|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$391.0M
5.06%
YoY
|
-$372.2M
-16.18%
YoY
|
-$444.0M
12.16%
YoY
|
-$395.9M
15.66%
YoY
|
-$342.3M
31.87%
YoY
|
| Depreciation, Depletion And Amortization |
$12.86M
7.18%
YoY
|
$12.00M
3.45%
YoY
|
$11.60M
24.6%
YoY
|
$9.310M
199.26%
YoY
|
$3.111M
172.89%
YoY
|
| Cash From Operating Activities |
-$302.4M
-14.33%
YoY
|
-$353.0M
-2.43%
YoY
|
-$361.8M
23.57%
YoY
|
-$292.8M
28.48%
YoY
|
-$227.9M
11.1%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$33.84M
205.68%
YoY
|
$11.07M
-50.34%
YoY
|
$22.29M
9.13%
YoY
|
$20.43M
-45.64%
YoY
|
$37.57M
-19.7%
YoY
|
| Acquisitions |
N/A
|
N/A
|
$212.6M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$81.33M
-195.3%
YoY
|
-$85.34M
-35.81%
YoY
|
-$133.0M
-148.02%
YoY
|
$276.9M
634.31%
YoY
|
$37.71M
-113.91%
YoY
|
| Cash From Investing Activities |
$47.50M
-149.26%
YoY
|
-$96.41M
-37.9%
YoY
|
-$155.2M
-160.53%
YoY
|
$256.5M
194184.09%
YoY
|
$132.0K
-100.04%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$306.3M
-22.9%
YoY
|
$397.3M
-14.24%
YoY
|
$463.3M
144.47%
YoY
|
$189.5M
-6.72%
YoY
|
$203.2M
-64.17%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$300.8M
-23.01%
YoY
|
$390.7M
-15.62%
YoY
|
$463.0M
143.47%
YoY
|
$190.2M
-20.53%
YoY
|
$239.3M
-58.49%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$302.4M
-14.33%
YoY
|
-$353.0M
-2.43%
YoY
|
-$361.8M
23.57%
YoY
|
-$292.8M
28.48%
YoY
|
-$227.9M
11.1%
YoY
|
| Cash From Investing Activities |
$47.50M
-149.26%
YoY
|
-$96.41M
-37.9%
YoY
|
-$155.2M
-160.53%
YoY
|
$256.5M
194184.09%
YoY
|
$132.0K
-100.04%
YoY
|
| Cash From Financing Activities |
$300.8M
-23.01%
YoY
|
$390.7M
-15.62%
YoY
|
$463.0M
143.47%
YoY
|
$190.2M
-20.53%
YoY
|
$239.3M
-58.49%
YoY
|
| Net Change In Cash |
$47.01M
-179.31%
YoY
|
-$59.27M
4.26%
YoY
|
-$56.84M
-136.96%
YoY
|
$153.8M
1237.43%
YoY
|
$11.50M
-78.48%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$302.4M
-14.33%
YoY
|
-$353.0M
-2.43%
YoY
|
-$361.8M
23.57%
YoY
|
-$292.8M
28.48%
YoY
|
-$227.9M
11.1%
YoY
|
| Capital Expenditures |
$33.84M
205.68%
YoY
|
$11.07M
-50.34%
YoY
|
$22.29M
9.13%
YoY
|
$20.43M
-45.64%
YoY
|
$37.57M
-19.7%
YoY
|
| Free Cash Flow |
-$336.2M
-7.64%
YoY
|
-$364.1M
-5.21%
YoY
|
-$384.1M
22.62%
YoY
|
-$313.2M
17.99%
YoY
|
-$265.5M
5.38%
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 |
-$79.00M
-32.01%
YoY
|
-$71.90M
-8.47%
YoY
|
-$91.25M
9.23%
YoY
|
-$111.7M
14.99%
YoY
|
-$116.2M
2.83%
YoY
|
-$78.56M
-32.5%
YoY
|
-$83.54M
-26.56%
YoY
|
-$97.10M
-8.85%
YoY
|
-$113.0M
5.21%
YoY
|
-$116.4M
10.5%
YoY
|
-$113.8M
14.2%
YoY
|
-$106.5M
7.23%
YoY
|
-$107.4M
17.25%
YoY
|
-$105.3M
6.03%
YoY
|
-$99.62M
15.67%
YoY
|
-$99.35M
22.12%
YoY
|
-$91.60M
21.41%
YoY
|
-$99.33M
45.23%
YoY
|
-$86.12M
47.04%
YoY
|
| Depreciation, Depletion And Amortization |
$2.823M
0.82%
YoY
|
$9.928M
16.51%
YoY
|
$8.755M
191.83%
YoY
|
$3.400M
13.33%
YoY
|
$2.800M
-6.67%
YoY
|
$8.521M
24.23%
YoY
|
$3.000M
3.45%
YoY
|
$3.000M
-38.32%
YoY
|
$3.000M
8.54%
YoY
|
$6.859M
143.75%
YoY
|
$2.900M
16.0%
YoY
|
$4.864M
121.09%
YoY
|
$2.764M
53.81%
YoY
|
$2.814M
109.22%
YoY
|
$2.500M
150.0%
YoY
|
$2.200M
633.33%
YoY
|
$1.797M
383.06%
YoY
|
$1.345M
320.31%
YoY
|
$1.000M
233.33%
YoY
|
| Cash From Operating Activities |
-$72.10M
-30.47%
YoY
|
-$52.57M
-28.28%
YoY
|
-$78.70M
33.45%
YoY
|
-$67.45M
-31.48%
YoY
|
-$103.7M
-15.21%
YoY
|
-$73.30M
-12.71%
YoY
|
-$58.97M
-29.86%
YoY
|
-$98.43M
4.77%
YoY
|
-$122.3M
22.55%
YoY
|
-$83.97M
8.11%
YoY
|
-$84.08M
32.1%
YoY
|
-$93.95M
21.02%
YoY
|
-$99.80M
35.23%
YoY
|
-$77.67M
44.24%
YoY
|
-$63.65M
10.32%
YoY
|
-$77.64M
43.74%
YoY
|
-$73.80M
18.29%
YoY
|
-$53.85M
-14.1%
YoY
|
-$57.69M
42.42%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$6.608M
6.39%
YoY
|
$9.320M
123.61%
YoY
|
$10.84M
373.95%
YoY
|
$7.461M
1588.01%
YoY
|
$6.211M
48.91%
YoY
|
$4.168M
18.11%
YoY
|
$2.288M
-36.09%
YoY
|
$442.0K
-95.36%
YoY
|
$4.171M
-26.36%
YoY
|
$3.529M
16.78%
YoY
|
$3.580M
-358.11%
YoY
|
$9.520M
-308.04%
YoY
|
$5.664M
-50.49%
YoY
|
$3.022M
-139.93%
YoY
|
-$1.387M
-85.68%
YoY
|
-$4.576M
-52.39%
YoY
|
$11.44M
6.87%
YoY
|
-$7.568M
-67.56%
YoY
|
-$9.685M
-45.74%
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 |
$18.00M
-18.46%
YoY
|
$10.10M
-63.75%
YoY
|
$27.86M
-159.89%
YoY
|
$21.30M
-47.61%
YoY
|
$22.08M
-120.57%
YoY
|
$27.85M
-140.17%
YoY
|
-$46.51M
-38.34%
YoY
|
$40.66M
-127.61%
YoY
|
-$107.3M
-167.48%
YoY
|
-$69.32M
-2090.12%
YoY
|
-$75.44M
-200.45%
YoY
|
-$147.3M
-246.76%
YoY
|
$159.1M
62.38%
YoY
|
$3.483M
-95.47%
YoY
|
$75.10M
234.78%
YoY
|
$100.3M
-167.09%
YoY
|
$97.96M
11.41%
YoY
|
$76.91M
-6.32%
YoY
|
$22.43M
-163.89%
YoY
|
| Cash From Investing Activities |
$11.39M
-28.19%
YoY
|
$775.0K
-96.73%
YoY
|
$17.01M
-134.86%
YoY
|
$13.84M
-65.58%
YoY
|
$15.87M
-114.23%
YoY
|
$23.68M
-132.5%
YoY
|
-$48.80M
-38.24%
YoY
|
$40.22M
-125.65%
YoY
|
-$111.5M
-172.69%
YoY
|
-$72.85M
-15901.52%
YoY
|
-$79.02M
-207.2%
YoY
|
-$156.8M
-263.72%
YoY
|
$153.4M
77.3%
YoY
|
$461.0K
-99.34%
YoY
|
$73.72M
478.25%
YoY
|
$95.76M
-160.17%
YoY
|
$86.52M
12.05%
YoY
|
$69.34M
18.0%
YoY
|
$12.75M
-124.07%
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
|
| Common Stock Issuance & Retirement, Net |
$98.51M
-33.86%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$148.9M
-24.74%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$197.9M
-23.91%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$260.1M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
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 |
$94.34M
-34.18%
YoY
|
$56.17M
2332.74%
YoY
|
$88.06M
109.89%
YoY
|
$13.23M
-91.34%
YoY
|
$143.3M
-25.96%
YoY
|
$2.309M
140.02%
YoY
|
$41.95M
-79.31%
YoY
|
$152.8M
14809.76%
YoY
|
$193.6M
-25.02%
YoY
|
$962.0K
-99.5%
YoY
|
$202.8M
90033.33%
YoY
|
$1.025M
-149.59%
YoY
|
$258.2M
18119.62%
YoY
|
$190.6M
4492.17%
YoY
|
$225.0K
-98.92%
YoY
|
-$2.067M
-101.26%
YoY
|
$1.417M
-97.19%
YoY
|
$4.150M
40.2%
YoY
|
$20.77M
1690.69%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$72.10M
-30.47%
YoY
|
-$52.57M
-28.28%
YoY
|
-$78.70M
33.45%
YoY
|
-$67.45M
-31.48%
YoY
|
-$103.7M
-15.21%
YoY
|
-$73.30M
-12.71%
YoY
|
-$58.97M
-29.86%
YoY
|
-$98.43M
4.77%
YoY
|
-$122.3M
22.55%
YoY
|
-$83.97M
8.11%
YoY
|
-$84.08M
32.1%
YoY
|
-$93.95M
21.02%
YoY
|
-$99.80M
35.23%
YoY
|
-$77.67M
44.24%
YoY
|
-$63.65M
10.32%
YoY
|
-$77.64M
43.74%
YoY
|
-$73.80M
18.29%
YoY
|
-$53.85M
-14.1%
YoY
|
-$57.69M
42.42%
YoY
|
| Cash From Investing Activities |
$11.39M
-28.19%
YoY
|
$775.0K
-96.73%
YoY
|
$17.01M
-134.86%
YoY
|
$13.84M
-65.58%
YoY
|
$15.87M
-114.23%
YoY
|
$23.68M
-132.5%
YoY
|
-$48.80M
-38.24%
YoY
|
$40.22M
-125.65%
YoY
|
-$111.5M
-172.69%
YoY
|
-$72.85M
-15901.52%
YoY
|
-$79.02M
-207.2%
YoY
|
-$156.8M
-263.72%
YoY
|
$153.4M
77.3%
YoY
|
$461.0K
-99.34%
YoY
|
$73.72M
478.25%
YoY
|
$95.76M
-160.17%
YoY
|
$86.52M
12.05%
YoY
|
$69.34M
18.0%
YoY
|
$12.75M
-124.07%
YoY
|
| Cash From Financing Activities |
$94.34M
-34.18%
YoY
|
$56.17M
2332.74%
YoY
|
$88.06M
109.89%
YoY
|
$13.23M
-91.34%
YoY
|
$143.3M
-25.96%
YoY
|
$2.309M
140.02%
YoY
|
$41.95M
-79.31%
YoY
|
$152.8M
14809.76%
YoY
|
$193.6M
-25.02%
YoY
|
$962.0K
-99.5%
YoY
|
$202.8M
90033.33%
YoY
|
$1.025M
-149.59%
YoY
|
$258.2M
18119.62%
YoY
|
$190.6M
4492.17%
YoY
|
$225.0K
-98.92%
YoY
|
-$2.067M
-101.26%
YoY
|
$1.417M
-97.19%
YoY
|
$4.150M
40.2%
YoY
|
$20.77M
1690.69%
YoY
|
| Net Change In Cash |
$33.44M
-40.28%
YoY
|
$4.382M
-109.26%
YoY
|
$26.37M
-140.06%
YoY
|
-$40.38M
-142.67%
YoY
|
$56.00M
-237.58%
YoY
|
-$47.31M
-69.64%
YoY
|
-$65.82M
-265.79%
YoY
|
$94.62M
-137.89%
YoY
|
-$40.70M
-113.05%
YoY
|
-$155.9M
-237.48%
YoY
|
$39.70M
285.77%
YoY
|
-$249.7M
-1654.74%
YoY
|
$311.8M
2105.96%
YoY
|
$113.4M
477.24%
YoY
|
$10.29M
-142.57%
YoY
|
$16.06M
-132.65%
YoY
|
$14.13M
-78.32%
YoY
|
$19.64M
-2124.64%
YoY
|
-$24.17M
-73.81%
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 |
-$72.10M
-30.47%
YoY
|
-$52.57M
-28.28%
YoY
|
-$78.70M
33.45%
YoY
|
-$67.45M
-31.48%
YoY
|
-$103.7M
-15.21%
YoY
|
-$73.30M
-12.71%
YoY
|
-$58.97M
-29.86%
YoY
|
-$98.43M
4.77%
YoY
|
-$122.3M
22.55%
YoY
|
-$83.97M
8.11%
YoY
|
-$84.08M
32.1%
YoY
|
-$93.95M
21.02%
YoY
|
-$99.80M
35.23%
YoY
|
-$77.67M
44.24%
YoY
|
-$63.65M
10.32%
YoY
|
-$77.64M
43.74%
YoY
|
-$73.80M
18.29%
YoY
|
-$53.85M
-14.1%
YoY
|
-$57.69M
42.42%
YoY
|
| Capital Expenditures |
$6.608M
6.39%
YoY
|
$9.320M
123.61%
YoY
|
$10.84M
373.95%
YoY
|
$7.461M
1588.01%
YoY
|
$6.211M
48.91%
YoY
|
$4.168M
18.11%
YoY
|
$2.288M
-36.09%
YoY
|
$442.0K
-95.36%
YoY
|
$4.171M
-26.36%
YoY
|
$3.529M
16.78%
YoY
|
$3.580M
-358.11%
YoY
|
$9.520M
-308.04%
YoY
|
$5.664M
-50.49%
YoY
|
$3.022M
-139.93%
YoY
|
-$1.387M
-85.68%
YoY
|
-$4.576M
-52.39%
YoY
|
$11.44M
6.87%
YoY
|
-$7.568M
-67.56%
YoY
|
-$9.685M
-45.74%
YoY
|
| Free Cash Flow |
-$78.71M
-28.39%
YoY
|
-$61.89M
-20.11%
YoY
|
-$89.55M
46.17%
YoY
|
-$74.91M
-24.24%
YoY
|
-$109.9M
-13.09%
YoY
|
-$77.46M
-11.47%
YoY
|
-$61.26M
-30.12%
YoY
|
-$98.87M
-4.45%
YoY
|
-$126.5M
19.92%
YoY
|
-$87.50M
8.43%
YoY
|
-$87.66M
40.79%
YoY
|
-$103.5M
41.63%
YoY
|
-$105.5M
23.73%
YoY
|
-$80.69M
74.35%
YoY
|
-$62.26M
29.69%
YoY
|
-$73.06M
64.55%
YoY
|
-$85.24M
16.61%
YoY
|
-$46.28M
17.58%
YoY
|
-$48.01M
111.86%
YoY
|
Loading...