|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$208.2M
9.35%
YoY
|
-$190.4M
-56.21%
YoY
|
-$434.8M
-20.63%
YoY
|
-$547.8M
16.13%
YoY
|
-$471.7M
105.32%
YoY
|
| Depreciation, Depletion And Amortization |
$41.76M
34.86%
YoY
|
$30.97M
28.51%
YoY
|
$24.10M
44.28%
YoY
|
$16.70M
48.41%
YoY
|
$11.25M
30.66%
YoY
|
| Cash From Operating Activities |
$215.3M
58.7%
YoY
|
$135.7M
-154.93%
YoY
|
-$247.0M
-42.77%
YoY
|
-$431.5M
28.72%
YoY
|
-$335.2M
83.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$106.2M
59.87%
YoY
|
$66.42M
69.45%
YoY
|
$39.20M
-17.82%
YoY
|
$47.70M
16.25%
YoY
|
$41.03M
109.29%
YoY
|
| Acquisitions |
$16.02M
N/A
|
N/A
|
N/A
|
N/A
|
$8.558M
N/A
|
| Other Investing Activities |
$6.979M
-96.75%
YoY
|
$214.5M
3.3%
YoY
|
$207.7M
-45.06%
YoY
|
$378.0M
-342.95%
YoY
|
-$155.6M
-50.1%
YoY
|
| Cash From Investing Activities |
-$132.2M
-196.07%
YoY
|
$137.6M
-18.32%
YoY
|
$168.5M
-48.99%
YoY
|
$330.3M
-260.99%
YoY
|
-$205.2M
-38.09%
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
|
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
|
| Cash From Financing Activities |
$47.46M
57.13%
YoY
|
$30.20M
-88.13%
YoY
|
$254.5M
-47.28%
YoY
|
$482.6M
-16.24%
YoY
|
$576.2M
15.04%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$215.3M
58.7%
YoY
|
$135.7M
-154.93%
YoY
|
-$247.0M
-42.77%
YoY
|
-$431.5M
28.72%
YoY
|
-$335.2M
83.68%
YoY
|
| Cash From Investing Activities |
-$132.2M
-196.07%
YoY
|
$137.6M
-18.32%
YoY
|
$168.5M
-48.99%
YoY
|
$330.3M
-260.99%
YoY
|
-$205.2M
-38.09%
YoY
|
| Cash From Financing Activities |
$47.46M
57.13%
YoY
|
$30.20M
-88.13%
YoY
|
$254.5M
-47.28%
YoY
|
$482.6M
-16.24%
YoY
|
$576.2M
15.04%
YoY
|
| Net Change In Cash |
$130.6M
-56.98%
YoY
|
$303.5M
72.43%
YoY
|
$176.0M
-53.86%
YoY
|
$381.5M
966.8%
YoY
|
$35.76M
-372.43%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$215.3M
58.7%
YoY
|
$135.7M
-154.93%
YoY
|
-$247.0M
-42.77%
YoY
|
-$431.5M
28.72%
YoY
|
-$335.2M
83.68%
YoY
|
| Capital Expenditures |
$106.2M
59.87%
YoY
|
$66.42M
69.45%
YoY
|
$39.20M
-17.82%
YoY
|
$47.70M
16.25%
YoY
|
$41.03M
109.29%
YoY
|
| Free Cash Flow |
$109.1M
57.58%
YoY
|
$69.24M
-124.2%
YoY
|
-$286.2M
-40.28%
YoY
|
-$479.2M
27.36%
YoY
|
-$376.3M
86.16%
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 |
-$85.09M
27.19%
YoY
|
$47.26M
-187.89%
YoY
|
-$87.54M
177.11%
YoY
|
-$100.9M
169.43%
YoY
|
-$66.90M
-1.04%
YoY
|
-$53.77M
-31.09%
YoY
|
-$31.59M
-71.02%
YoY
|
-$37.46M
-66.19%
YoY
|
-$67.60M
-50.62%
YoY
|
-$78.03M
-45.27%
YoY
|
-$109.0M
-10.25%
YoY
|
-$110.8M
-23.66%
YoY
|
-$136.9M
-1.23%
YoY
|
-$142.6M
1.43%
YoY
|
-$121.5M
-19.69%
YoY
|
-$145.2M
25.1%
YoY
|
-$138.6M
117.06%
YoY
|
-$140.6M
83.98%
YoY
|
-$151.3M
159.37%
YoY
|
| Depreciation, Depletion And Amortization |
$14.52M
57.16%
YoY
|
$14.10M
80.95%
YoY
|
$10.29M
25.51%
YoY
|
$9.859M
24.56%
YoY
|
$9.237M
30.78%
YoY
|
$7.790M
12.72%
YoY
|
$8.200M
17.31%
YoY
|
$7.915M
54.47%
YoY
|
$7.063M
39.12%
YoY
|
$6.911M
75.85%
YoY
|
$6.990M
35.97%
YoY
|
$5.124M
10.69%
YoY
|
$5.077M
69.12%
YoY
|
$3.930M
31.22%
YoY
|
$5.141M
71.54%
YoY
|
$4.629M
70.69%
YoY
|
$3.002M
17.77%
YoY
|
$2.995M
25.31%
YoY
|
$2.997M
37.48%
YoY
|
| Cash From Operating Activities |
$40.17M
-9.63%
YoY
|
$73.89M
39.71%
YoY
|
$59.39M
14.68%
YoY
|
$37.57M
841.7%
YoY
|
$44.45M
64.63%
YoY
|
$52.89M
-190.99%
YoY
|
$51.79M
-275.25%
YoY
|
$3.990M
-105.09%
YoY
|
$27.00M
-133.38%
YoY
|
-$58.13M
-28.35%
YoY
|
-$29.55M
-71.1%
YoY
|
-$78.39M
-29.29%
YoY
|
-$80.89M
-41.08%
YoY
|
-$81.13M
-17.83%
YoY
|
-$102.2M
12.29%
YoY
|
-$110.8M
57.1%
YoY
|
-$137.3M
83.34%
YoY
|
-$98.74M
34.7%
YoY
|
-$91.06M
174.86%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$22.14M
1.48%
YoY
|
$56.57M
212.24%
YoY
|
$34.91M
113.98%
YoY
|
$25.90M
121.76%
YoY
|
$21.82M
7.38%
YoY
|
$18.12M
90.08%
YoY
|
$16.31M
79.25%
YoY
|
$11.68M
30.22%
YoY
|
$20.32M
75.16%
YoY
|
$9.532M
-19.4%
YoY
|
$9.100M
-174.54%
YoY
|
$8.968M
-215.33%
YoY
|
$11.60M
-26.99%
YoY
|
$11.83M
-188.99%
YoY
|
-$12.21M
-29.86%
YoY
|
-$7.776M
-9.91%
YoY
|
$15.89M
54.82%
YoY
|
-$13.29M
76.49%
YoY
|
-$17.41M
797.27%
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 |
-$10.00M
-300.0%
YoY
|
-$15.02M
-314.59%
YoY
|
$15.00M
-74.51%
YoY
|
$2.000M
-109.82%
YoY
|
$5.000M
-97.04%
YoY
|
$7.000M
-79.53%
YoY
|
$58.85M
-34.79%
YoY
|
-$20.38M
-136.38%
YoY
|
$169.1M
520.42%
YoY
|
$34.20M
1.34%
YoY
|
$90.25M
14.52%
YoY
|
$56.00M
31.56%
YoY
|
$27.25M
-87.78%
YoY
|
$33.74M
-63.64%
YoY
|
$78.81M
-119.04%
YoY
|
$42.57M
-37.95%
YoY
|
$222.9M
129.81%
YoY
|
$92.79M
-201.26%
YoY
|
-$414.0M
281.92%
YoY
|
| Cash From Investing Activities |
-$32.14M
91.12%
YoY
|
-$71.59M
543.93%
YoY
|
-$19.91M
-146.79%
YoY
|
-$23.90M
-25.45%
YoY
|
-$16.82M
-112.16%
YoY
|
-$11.12M
-145.08%
YoY
|
$42.54M
-47.58%
YoY
|
-$32.05M
-168.15%
YoY
|
$138.3M
783.31%
YoY
|
$24.66M
12.54%
YoY
|
$81.15M
21.85%
YoY
|
$47.03M
35.19%
YoY
|
$15.65M
-92.44%
YoY
|
$21.92M
-72.43%
YoY
|
$66.60M
-115.44%
YoY
|
$34.79M
-41.99%
YoY
|
$207.0M
138.68%
YoY
|
$79.50M
-180.18%
YoY
|
-$431.4M
290.94%
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
|
$235.8M
N/A
|
N/A
N/A
|
N/A
N/A
|
$433.2M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$551.2M
103.39%
YoY
|
| 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 |
$3.758M
590.81%
YoY
|
$32.41M
195.3%
YoY
|
$1.935M
12.5%
YoY
|
$12.58M
13.87%
YoY
|
$544.0K
-91.59%
YoY
|
$10.97M
60.32%
YoY
|
$1.720M
-99.27%
YoY
|
$11.04M
18.6%
YoY
|
$6.466M
181.01%
YoY
|
$6.845M
-98.54%
YoY
|
$236.0M
16842.57%
YoY
|
$9.312M
4.42%
YoY
|
$2.301M
-44.63%
YoY
|
$468.2M
5398.21%
YoY
|
$1.393M
-99.75%
YoY
|
$8.918M
6.88%
YoY
|
$4.156M
-9.06%
YoY
|
$8.515M
-27.84%
YoY
|
$554.8M
101.28%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$40.17M
-9.63%
YoY
|
$73.89M
39.71%
YoY
|
$59.39M
14.68%
YoY
|
$37.57M
841.7%
YoY
|
$44.45M
64.63%
YoY
|
$52.89M
-190.99%
YoY
|
$51.79M
-275.25%
YoY
|
$3.990M
-105.09%
YoY
|
$27.00M
-133.38%
YoY
|
-$58.13M
-28.35%
YoY
|
-$29.55M
-71.1%
YoY
|
-$78.39M
-29.29%
YoY
|
-$80.89M
-41.08%
YoY
|
-$81.13M
-17.83%
YoY
|
-$102.2M
12.29%
YoY
|
-$110.8M
57.1%
YoY
|
-$137.3M
83.34%
YoY
|
-$98.74M
34.7%
YoY
|
-$91.06M
174.86%
YoY
|
| Cash From Investing Activities |
-$32.14M
91.12%
YoY
|
-$71.59M
543.93%
YoY
|
-$19.91M
-146.79%
YoY
|
-$23.90M
-25.45%
YoY
|
-$16.82M
-112.16%
YoY
|
-$11.12M
-145.08%
YoY
|
$42.54M
-47.58%
YoY
|
-$32.05M
-168.15%
YoY
|
$138.3M
783.31%
YoY
|
$24.66M
12.54%
YoY
|
$81.15M
21.85%
YoY
|
$47.03M
35.19%
YoY
|
$15.65M
-92.44%
YoY
|
$21.92M
-72.43%
YoY
|
$66.60M
-115.44%
YoY
|
$34.79M
-41.99%
YoY
|
$207.0M
138.68%
YoY
|
$79.50M
-180.18%
YoY
|
-$431.4M
290.94%
YoY
|
| Cash From Financing Activities |
$3.758M
590.81%
YoY
|
$32.41M
195.3%
YoY
|
$1.935M
12.5%
YoY
|
$12.58M
13.87%
YoY
|
$544.0K
-91.59%
YoY
|
$10.97M
60.32%
YoY
|
$1.720M
-99.27%
YoY
|
$11.04M
18.6%
YoY
|
$6.466M
181.01%
YoY
|
$6.845M
-98.54%
YoY
|
$236.0M
16842.57%
YoY
|
$9.312M
4.42%
YoY
|
$2.301M
-44.63%
YoY
|
$468.2M
5398.21%
YoY
|
$1.393M
-99.75%
YoY
|
$8.918M
6.88%
YoY
|
$4.156M
-9.06%
YoY
|
$8.515M
-27.84%
YoY
|
$554.8M
101.28%
YoY
|
| Net Change In Cash |
$8.034M
-71.49%
YoY
|
$34.70M
-34.21%
YoY
|
$41.42M
-56.88%
YoY
|
$26.25M
-254.26%
YoY
|
$28.18M
-83.59%
YoY
|
$52.74M
-298.17%
YoY
|
$96.05M
-66.61%
YoY
|
-$17.02M
-22.78%
YoY
|
$171.7M
-372.85%
YoY
|
-$26.62M
-106.51%
YoY
|
$287.6M
-939.59%
YoY
|
-$22.04M
-67.17%
YoY
|
-$62.94M
-185.15%
YoY
|
$409.0M
-3916.02%
YoY
|
-$34.26M
-206.08%
YoY
|
-$67.14M
2889.4%
YoY
|
$73.91M
349.75%
YoY
|
-$10.72M
-93.33%
YoY
|
$32.29M
-75.56%
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 |
$40.17M
-9.63%
YoY
|
$73.89M
39.71%
YoY
|
$59.39M
14.68%
YoY
|
$37.57M
841.7%
YoY
|
$44.45M
64.63%
YoY
|
$52.89M
-190.99%
YoY
|
$51.79M
-275.25%
YoY
|
$3.990M
-105.09%
YoY
|
$27.00M
-133.38%
YoY
|
-$58.13M
-28.35%
YoY
|
-$29.55M
-71.1%
YoY
|
-$78.39M
-29.29%
YoY
|
-$80.89M
-41.08%
YoY
|
-$81.13M
-17.83%
YoY
|
-$102.2M
12.29%
YoY
|
-$110.8M
57.1%
YoY
|
-$137.3M
83.34%
YoY
|
-$98.74M
34.7%
YoY
|
-$91.06M
174.86%
YoY
|
| Capital Expenditures |
$22.14M
1.48%
YoY
|
$56.57M
212.24%
YoY
|
$34.91M
113.98%
YoY
|
$25.90M
121.76%
YoY
|
$21.82M
7.38%
YoY
|
$18.12M
90.08%
YoY
|
$16.31M
79.25%
YoY
|
$11.68M
30.22%
YoY
|
$20.32M
75.16%
YoY
|
$9.532M
-19.4%
YoY
|
$9.100M
-174.54%
YoY
|
$8.968M
-215.33%
YoY
|
$11.60M
-26.99%
YoY
|
$11.83M
-188.99%
YoY
|
-$12.21M
-29.86%
YoY
|
-$7.776M
-9.91%
YoY
|
$15.89M
54.82%
YoY
|
-$13.29M
76.49%
YoY
|
-$17.41M
797.27%
YoY
|
| Free Cash Flow |
$18.03M
-20.33%
YoY
|
$17.32M
-50.19%
YoY
|
$24.48M
-30.99%
YoY
|
$11.68M
-251.89%
YoY
|
$22.64M
238.57%
YoY
|
$34.77M
-151.39%
YoY
|
$35.47M
-191.78%
YoY
|
-$7.688M
-91.2%
YoY
|
$6.686M
-107.23%
YoY
|
-$67.66M
-27.21%
YoY
|
-$38.65M
-57.07%
YoY
|
-$87.35M
-15.25%
YoY
|
-$92.49M
-39.61%
YoY
|
-$92.95M
8.79%
YoY
|
-$90.04M
22.25%
YoY
|
-$103.1M
66.44%
YoY
|
-$153.2M
79.9%
YoY
|
-$85.45M
29.92%
YoY
|
-$73.65M
136.15%
YoY
|
Loading...