M
93.65%
YoY
|
$315.0M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
$7.000M
-101.15%
YoY
|
-$609.0M
53.4%
YoY
|
-$397.0M
-12.56%
YoY
|
-$454.0M
-117.13%
YoY
|
$2.650B
2108.33%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$289.0M
-61.52%
YoY
|
$751.0M
15.9%
YoY
|
$648.0M
-21.83%
YoY
|
$829.0M
176.33%
YoY
|
$300.0M
-53.99%
YoY
|
| Cash From Investing Activities |
-$63.00M
125.0%
YoY
|
-$28.00M
-90.38%
YoY
|
-$291.0M
-42.15%
YoY
|
-$503.0M
-85.77%
YoY
|
-$3.534B
1574.88%
YoY
|
| Cash From Financing Activities |
$7.000M
-101.15%
YoY
|
-$609.0M
53.4%
YoY
|
-$397.0M
-12.56%
YoY
|
-$454.0M
-117.13%
YoY
|
$2.650B
2108.33%
YoY
|
| Net Change In Cash |
$233.0M
104.39%
YoY
|
$114.0M
-385.0%
YoY
|
-$40.00M
-68.75%
YoY
|
-$128.0M
-78.08%
YoY
|
-$584.0M
-204.1%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$289.0M
-61.52%
YoY
|
$751.0M
15.9%
YoY
|
$648.0M
-21.83%
YoY
|
$829.0M
176.33%
YoY
|
$300.0M
-53.99%
YoY
|
| Capital Expenditures |
$108.0M
-24.48%
YoY
|
$143.0M
-58.91%
YoY
|
$348.0M
-20.18%
YoY
|
$436.0M
110.63%
YoY
|
$207.0M
88.18%
YoY
|
| Free Cash Flow |
$181.0M
-70.23%
YoY
|
$608.0M
102.67%
YoY
|
$300.0M
-23.66%
YoY
|
$393.0M
322.58%
YoY
|
$93.00M
-82.84%
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 |
-$20.00M
122.22%
YoY
|
-$23.00M
-114.74%
YoY
|
-$10.00M
-110.42%
YoY
|
-$56.00M
-354.55%
YoY
|
-$9.000M
-110.23%
YoY
|
$156.0M
-809.09%
YoY
|
$96.00M
-340.0%
YoY
|
$22.00M
-344.44%
YoY
|
$88.00M
-383.87%
YoY
|
-$22.00M
-112.72%
YoY
|
-$40.00M
-137.04%
YoY
|
-$9.000M
-109.09%
YoY
|
-$31.00M
-150.0%
YoY
|
$173.0M
496.55%
YoY
|
$108.0M
-735.29%
YoY
|
$99.00M
153.85%
YoY
|
$62.00M
58.97%
YoY
|
$29.00M
-87.05%
YoY
|
-$17.00M
-113.93%
YoY
|
$39.00M
254.55%
YoY
|
| Depreciation, Depletion And Amortization |
$33.00M
-2.94%
YoY
|
$66.00M
-12.0%
YoY
|
$33.00M
-55.41%
YoY
|
$66.00M
-10.81%
YoY
|
$34.00M
-5.56%
YoY
|
$75.00M
-20.21%
YoY
|
$74.00M
-20.43%
YoY
|
$74.00M
-22.11%
YoY
|
$36.00M
2.86%
YoY
|
$94.00M
-2.08%
YoY
|
$93.00M
-3.13%
YoY
|
$95.00M
0.0%
YoY
|
$35.00M
9.38%
YoY
|
$96.00M
26.32%
YoY
|
$96.00M
269.23%
YoY
|
$95.00M
280.0%
YoY
|
$32.00M
28.0%
YoY
|
$76.00M
18.75%
YoY
|
$26.00M
-3.7%
YoY
|
$25.00M
19.05%
YoY
|
| Cash From Operating Activities |
$1.000M
-99.24%
YoY
|
$112.0M
-69.57%
YoY
|
$14.00M
-95.29%
YoY
|
$31.00M
72.22%
YoY
|
$132.0M
94.12%
YoY
|
$368.0M
343.37%
YoY
|
$297.0M
180.19%
YoY
|
$18.00M
-61.7%
YoY
|
$68.00M
-83.5%
YoY
|
$83.00M
-64.38%
YoY
|
$106.0M
-60.15%
YoY
|
$47.00M
-75.13%
YoY
|
$412.0M
192.2%
YoY
|
$233.0M
1270.59%
YoY
|
$266.0M
491.11%
YoY
|
$189.0M
107.69%
YoY
|
$141.0M
-4.08%
YoY
|
$17.00M
-89.63%
YoY
|
$45.00M
-75.14%
YoY
|
$91.00M
-48.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$19.00M
26.67%
YoY
|
$43.00M
7.5%
YoY
|
$25.00M
N/A
|
N/A
N/A
|
$15.00M
-55.88%
YoY
|
$40.00M
-33.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
$34.00M
-69.09%
YoY
|
$60.00M
-56.52%
YoY
|
$75.00M
N/A
|
$103.0M
N/A
|
$110.0M
134.04%
YoY
|
$138.0M
-360.38%
YoY
|
N/A
N/A
|
N/A
N/A
|
$47.00M
261.54%
YoY
|
-$53.00M
32.5%
YoY
|
-$33.00M
N/A
|
N/A
N/A
|
| Acquisitions |
$68.00M
6700.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.000M
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
|
N/A
|
$7.000M
-82.5%
YoY
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$14.00M
600.0%
YoY
|
$5.000M
N/A
|
$26.00M
-2700.0%
YoY
|
$2.000M
-98.25%
YoY
|
$2.000M
-92.86%
YoY
|
$0.00
-100.0%
YoY
|
-$1.000M
-109.09%
YoY
|
$114.0M
660.0%
YoY
|
$28.00M
-1033.33%
YoY
|
$3.000M
-113.64%
YoY
|
$11.00M
-130.56%
YoY
|
$15.00M
-350.0%
YoY
|
-$3.000M
-99.89%
YoY
|
-$22.00M
-95.15%
YoY
|
-$36.00M
-1000.0%
YoY
|
-$6.000M
N/A
|
-$2.817B
6607.14%
YoY
|
-$454.0M
790.2%
YoY
|
$4.000M
-136.36%
YoY
|
| Cash From Investing Activities |
-$77.00M
413.33%
YoY
|
-$29.00M
-23.68%
YoY
|
-$20.00M
-50.0%
YoY
|
$1.000M
-103.33%
YoY
|
-$15.00M
-118.75%
YoY
|
-$38.00M
18.75%
YoY
|
-$40.00M
-44.44%
YoY
|
-$30.00M
-67.39%
YoY
|
$80.00M
-184.21%
YoY
|
-$32.00M
-77.3%
YoY
|
-$72.00M
-55.28%
YoY
|
-$92.00M
-37.84%
YoY
|
-$95.00M
79.25%
YoY
|
-$141.0M
-95.09%
YoY
|
-$161.0M
-66.94%
YoY
|
-$148.0M
42.31%
YoY
|
-$53.00M
-27.4%
YoY
|
-$2.870B
3400.0%
YoY
|
-$487.0M
595.71%
YoY
|
-$104.0M
197.14%
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 |
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
|
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
|
| Debt Paid & Issued, Net |
$2.000M
-98.63%
YoY
|
N/A
|
N/A
|
N/A
|
$146.0M
170.37%
YoY
|
N/A
|
N/A
|
N/A
|
$54.00M
-84.53%
YoY
|
N/A
|
N/A
|
N/A
|
$349.0M
8625.0%
YoY
|
N/A
|
N/A
|
N/A
|
$4.000M
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$33.00M
-21.43%
YoY
|
$103.0M
-139.02%
YoY
|
-$11.00M
-95.82%
YoY
|
-$43.00M
-8.51%
YoY
|
-$42.00M
20.0%
YoY
|
-$264.0M
417.65%
YoY
|
-$263.0M
436.73%
YoY
|
-$47.00M
-288.0%
YoY
|
-$35.00M
-89.13%
YoY
|
-$51.00M
-70.86%
YoY
|
-$49.00M
-60.16%
YoY
|
$25.00M
-119.84%
YoY
|
-$322.0M
973.33%
YoY
|
-$175.0M
-106.43%
YoY
|
-$123.0M
485.71%
YoY
|
-$126.0M
500.0%
YoY
|
-$30.00M
7.14%
YoY
|
$2.720B
1114.29%
YoY
|
-$21.00M
-8.7%
YoY
|
-$21.00M
-63.79%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$1.000M
-99.24%
YoY
|
$112.0M
-69.57%
YoY
|
$14.00M
-95.29%
YoY
|
$31.00M
72.22%
YoY
|
$132.0M
94.12%
YoY
|
$368.0M
343.37%
YoY
|
$297.0M
180.19%
YoY
|
$18.00M
-61.7%
YoY
|
$68.00M
-83.5%
YoY
|
$83.00M
-64.38%
YoY
|
$106.0M
-60.15%
YoY
|
$47.00M
-75.13%
YoY
|
$412.0M
192.2%
YoY
|
$233.0M
1270.59%
YoY
|
$266.0M
491.11%
YoY
|
$189.0M
107.69%
YoY
|
$141.0M
-4.08%
YoY
|
$17.00M
-89.63%
YoY
|
$45.00M
-75.14%
YoY
|
$91.00M
-48.3%
YoY
|
| Cash From Investing Activities |
-$77.00M
413.33%
YoY
|
-$29.00M
-23.68%
YoY
|
-$20.00M
-50.0%
YoY
|
$1.000M
-103.33%
YoY
|
-$15.00M
-118.75%
YoY
|
-$38.00M
18.75%
YoY
|
-$40.00M
-44.44%
YoY
|
-$30.00M
-67.39%
YoY
|
$80.00M
-184.21%
YoY
|
-$32.00M
-77.3%
YoY
|
-$72.00M
-55.28%
YoY
|
-$92.00M
-37.84%
YoY
|
-$95.00M
79.25%
YoY
|
-$141.0M
-95.09%
YoY
|
-$161.0M
-66.94%
YoY
|
-$148.0M
42.31%
YoY
|
-$53.00M
-27.4%
YoY
|
-$2.870B
3400.0%
YoY
|
-$487.0M
595.71%
YoY
|
-$104.0M
197.14%
YoY
|
| Cash From Financing Activities |
-$33.00M
-21.43%
YoY
|
$103.0M
-139.02%
YoY
|
-$11.00M
-95.82%
YoY
|
-$43.00M
-8.51%
YoY
|
-$42.00M
20.0%
YoY
|
-$264.0M
417.65%
YoY
|
-$263.0M
436.73%
YoY
|
-$47.00M
-288.0%
YoY
|
-$35.00M
-89.13%
YoY
|
-$51.00M
-70.86%
YoY
|
-$49.00M
-60.16%
YoY
|
$25.00M
-119.84%
YoY
|
-$322.0M
973.33%
YoY
|
-$175.0M
-106.43%
YoY
|
-$123.0M
485.71%
YoY
|
-$126.0M
500.0%
YoY
|
-$30.00M
7.14%
YoY
|
$2.720B
1114.29%
YoY
|
-$21.00M
-8.7%
YoY
|
-$21.00M
-63.79%
YoY
|
| Net Change In Cash |
-$109.0M
-245.33%
YoY
|
$186.0M
181.82%
YoY
|
-$17.00M
183.33%
YoY
|
-$11.00M
-81.36%
YoY
|
$75.00M
-33.63%
YoY
|
$66.00M
N/A
|
-$6.000M
-60.0%
YoY
|
-$59.00M
195.0%
YoY
|
$113.0M
-2360.0%
YoY
|
$0.00
-100.0%
YoY
|
-$15.00M
-16.67%
YoY
|
-$20.00M
-76.47%
YoY
|
-$5.000M
-108.62%
YoY
|
-$83.00M
-37.59%
YoY
|
-$18.00M
-96.11%
YoY
|
-$85.00M
150.0%
YoY
|
$58.00M
26.09%
YoY
|
-$133.0M
-143.46%
YoY
|
-$463.0M
-626.14%
YoY
|
-$34.00M
-140.96%
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 |
$1.000M
-99.24%
YoY
|
$112.0M
-69.57%
YoY
|
$14.00M
-95.29%
YoY
|
$31.00M
72.22%
YoY
|
$132.0M
94.12%
YoY
|
$368.0M
343.37%
YoY
|
$297.0M
180.19%
YoY
|
$18.00M
-61.7%
YoY
|
$68.00M
-83.5%
YoY
|
$83.00M
-64.38%
YoY
|
$106.0M
-60.15%
YoY
|
$47.00M
-75.13%
YoY
|
$412.0M
192.2%
YoY
|
$233.0M
1270.59%
YoY
|
$266.0M
491.11%
YoY
|
$189.0M
107.69%
YoY
|
$141.0M
-4.08%
YoY
|
$17.00M
-89.63%
YoY
|
$45.00M
-75.14%
YoY
|
$91.00M
-48.3%
YoY
|
| Capital Expenditures |
$19.00M
26.67%
YoY
|
$43.00M
7.5%
YoY
|
$25.00M
N/A
|
N/A
N/A
|
$15.00M
-55.88%
YoY
|
$40.00M
-33.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
$34.00M
-69.09%
YoY
|
$60.00M
-56.52%
YoY
|
$75.00M
N/A
|
$103.0M
N/A
|
$110.0M
134.04%
YoY
|
$138.0M
-360.38%
YoY
|
N/A
N/A
|
N/A
N/A
|
$47.00M
261.54%
YoY
|
-$53.00M
32.5%
YoY
|
-$33.00M
N/A
|
N/A
N/A
|
| Free Cash Flow |
-$18.00M
-115.38%
YoY
|
$69.00M
-78.96%
YoY
|
-$11.00M
-103.7%
YoY
|
$31.00M
72.22%
YoY
|
$117.0M
244.12%
YoY
|
$328.0M
1326.09%
YoY
|
$297.0M
858.06%
YoY
|
$18.00M
-132.14%
YoY
|
$34.00M
-88.74%
YoY
|
$23.00M
-75.79%
YoY
|
$31.00M
-88.35%
YoY
|
-$56.00M
-129.63%
YoY
|
$302.0M
221.28%
YoY
|
$95.00M
35.71%
YoY
|
$266.0M
241.03%
YoY
|
$189.0M
107.69%
YoY
|
$94.00M
-29.85%
YoY
|
$70.00M
-65.69%
YoY
|
$78.00M
-56.91%
YoY
|
$91.00M
-48.3%
YoY
|
Loading...