|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$1.277B
39.73%
YoY
|
-$913.8M
21.91%
YoY
|
-$749.6M
55.66%
YoY
|
-$481.5M
10.79%
YoY
|
-$434.7M
47.8%
YoY
|
| Depreciation, Depletion And Amortization |
$10.40M
73.33%
YoY
|
$6.000M
9.09%
YoY
|
$5.500M
3.77%
YoY
|
$5.300M
-41.76%
YoY
|
$9.100M
0.0%
YoY
|
| Cash From Operating Activities |
-$935.0M
36.72%
YoY
|
-$683.9M
27.53%
YoY
|
-$536.2M
33.91%
YoY
|
-$400.4M
10.22%
YoY
|
-$363.3M
65.63%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$32.56M
48.52%
YoY
|
$21.92M
64.98%
YoY
|
$13.29M
34.52%
YoY
|
$9.878M
35.52%
YoY
|
$7.289M
16.81%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$32.01M
-94.3%
YoY
|
-$561.3M
166.86%
YoY
|
-$210.3M
751.27%
YoY
|
-$24.71M
-56.65%
YoY
|
-$57.00M
N/A
|
| Cash From Investing Activities |
-$64.58M
-88.93%
YoY
|
-$583.2M
160.81%
YoY
|
-$223.6M
546.55%
YoY
|
-$34.58M
-46.2%
YoY
|
-$64.29M
842.32%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$823.3M
-24.06%
YoY
|
$1.084B
611.02%
YoY
|
$152.5M
-47.81%
YoY
|
$292.2M
8.25%
YoY
|
$269.9M
9.77%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$954.1M
-28.85%
YoY
|
$1.341B
696.15%
YoY
|
$168.4M
-78.77%
YoY
|
$793.3M
29.5%
YoY
|
$612.5M
126.03%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$935.0M
36.72%
YoY
|
-$683.9M
27.53%
YoY
|
-$536.2M
33.91%
YoY
|
-$400.4M
10.22%
YoY
|
-$363.3M
65.63%
YoY
|
| Cash From Investing Activities |
-$64.58M
-88.93%
YoY
|
-$583.2M
160.81%
YoY
|
-$223.6M
546.55%
YoY
|
-$34.58M
-46.2%
YoY
|
-$64.29M
842.32%
YoY
|
| Cash From Financing Activities |
$954.1M
-28.85%
YoY
|
$1.341B
696.15%
YoY
|
$168.4M
-78.77%
YoY
|
$793.3M
29.5%
YoY
|
$612.5M
126.03%
YoY
|
| Net Change In Cash |
-$44.59M
-161.36%
YoY
|
$72.66M
-112.28%
YoY
|
-$591.7M
-265.61%
YoY
|
$357.3M
94.13%
YoY
|
$184.0M
306.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$935.0M
36.72%
YoY
|
-$683.9M
27.53%
YoY
|
-$536.2M
33.91%
YoY
|
-$400.4M
10.22%
YoY
|
-$363.3M
65.63%
YoY
|
| Capital Expenditures |
$32.56M
48.52%
YoY
|
$21.92M
64.98%
YoY
|
$13.29M
34.52%
YoY
|
$9.878M
35.52%
YoY
|
$7.289M
16.81%
YoY
|
| Free Cash Flow |
-$967.6M
37.09%
YoY
|
-$705.8M
28.44%
YoY
|
-$549.5M
33.93%
YoY
|
-$410.3M
10.72%
YoY
|
-$370.6M
64.28%
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 |
-$163.6M
-36.25%
YoY
|
-$328.5M
39.46%
YoY
|
-$370.0M
67.79%
YoY
|
-$321.7M
7.01%
YoY
|
-$256.6M
63.33%
YoY
|
-$235.5M
26.6%
YoY
|
-$220.5M
38.75%
YoY
|
-$300.6M
22.79%
YoY
|
-$157.1M
-1.67%
YoY
|
-$186.1M
16.2%
YoY
|
-$158.9M
21.19%
YoY
|
-$244.8M
155.96%
YoY
|
-$159.8M
68.85%
YoY
|
-$160.1M
41.73%
YoY
|
-$131.1M
16.35%
YoY
|
-$95.65M
-18.48%
YoY
|
-$94.62M
3.25%
YoY
|
-$113.0M
10.54%
YoY
|
-$112.7M
77.06%
YoY
|
| Depreciation, Depletion And Amortization |
$2.934M
55.82%
YoY
|
$6.239M
82.48%
YoY
|
$4.674M
37.47%
YoY
|
$4.425M
31.03%
YoY
|
$1.883M
18.58%
YoY
|
$3.419M
0.23%
YoY
|
$3.400M
-0.87%
YoY
|
$3.377M
3.84%
YoY
|
$1.588M
27.24%
YoY
|
$3.411M
-4.21%
YoY
|
$3.430M
32.18%
YoY
|
$3.252M
13.83%
YoY
|
$1.248M
-2.95%
YoY
|
$3.561M
-2.44%
YoY
|
$2.595M
-31.2%
YoY
|
$2.857M
-27.08%
YoY
|
$1.286M
-46.15%
YoY
|
$3.650M
-4.95%
YoY
|
$3.772M
3.63%
YoY
|
| Cash From Operating Activities |
-$222.7M
-15.01%
YoY
|
-$247.6M
26.34%
YoY
|
-$219.8M
21.47%
YoY
|
-$205.6M
67.19%
YoY
|
-$262.1M
42.41%
YoY
|
-$196.0M
49.81%
YoY
|
-$180.9M
32.7%
YoY
|
-$123.0M
0.13%
YoY
|
-$184.0M
25.79%
YoY
|
-$130.8M
26.82%
YoY
|
-$136.3M
51.77%
YoY
|
-$122.8M
20.03%
YoY
|
-$146.3M
39.12%
YoY
|
-$103.1M
22.6%
YoY
|
-$89.83M
19.06%
YoY
|
-$102.3M
35.6%
YoY
|
-$105.2M
-18.02%
YoY
|
-$84.13M
25.96%
YoY
|
-$75.45M
28.59%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$3.480M
-65.44%
YoY
|
$16.59M
144.96%
YoY
|
$2.418M
-34.45%
YoY
|
$3.484M
-48.64%
YoY
|
$10.07M
115.22%
YoY
|
$6.772M
215.27%
YoY
|
$3.689M
28.99%
YoY
|
$6.783M
38.91%
YoY
|
$4.679M
37.7%
YoY
|
$2.148M
-54.21%
YoY
|
$2.860M
-591.41%
YoY
|
$4.883M
-268.15%
YoY
|
$3.398M
99.76%
YoY
|
$4.691M
-510.77%
YoY
|
-$582.0K
-60.7%
YoY
|
-$2.904M
-16.7%
YoY
|
$1.701M
44.03%
YoY
|
-$1.142M
-24.37%
YoY
|
-$1.481M
97.47%
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 |
$269.0M
197.3%
YoY
|
$406.0M
193.08%
YoY
|
-$759.8M
-24.0%
YoY
|
$231.3M
N/A
|
$90.48M
-69.84%
YoY
|
$138.5M
3403.54%
YoY
|
-$999.8M
-10097.82%
YoY
|
$0.00
-100.0%
YoY
|
$300.0M
566.67%
YoY
|
$3.954M
-84.18%
YoY
|
$10.00M
-80.0%
YoY
|
-$269.3M
N/A
|
$45.00M
-145.13%
YoY
|
$25.00M
-149.92%
YoY
|
$50.00M
-822.54%
YoY
|
$0.00
N/A
|
-$99.71M
N/A
|
-$50.08M
N/A
|
-$6.920M
N/A
|
| Cash From Investing Activities |
$265.5M
230.2%
YoY
|
$389.4M
195.55%
YoY
|
-$762.2M
-24.04%
YoY
|
$227.8M
-3458.91%
YoY
|
$80.41M
-72.77%
YoY
|
$131.8M
7195.57%
YoY
|
-$1.003B
-14154.22%
YoY
|
-$6.783M
-97.53%
YoY
|
$295.3M
609.87%
YoY
|
$1.806M
-91.11%
YoY
|
$7.140M
-85.55%
YoY
|
-$274.2M
9340.63%
YoY
|
$41.60M
-141.02%
YoY
|
$20.31M
-139.65%
YoY
|
$49.42M
-688.24%
YoY
|
-$2.904M
-16.7%
YoY
|
-$101.4M
8486.54%
YoY
|
-$51.22M
3291.92%
YoY
|
-$8.401M
1020.13%
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
|
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
|
| 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 |
$29.51M
1.78%
YoY
|
$33.86M
-78.75%
YoY
|
$33.41M
-91.59%
YoY
|
$857.8M
9.77%
YoY
|
$29.00M
859.56%
YoY
|
$159.3M
29.24%
YoY
|
$397.2M
31676.0%
YoY
|
$781.5M
1663.06%
YoY
|
$3.022M
-857.39%
YoY
|
$123.3M
-83.42%
YoY
|
$1.250M
-96.63%
YoY
|
$44.33M
602.36%
YoY
|
-$399.0K
-106.18%
YoY
|
$743.4M
12919.04%
YoY
|
$37.12M
1363.56%
YoY
|
$6.311M
-98.94%
YoY
|
$6.459M
-3.64%
YoY
|
$5.710M
-52.46%
YoY
|
$2.536M
-58.43%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$222.7M
-15.01%
YoY
|
-$247.6M
26.34%
YoY
|
-$219.8M
21.47%
YoY
|
-$205.6M
67.19%
YoY
|
-$262.1M
42.41%
YoY
|
-$196.0M
49.81%
YoY
|
-$180.9M
32.7%
YoY
|
-$123.0M
0.13%
YoY
|
-$184.0M
25.79%
YoY
|
-$130.8M
26.82%
YoY
|
-$136.3M
51.77%
YoY
|
-$122.8M
20.03%
YoY
|
-$146.3M
39.12%
YoY
|
-$103.1M
22.6%
YoY
|
-$89.83M
19.06%
YoY
|
-$102.3M
35.6%
YoY
|
-$105.2M
-18.02%
YoY
|
-$84.13M
25.96%
YoY
|
-$75.45M
28.59%
YoY
|
| Cash From Investing Activities |
$265.5M
230.2%
YoY
|
$389.4M
195.55%
YoY
|
-$762.2M
-24.04%
YoY
|
$227.8M
-3458.91%
YoY
|
$80.41M
-72.77%
YoY
|
$131.8M
7195.57%
YoY
|
-$1.003B
-14154.22%
YoY
|
-$6.783M
-97.53%
YoY
|
$295.3M
609.87%
YoY
|
$1.806M
-91.11%
YoY
|
$7.140M
-85.55%
YoY
|
-$274.2M
9340.63%
YoY
|
$41.60M
-141.02%
YoY
|
$20.31M
-139.65%
YoY
|
$49.42M
-688.24%
YoY
|
-$2.904M
-16.7%
YoY
|
-$101.4M
8486.54%
YoY
|
-$51.22M
3291.92%
YoY
|
-$8.401M
1020.13%
YoY
|
| Cash From Financing Activities |
$29.51M
1.78%
YoY
|
$33.86M
-78.75%
YoY
|
$33.41M
-91.59%
YoY
|
$857.8M
9.77%
YoY
|
$29.00M
859.56%
YoY
|
$159.3M
29.24%
YoY
|
$397.2M
31676.0%
YoY
|
$781.5M
1663.06%
YoY
|
$3.022M
-857.39%
YoY
|
$123.3M
-83.42%
YoY
|
$1.250M
-96.63%
YoY
|
$44.33M
602.36%
YoY
|
-$399.0K
-106.18%
YoY
|
$743.4M
12919.04%
YoY
|
$37.12M
1363.56%
YoY
|
$6.311M
-98.94%
YoY
|
$6.459M
-3.64%
YoY
|
$5.710M
-52.46%
YoY
|
$2.536M
-58.43%
YoY
|
| Net Change In Cash |
$71.74M
-147.27%
YoY
|
$175.7M
84.76%
YoY
|
-$948.6M
20.5%
YoY
|
$880.1M
35.03%
YoY
|
-$151.8M
-233.9%
YoY
|
$95.08M
-1753.06%
YoY
|
-$787.2M
515.28%
YoY
|
$651.8M
-284.83%
YoY
|
$113.4M
-207.82%
YoY
|
-$5.752M
-100.87%
YoY
|
-$127.9M
3784.03%
YoY
|
-$352.6M
256.57%
YoY
|
-$105.1M
-47.72%
YoY
|
$660.5M
-609.52%
YoY
|
-$3.294M
-95.95%
YoY
|
-$98.89M
-119.07%
YoY
|
-$201.1M
63.47%
YoY
|
-$129.6M
130.31%
YoY
|
-$81.31M
52.49%
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 |
-$222.7M
-15.01%
YoY
|
-$247.6M
26.34%
YoY
|
-$219.8M
21.47%
YoY
|
-$205.6M
67.19%
YoY
|
-$262.1M
42.41%
YoY
|
-$196.0M
49.81%
YoY
|
-$180.9M
32.7%
YoY
|
-$123.0M
0.13%
YoY
|
-$184.0M
25.79%
YoY
|
-$130.8M
26.82%
YoY
|
-$136.3M
51.77%
YoY
|
-$122.8M
20.03%
YoY
|
-$146.3M
39.12%
YoY
|
-$103.1M
22.6%
YoY
|
-$89.83M
19.06%
YoY
|
-$102.3M
35.6%
YoY
|
-$105.2M
-18.02%
YoY
|
-$84.13M
25.96%
YoY
|
-$75.45M
28.59%
YoY
|
| Capital Expenditures |
$3.480M
-65.44%
YoY
|
$16.59M
144.96%
YoY
|
$2.418M
-34.45%
YoY
|
$3.484M
-48.64%
YoY
|
$10.07M
115.22%
YoY
|
$6.772M
215.27%
YoY
|
$3.689M
28.99%
YoY
|
$6.783M
38.91%
YoY
|
$4.679M
37.7%
YoY
|
$2.148M
-54.21%
YoY
|
$2.860M
-591.41%
YoY
|
$4.883M
-268.15%
YoY
|
$3.398M
99.76%
YoY
|
$4.691M
-510.77%
YoY
|
-$582.0K
-60.7%
YoY
|
-$2.904M
-16.7%
YoY
|
$1.701M
44.03%
YoY
|
-$1.142M
-24.37%
YoY
|
-$1.481M
97.47%
YoY
|
| Free Cash Flow |
-$226.2M
-16.88%
YoY
|
-$264.2M
30.3%
YoY
|
-$222.2M
20.35%
YoY
|
-$209.1M
61.14%
YoY
|
-$272.2M
44.22%
YoY
|
-$202.8M
52.48%
YoY
|
-$184.6M
32.63%
YoY
|
-$129.7M
1.61%
YoY
|
-$188.7M
26.06%
YoY
|
-$133.0M
23.3%
YoY
|
-$139.2M
55.96%
YoY
|
-$127.7M
28.45%
YoY
|
-$149.7M
40.09%
YoY
|
-$107.8M
29.94%
YoY
|
-$89.25M
20.66%
YoY
|
-$99.40M
38.13%
YoY
|
-$106.9M
-17.46%
YoY
|
-$82.99M
27.13%
YoY
|
-$73.96M
27.7%
YoY
|
Loading...