|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$929.8M
52.93%
YoY
|
-$608.0M
18.51%
YoY
|
-$513.1M
98.82%
YoY
|
-$258.0M
43.1%
YoY
|
-$180.3M
57.95%
YoY
|
| Depreciation, Depletion And Amortization |
$40.16M
12.89%
YoY
|
$35.57M
16.66%
YoY
|
$30.49M
27.08%
YoY
|
$24.00M
50.5%
YoY
|
$15.94M
115.33%
YoY
|
| Cash From Operating Activities |
-$509.9M
16.88%
YoY
|
-$436.3M
39.01%
YoY
|
-$313.8M
33.02%
YoY
|
-$235.9M
20.52%
YoY
|
-$195.7M
84.84%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$53.92M
32.75%
YoY
|
$40.62M
32.75%
YoY
|
$30.60M
-44.26%
YoY
|
$54.89M
69.73%
YoY
|
$32.34M
38.76%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$5.707M
-16.73%
YoY
|
$6.854M
N/A
|
| Other Investing Activities |
-$421.5M
-478.43%
YoY
|
$111.4M
0.43%
YoY
|
$110.9M
-119.26%
YoY
|
-$575.9M
-4333.31%
YoY
|
$13.60M
-103.68%
YoY
|
| Cash From Investing Activities |
-$475.4M
-771.84%
YoY
|
$70.76M
-11.88%
YoY
|
$80.30M
-112.73%
YoY
|
-$630.8M
3266.72%
YoY
|
-$18.74M
-95.23%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.028B
N/A
|
N/A
N/A
|
$6.918M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$1.027B
184.3%
YoY
|
$361.1M
25.28%
YoY
|
$288.2M
376.77%
YoY
|
$60.46M
-94.47%
YoY
|
$1.093B
1478.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$509.9M
16.88%
YoY
|
-$436.3M
39.01%
YoY
|
-$313.8M
33.02%
YoY
|
-$235.9M
20.52%
YoY
|
-$195.7M
84.84%
YoY
|
| Cash From Investing Activities |
-$475.4M
-771.84%
YoY
|
$70.76M
-11.88%
YoY
|
$80.30M
-112.73%
YoY
|
-$630.8M
3266.72%
YoY
|
-$18.74M
-95.23%
YoY
|
| Cash From Financing Activities |
$1.027B
184.3%
YoY
|
$361.1M
25.28%
YoY
|
$288.2M
376.77%
YoY
|
$60.46M
-94.47%
YoY
|
$1.093B
1478.71%
YoY
|
| Net Change In Cash |
$41.33M
-1041.55%
YoY
|
-$4.390M
-108.02%
YoY
|
$54.71M
-106.79%
YoY
|
-$806.3M
-191.8%
YoY
|
$878.3M
-304.33%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$509.9M
16.88%
YoY
|
-$436.3M
39.01%
YoY
|
-$313.8M
33.02%
YoY
|
-$235.9M
20.52%
YoY
|
-$195.7M
84.84%
YoY
|
| Capital Expenditures |
$53.92M
32.75%
YoY
|
$40.62M
32.75%
YoY
|
$30.60M
-44.26%
YoY
|
$54.89M
69.73%
YoY
|
$32.34M
38.76%
YoY
|
| Free Cash Flow |
-$563.8M
18.23%
YoY
|
-$476.9M
38.46%
YoY
|
-$344.4M
18.44%
YoY
|
-$290.8M
27.5%
YoY
|
-$228.1M
76.53%
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 |
-$110.0M
33.42%
YoY
|
-$121.5M
-50.65%
YoY
|
-$401.2M
178.87%
YoY
|
-$324.7M
163.34%
YoY
|
-$82.41M
-12.88%
YoY
|
-$246.3M
113.96%
YoY
|
-$143.9M
-9534.62%
YoY
|
-$123.3M
-56.9%
YoY
|
-$94.59M
-16.58%
YoY
|
-$115.1M
71.94%
YoY
|
$1.525M
-101.93%
YoY
|
-$286.1M
477.07%
YoY
|
-$113.4M
81.96%
YoY
|
-$66.94M
-1426.94%
YoY
|
-$79.21M
0.44%
YoY
|
-$49.57M
-23.74%
YoY
|
-$62.32M
50.15%
YoY
|
$5.045M
-107.92%
YoY
|
-$78.86M
181.35%
YoY
|
| Depreciation, Depletion And Amortization |
$10.99M
20.32%
YoY
|
$11.06M
16.74%
YoY
|
$8.400M
12.0%
YoY
|
$8.500M
18.06%
YoY
|
$9.132M
7.35%
YoY
|
$9.477M
16.38%
YoY
|
$7.500M
20.97%
YoY
|
$7.200M
-3.46%
YoY
|
$8.507M
20.38%
YoY
|
$8.143M
23.89%
YoY
|
$6.200M
29.17%
YoY
|
$7.458M
65.73%
YoY
|
$7.067M
35.59%
YoY
|
$6.573M
46.85%
YoY
|
$4.800M
15.05%
YoY
|
$4.500M
50.0%
YoY
|
$5.212M
56.38%
YoY
|
$4.476M
99.82%
YoY
|
$4.172M
119.58%
YoY
|
| Cash From Operating Activities |
-$144.4M
30.16%
YoY
|
-$153.2M
27.11%
YoY
|
-$139.2M
26.2%
YoY
|
-$107.0M
8.26%
YoY
|
-$111.0M
4.07%
YoY
|
-$120.5M
44.58%
YoY
|
-$110.3M
37.56%
YoY
|
-$98.84M
37.76%
YoY
|
-$106.6M
35.72%
YoY
|
-$83.34M
56.93%
YoY
|
-$80.18M
17.38%
YoY
|
-$71.74M
35.15%
YoY
|
-$78.57M
27.91%
YoY
|
-$53.11M
8.95%
YoY
|
-$68.31M
-1.68%
YoY
|
-$53.08M
10.9%
YoY
|
-$61.43M
107.07%
YoY
|
-$48.74M
7399.62%
YoY
|
-$69.47M
13375.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$77.92M
421.13%
YoY
|
$13.81M
-10.45%
YoY
|
$13.02M
32.08%
YoY
|
$12.00M
41.94%
YoY
|
$14.95M
117.17%
YoY
|
$15.42M
96.01%
YoY
|
$9.858M
14.76%
YoY
|
$8.454M
57.02%
YoY
|
$6.885M
-21.37%
YoY
|
$7.867M
-74.19%
YoY
|
$8.590M
-259.67%
YoY
|
$5.384M
-165.67%
YoY
|
$8.756M
-19.17%
YoY
|
$30.48M
-361.7%
YoY
|
-$5.380M
-13.02%
YoY
|
-$8.199M
-13.03%
YoY
|
$10.83M
113.16%
YoY
|
-$11.65M
-309.08%
YoY
|
-$6.185M
-247.61%
YoY
|
| Acquisitions |
-$39.00K
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$1.465M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$427.6M
-1018.67%
YoY
|
-$394.7M
127.88%
YoY
|
-$110.0M
-212.31%
YoY
|
$36.00M
-78.46%
YoY
|
$46.54M
138.52%
YoY
|
-$173.2M
-8.13%
YoY
|
$97.98M
-47.46%
YoY
|
$167.1M
35.51%
YoY
|
$19.51M
-288.11%
YoY
|
-$188.5M
674.6%
YoY
|
$186.5M
-526.25%
YoY
|
$123.3M
-390.07%
YoY
|
-$10.37M
-97.77%
YoY
|
-$24.34M
-11213.7%
YoY
|
-$43.75M
-257.29%
YoY
|
-$42.51M
211.79%
YoY
|
-$465.3M
58281.3%
YoY
|
$219.0K
N/A
|
$27.82M
-104.03%
YoY
|
| Cash From Investing Activities |
-$505.5M
-1700.15%
YoY
|
-$408.5M
116.57%
YoY
|
-$123.1M
-239.64%
YoY
|
$24.00M
-84.87%
YoY
|
$31.59M
150.16%
YoY
|
-$188.6M
-3.95%
YoY
|
$88.12M
-50.46%
YoY
|
$158.6M
34.53%
YoY
|
$12.63M
-166.01%
YoY
|
-$196.4M
258.28%
YoY
|
$177.9M
-462.09%
YoY
|
$117.9M
-332.55%
YoY
|
-$19.13M
-95.98%
YoY
|
-$54.82M
379.71%
YoY
|
-$49.13M
-327.13%
YoY
|
-$50.71M
119.89%
YoY
|
-$476.1M
7998.86%
YoY
|
-$11.43M
N/A
|
$21.63M
-103.13%
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 |
$646.9M
31089.83%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.074M
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
|
$85.00K
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 |
$1.284B
62728.49%
YoY
|
$594.0M
66.64%
YoY
|
$134.7M
-21372.04%
YoY
|
$296.0M
6137.3%
YoY
|
$2.043M
279.74%
YoY
|
$356.5M
10418.26%
YoY
|
-$633.0K
2010.0%
YoY
|
$4.745M
-98.33%
YoY
|
$538.0K
27.49%
YoY
|
$3.389M
-94.37%
YoY
|
-$30.00K
-115.54%
YoY
|
$284.5M
14222950.0%
YoY
|
$422.0K
427.5%
YoY
|
$60.18M
-7987.42%
YoY
|
$193.0K
-99.98%
YoY
|
$2.000K
-100.13%
YoY
|
$80.00K
-99.89%
YoY
|
-$763.0K
75.41%
YoY
|
$1.020B
47.13%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$144.4M
30.16%
YoY
|
-$153.2M
27.11%
YoY
|
-$139.2M
26.2%
YoY
|
-$107.0M
8.26%
YoY
|
-$111.0M
4.07%
YoY
|
-$120.5M
44.58%
YoY
|
-$110.3M
37.56%
YoY
|
-$98.84M
37.76%
YoY
|
-$106.6M
35.72%
YoY
|
-$83.34M
56.93%
YoY
|
-$80.18M
17.38%
YoY
|
-$71.74M
35.15%
YoY
|
-$78.57M
27.91%
YoY
|
-$53.11M
8.95%
YoY
|
-$68.31M
-1.68%
YoY
|
-$53.08M
10.9%
YoY
|
-$61.43M
107.07%
YoY
|
-$48.74M
7399.62%
YoY
|
-$69.47M
13375.51%
YoY
|
| Cash From Investing Activities |
-$505.5M
-1700.15%
YoY
|
-$408.5M
116.57%
YoY
|
-$123.1M
-239.64%
YoY
|
$24.00M
-84.87%
YoY
|
$31.59M
150.16%
YoY
|
-$188.6M
-3.95%
YoY
|
$88.12M
-50.46%
YoY
|
$158.6M
34.53%
YoY
|
$12.63M
-166.01%
YoY
|
-$196.4M
258.28%
YoY
|
$177.9M
-462.09%
YoY
|
$117.9M
-332.55%
YoY
|
-$19.13M
-95.98%
YoY
|
-$54.82M
379.71%
YoY
|
-$49.13M
-327.13%
YoY
|
-$50.71M
119.89%
YoY
|
-$476.1M
7998.86%
YoY
|
-$11.43M
N/A
|
$21.63M
-103.13%
YoY
|
| Cash From Financing Activities |
$1.284B
62728.49%
YoY
|
$594.0M
66.64%
YoY
|
$134.7M
-21372.04%
YoY
|
$296.0M
6137.3%
YoY
|
$2.043M
279.74%
YoY
|
$356.5M
10418.26%
YoY
|
-$633.0K
2010.0%
YoY
|
$4.745M
-98.33%
YoY
|
$538.0K
27.49%
YoY
|
$3.389M
-94.37%
YoY
|
-$30.00K
-115.54%
YoY
|
$284.5M
14222950.0%
YoY
|
$422.0K
427.5%
YoY
|
$60.18M
-7987.42%
YoY
|
$193.0K
-99.98%
YoY
|
$2.000K
-100.13%
YoY
|
$80.00K
-99.89%
YoY
|
-$763.0K
75.41%
YoY
|
$1.020B
47.13%
YoY
|
| Net Change In Cash |
$633.7M
-919.35%
YoY
|
$32.32M
-31.73%
YoY
|
-$127.6M
459.45%
YoY
|
$213.0M
229.9%
YoY
|
-$77.34M
-17.26%
YoY
|
$47.34M
-117.13%
YoY
|
-$22.81M
-123.35%
YoY
|
$64.55M
-80.48%
YoY
|
-$93.47M
-3.91%
YoY
|
-$276.3M
478.82%
YoY
|
$97.69M
-183.32%
YoY
|
$330.6M
-418.56%
YoY
|
-$97.28M
-81.9%
YoY
|
-$47.74M
-21.65%
YoY
|
-$117.2M
-112.06%
YoY
|
-$103.8M
43.26%
YoY
|
-$537.5M
-1462.6%
YoY
|
-$60.93M
5516.41%
YoY
|
$972.2M
34877.53%
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 |
-$144.4M
30.16%
YoY
|
-$153.2M
27.11%
YoY
|
-$139.2M
26.2%
YoY
|
-$107.0M
8.26%
YoY
|
-$111.0M
4.07%
YoY
|
-$120.5M
44.58%
YoY
|
-$110.3M
37.56%
YoY
|
-$98.84M
37.76%
YoY
|
-$106.6M
35.72%
YoY
|
-$83.34M
56.93%
YoY
|
-$80.18M
17.38%
YoY
|
-$71.74M
35.15%
YoY
|
-$78.57M
27.91%
YoY
|
-$53.11M
8.95%
YoY
|
-$68.31M
-1.68%
YoY
|
-$53.08M
10.9%
YoY
|
-$61.43M
107.07%
YoY
|
-$48.74M
7399.62%
YoY
|
-$69.47M
13375.51%
YoY
|
| Capital Expenditures |
$77.92M
421.13%
YoY
|
$13.81M
-10.45%
YoY
|
$13.02M
32.08%
YoY
|
$12.00M
41.94%
YoY
|
$14.95M
117.17%
YoY
|
$15.42M
96.01%
YoY
|
$9.858M
14.76%
YoY
|
$8.454M
57.02%
YoY
|
$6.885M
-21.37%
YoY
|
$7.867M
-74.19%
YoY
|
$8.590M
-259.67%
YoY
|
$5.384M
-165.67%
YoY
|
$8.756M
-19.17%
YoY
|
$30.48M
-361.7%
YoY
|
-$5.380M
-13.02%
YoY
|
-$8.199M
-13.03%
YoY
|
$10.83M
113.16%
YoY
|
-$11.65M
-309.08%
YoY
|
-$6.185M
-247.61%
YoY
|
| Free Cash Flow |
-$222.4M
76.58%
YoY
|
-$167.0M
22.85%
YoY
|
-$152.2M
26.68%
YoY
|
-$119.0M
10.91%
YoY
|
-$125.9M
10.92%
YoY
|
-$135.9M
49.02%
YoY
|
-$120.2M
35.36%
YoY
|
-$107.3M
39.11%
YoY
|
-$113.5M
30.0%
YoY
|
-$91.21M
9.12%
YoY
|
-$88.77M
41.07%
YoY
|
-$77.13M
71.83%
YoY
|
-$87.32M
20.85%
YoY
|
-$83.59M
125.31%
YoY
|
-$62.93M
-0.57%
YoY
|
-$44.89M
16.77%
YoY
|
-$72.26M
107.96%
YoY
|
-$37.10M
496.42%
YoY
|
-$63.29M
1244.96%
YoY
|
Loading...