|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$129.5M
1.27%
YoY
|
-$127.8M
26.96%
YoY
|
-$100.7M
12.99%
YoY
|
-$89.12M
13.22%
YoY
|
-$78.72M
6.8%
YoY
|
| Depreciation, Depletion And Amortization |
$1.200M
8.4%
YoY
|
$1.107M
7.27%
YoY
|
$1.032M
3.2%
YoY
|
$1.000M
11.11%
YoY
|
$900.0K
-10.0%
YoY
|
| Cash From Operating Activities |
-$111.0M
-1.5%
YoY
|
-$112.7M
31.48%
YoY
|
-$85.69M
14.03%
YoY
|
-$75.14M
26.2%
YoY
|
-$59.54M
31.53%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$712.0K
-40.07%
YoY
|
$1.188M
39.93%
YoY
|
$849.0K
-59.14%
YoY
|
$2.078M
121.3%
YoY
|
$939.0K
40.78%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$147.3M
-731.59%
YoY
|
$23.33M
-154.81%
YoY
|
-$42.55M
-60.29%
YoY
|
-$107.2M
-167.24%
YoY
|
$159.4M
-174.03%
YoY
|
| Cash From Investing Activities |
-$148.0M
-768.7%
YoY
|
$22.14M
-151.0%
YoY
|
-$43.40M
-60.27%
YoY
|
-$109.2M
-168.95%
YoY
|
$158.4M
-173.36%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$244.4M
95.5%
YoY
|
$125.0M
45.54%
YoY
|
$85.89M
243.54%
YoY
|
$25.00M
-50.0%
YoY
|
$50.00M
-81.57%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$245.3M
93.81%
YoY
|
$126.5M
47.74%
YoY
|
$85.66M
239.58%
YoY
|
$25.23M
-48.66%
YoY
|
$49.13M
-80.39%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$111.0M
-1.5%
YoY
|
-$112.7M
31.48%
YoY
|
-$85.69M
14.03%
YoY
|
-$75.14M
26.2%
YoY
|
-$59.54M
31.53%
YoY
|
| Cash From Investing Activities |
-$148.0M
-768.7%
YoY
|
$22.14M
-151.0%
YoY
|
-$43.40M
-60.27%
YoY
|
-$109.2M
-168.95%
YoY
|
$158.4M
-173.36%
YoY
|
| Cash From Financing Activities |
$245.3M
93.81%
YoY
|
$126.5M
47.74%
YoY
|
$85.66M
239.58%
YoY
|
$25.23M
-48.66%
YoY
|
$49.13M
-80.39%
YoY
|
| Net Change In Cash |
-$13.74M
-138.14%
YoY
|
$36.02M
-182.94%
YoY
|
-$43.43M
-72.71%
YoY
|
-$159.2M
-207.52%
YoY
|
$148.0M
-1481.76%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$111.0M
-1.5%
YoY
|
-$112.7M
31.48%
YoY
|
-$85.69M
14.03%
YoY
|
-$75.14M
26.2%
YoY
|
-$59.54M
31.53%
YoY
|
| Capital Expenditures |
$712.0K
-40.07%
YoY
|
$1.188M
39.93%
YoY
|
$849.0K
-59.14%
YoY
|
$2.078M
121.3%
YoY
|
$939.0K
40.78%
YoY
|
| Free Cash Flow |
-$111.7M
-1.9%
YoY
|
-$113.9M
31.56%
YoY
|
-$86.54M
12.06%
YoY
|
-$77.22M
27.68%
YoY
|
-$60.48M
31.66%
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 |
-$35.77M
19.14%
YoY
|
-$30.51M
-15.98%
YoY
|
-$32.59M
-5.73%
YoY
|
-$36.36M
13.74%
YoY
|
-$30.02M
20.03%
YoY
|
-$36.31M
28.16%
YoY
|
-$34.57M
35.67%
YoY
|
-$31.96M
39.31%
YoY
|
-$25.01M
4.45%
YoY
|
-$28.33M
35.89%
YoY
|
-$25.48M
2.61%
YoY
|
-$22.94M
13.1%
YoY
|
-$23.95M
3.39%
YoY
|
-$20.85M
-8.45%
YoY
|
-$24.83M
34.75%
YoY
|
-$20.29M
-3.44%
YoY
|
-$23.16M
40.28%
YoY
|
-$22.77M
-19.42%
YoY
|
-$18.43M
-27.88%
YoY
|
| Depreciation, Depletion And Amortization |
$270.0K
-10.6%
YoY
|
$320.0K
5.26%
YoY
|
$288.0K
6.67%
YoY
|
$310.0K
13.97%
YoY
|
$302.0K
15.71%
YoY
|
$304.0K
15.59%
YoY
|
$270.0K
3.85%
YoY
|
$272.0K
5.02%
YoY
|
$261.0K
3.16%
YoY
|
$263.0K
6.48%
YoY
|
$260.0K
17.65%
YoY
|
$259.0K
4.86%
YoY
|
$253.0K
0.8%
YoY
|
$247.0K
7.86%
YoY
|
$221.0K
1.84%
YoY
|
$247.0K
11.76%
YoY
|
$251.0K
9.61%
YoY
|
$229.0K
-0.43%
YoY
|
$217.0K
-9.58%
YoY
|
| Cash From Operating Activities |
-$32.44M
-0.29%
YoY
|
-$22.48M
-19.86%
YoY
|
-$25.11M
-12.8%
YoY
|
-$30.00M
17.07%
YoY
|
-$32.53M
7.78%
YoY
|
-$28.05M
15.59%
YoY
|
-$28.80M
46.55%
YoY
|
-$25.63M
21.19%
YoY
|
-$30.19M
46.34%
YoY
|
-$24.27M
58.33%
YoY
|
-$19.65M
1.71%
YoY
|
-$21.15M
18.95%
YoY
|
-$20.63M
-9.2%
YoY
|
-$15.33M
-5.86%
YoY
|
-$19.32M
59.12%
YoY
|
-$17.78M
9.63%
YoY
|
-$22.72M
52.46%
YoY
|
-$16.28M
-8.67%
YoY
|
-$12.14M
26.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$2.000K
-99.48%
YoY
|
$227.0K
3.65%
YoY
|
$35.00K
-91.63%
YoY
|
$60.00K
-81.98%
YoY
|
$387.0K
77.52%
YoY
|
$219.0K
284.21%
YoY
|
$418.0K
497.14%
YoY
|
$333.0K
-17.78%
YoY
|
$218.0K
-29.68%
YoY
|
$57.00K
-80.14%
YoY
|
$70.00K
-117.46%
YoY
|
$405.0K
-160.72%
YoY
|
$310.0K
-57.12%
YoY
|
$287.0K
-173.78%
YoY
|
-$401.0K
72.1%
YoY
|
-$667.0K
386.86%
YoY
|
$723.0K
297.25%
YoY
|
-$389.0K
-5.12%
YoY
|
-$233.0K
366.0%
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 |
-$17.97M
-178.7%
YoY
|
$17.21M
-59.86%
YoY
|
-$110.5M
-570.45%
YoY
|
-$77.00M
-513.69%
YoY
|
$22.84M
-137.04%
YoY
|
$42.87M
103.97%
YoY
|
$23.49M
-140.67%
YoY
|
$18.61M
-198.44%
YoY
|
-$61.65M
-571.04%
YoY
|
$21.02M
-26.47%
YoY
|
-$57.75M
20234.51%
YoY
|
-$18.91M
-58.48%
YoY
|
$13.09M
-114.55%
YoY
|
$28.59M
3763.11%
YoY
|
-$284.0K
-100.8%
YoY
|
-$45.54M
-155.2%
YoY
|
-$89.94M
-320.27%
YoY
|
$740.0K
-100.81%
YoY
|
$35.30M
-128.33%
YoY
|
| Cash From Investing Activities |
-$17.98M
-180.07%
YoY
|
$16.98M
-60.18%
YoY
|
-$110.5M
-579.13%
YoY
|
-$76.00M
-515.75%
YoY
|
$22.45M
-136.29%
YoY
|
$42.66M
103.48%
YoY
|
$23.07M
-139.89%
YoY
|
$18.28M
-194.65%
YoY
|
-$61.87M
-584.18%
YoY
|
$20.96M
-25.93%
YoY
|
-$57.83M
8342.34%
YoY
|
-$19.31M
-58.2%
YoY
|
$12.78M
-114.09%
YoY
|
$28.30M
7962.68%
YoY
|
-$685.0K
-101.95%
YoY
|
-$46.20M
-156.1%
YoY
|
-$90.66M
-323.04%
YoY
|
$351.0K
-100.38%
YoY
|
$35.07M
-128.13%
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 |
$60.88M
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
|
N/A
N/A
|
$125.0M
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
|
| 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 |
$61.14M
555718.18%
YoY
|
$1.500M
160.87%
YoY
|
$109.5M
86765.87%
YoY
|
$134.0M
16320.34%
YoY
|
$11.00K
-99.99%
YoY
|
$575.0K
26.93%
YoY
|
$126.0K
215.0%
YoY
|
$816.0K
-99.04%
YoY
|
$125.0M
N/A
|
$453.0K
-98.17%
YoY
|
$40.00K
3900.0%
YoY
|
$85.17M
20423.86%
YoY
|
$0.00
-100.0%
YoY
|
$24.79M
2949.57%
YoY
|
$1.000K
-100.0%
YoY
|
$415.0K
-245.61%
YoY
|
$16.00K
0.0%
YoY
|
$813.0K
-99.35%
YoY
|
$48.59M
-14390.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$32.44M
-0.29%
YoY
|
-$22.48M
-19.86%
YoY
|
-$25.11M
-12.8%
YoY
|
-$30.00M
17.07%
YoY
|
-$32.53M
7.78%
YoY
|
-$28.05M
15.59%
YoY
|
-$28.80M
46.55%
YoY
|
-$25.63M
21.19%
YoY
|
-$30.19M
46.34%
YoY
|
-$24.27M
58.33%
YoY
|
-$19.65M
1.71%
YoY
|
-$21.15M
18.95%
YoY
|
-$20.63M
-9.2%
YoY
|
-$15.33M
-5.86%
YoY
|
-$19.32M
59.12%
YoY
|
-$17.78M
9.63%
YoY
|
-$22.72M
52.46%
YoY
|
-$16.28M
-8.67%
YoY
|
-$12.14M
26.74%
YoY
|
| Cash From Investing Activities |
-$17.98M
-180.07%
YoY
|
$16.98M
-60.18%
YoY
|
-$110.5M
-579.13%
YoY
|
-$76.00M
-515.75%
YoY
|
$22.45M
-136.29%
YoY
|
$42.66M
103.48%
YoY
|
$23.07M
-139.89%
YoY
|
$18.28M
-194.65%
YoY
|
-$61.87M
-584.18%
YoY
|
$20.96M
-25.93%
YoY
|
-$57.83M
8342.34%
YoY
|
-$19.31M
-58.2%
YoY
|
$12.78M
-114.09%
YoY
|
$28.30M
7962.68%
YoY
|
-$685.0K
-101.95%
YoY
|
-$46.20M
-156.1%
YoY
|
-$90.66M
-323.04%
YoY
|
$351.0K
-100.38%
YoY
|
$35.07M
-128.13%
YoY
|
| Cash From Financing Activities |
$61.14M
555718.18%
YoY
|
$1.500M
160.87%
YoY
|
$109.5M
86765.87%
YoY
|
$134.0M
16320.34%
YoY
|
$11.00K
-99.99%
YoY
|
$575.0K
26.93%
YoY
|
$126.0K
215.0%
YoY
|
$816.0K
-99.04%
YoY
|
$125.0M
N/A
|
$453.0K
-98.17%
YoY
|
$40.00K
3900.0%
YoY
|
$85.17M
20423.86%
YoY
|
$0.00
-100.0%
YoY
|
$24.79M
2949.57%
YoY
|
$1.000K
-100.0%
YoY
|
$415.0K
-245.61%
YoY
|
$16.00K
0.0%
YoY
|
$813.0K
-99.35%
YoY
|
$48.59M
-14390.0%
YoY
|
| Net Change In Cash |
$10.73M
-206.5%
YoY
|
-$3.999M
-126.35%
YoY
|
-$26.20M
367.7%
YoY
|
$27.99M
-528.7%
YoY
|
-$10.07M
-130.54%
YoY
|
$15.18M
-631.74%
YoY
|
-$5.601M
-92.77%
YoY
|
-$6.529M
-114.6%
YoY
|
$32.98M
-520.08%
YoY
|
-$2.854M
-107.56%
YoY
|
-$77.44M
287.12%
YoY
|
$44.72M
-170.35%
YoY
|
-$7.850M
-93.08%
YoY
|
$37.76M
-349.76%
YoY
|
-$20.00M
-127.97%
YoY
|
-$63.56M
-196.51%
YoY
|
-$113.4M
-540.04%
YoY
|
-$15.12M
-192.2%
YoY
|
$71.52M
-153.13%
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 |
-$32.44M
-0.29%
YoY
|
-$22.48M
-19.86%
YoY
|
-$25.11M
-12.8%
YoY
|
-$30.00M
17.07%
YoY
|
-$32.53M
7.78%
YoY
|
-$28.05M
15.59%
YoY
|
-$28.80M
46.55%
YoY
|
-$25.63M
21.19%
YoY
|
-$30.19M
46.34%
YoY
|
-$24.27M
58.33%
YoY
|
-$19.65M
1.71%
YoY
|
-$21.15M
18.95%
YoY
|
-$20.63M
-9.2%
YoY
|
-$15.33M
-5.86%
YoY
|
-$19.32M
59.12%
YoY
|
-$17.78M
9.63%
YoY
|
-$22.72M
52.46%
YoY
|
-$16.28M
-8.67%
YoY
|
-$12.14M
26.74%
YoY
|
| Capital Expenditures |
$2.000K
-99.48%
YoY
|
$227.0K
3.65%
YoY
|
$35.00K
-91.63%
YoY
|
$60.00K
-81.98%
YoY
|
$387.0K
77.52%
YoY
|
$219.0K
284.21%
YoY
|
$418.0K
497.14%
YoY
|
$333.0K
-17.78%
YoY
|
$218.0K
-29.68%
YoY
|
$57.00K
-80.14%
YoY
|
$70.00K
-117.46%
YoY
|
$405.0K
-160.72%
YoY
|
$310.0K
-57.12%
YoY
|
$287.0K
-173.78%
YoY
|
-$401.0K
72.1%
YoY
|
-$667.0K
386.86%
YoY
|
$723.0K
297.25%
YoY
|
-$389.0K
-5.12%
YoY
|
-$233.0K
366.0%
YoY
|
| Free Cash Flow |
-$32.44M
-1.46%
YoY
|
-$22.71M
-19.68%
YoY
|
-$25.15M
-13.92%
YoY
|
-$30.06M
15.8%
YoY
|
-$32.92M
8.28%
YoY
|
-$28.27M
16.22%
YoY
|
-$29.22M
48.15%
YoY
|
-$25.96M
20.45%
YoY
|
-$30.40M
45.21%
YoY
|
-$24.33M
55.78%
YoY
|
-$19.72M
4.23%
YoY
|
-$21.55M
25.96%
YoY
|
-$20.94M
-10.68%
YoY
|
-$15.62M
-1.76%
YoY
|
-$18.92M
58.86%
YoY
|
-$17.11M
6.41%
YoY
|
-$23.44M
55.41%
YoY
|
-$15.89M
-8.75%
YoY
|
-$11.91M
24.96%
YoY
|
Loading...