|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$766.6M
65.25%
YoY
|
-$463.9M
15.33%
YoY
|
-$402.3M
80.0%
YoY
|
-$223.5M
123.31%
YoY
|
-$100.1M
12.17%
YoY
|
| Depreciation, Depletion And Amortization |
$16.40M
134.13%
YoY
|
$7.003M
121.89%
YoY
|
$3.156M
22.47%
YoY
|
$2.577M
43.17%
YoY
|
$1.800M
28.11%
YoY
|
| Cash From Operating Activities |
-$655.6M
44.84%
YoY
|
-$452.6M
52.51%
YoY
|
-$296.8M
73.97%
YoY
|
-$170.6M
40.53%
YoY
|
-$121.4M
160.34%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$13.71M
-38.85%
YoY
|
$22.43M
39.63%
YoY
|
$16.06M
174.66%
YoY
|
$5.848M
-10.79%
YoY
|
$6.555M
467.53%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$494.3M
-126.2%
YoY
|
-$1.887B
167.43%
YoY
|
-$705.4M
-977.05%
YoY
|
$80.43M
-139.09%
YoY
|
-$205.8M
-411606.0%
YoY
|
| Cash From Investing Activities |
$437.4M
-121.81%
YoY
|
-$2.006B
159.36%
YoY
|
-$773.3M
-1136.82%
YoY
|
$74.59M
-135.13%
YoY
|
-$212.3M
19113.39%
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
|
$195.9M
115.94%
YoY
|
$90.74M
-6.74%
YoY
|
$97.30M
600.19%
YoY
|
$13.90M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$2.014M
-99.92%
YoY
|
$2.449B
282.69%
YoY
|
$639.8M
-25.74%
YoY
|
$861.5M
4741.24%
YoY
|
$17.80M
-95.25%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$655.6M
44.84%
YoY
|
-$452.6M
52.51%
YoY
|
-$296.8M
73.97%
YoY
|
-$170.6M
40.53%
YoY
|
-$121.4M
160.34%
YoY
|
| Cash From Investing Activities |
$437.4M
-121.81%
YoY
|
-$2.006B
159.36%
YoY
|
-$773.3M
-1136.82%
YoY
|
$74.59M
-135.13%
YoY
|
-$212.3M
19113.39%
YoY
|
| Cash From Financing Activities |
$2.014M
-99.92%
YoY
|
$2.449B
282.69%
YoY
|
$639.8M
-25.74%
YoY
|
$861.5M
4741.24%
YoY
|
$17.80M
-95.25%
YoY
|
| Net Change In Cash |
-$213.8M
2184.11%
YoY
|
-$9.359M
-97.86%
YoY
|
-$437.0M
-157.07%
YoY
|
$765.7M
-342.04%
YoY
|
-$316.3M
-196.68%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$655.6M
44.84%
YoY
|
-$452.6M
52.51%
YoY
|
-$296.8M
73.97%
YoY
|
-$170.6M
40.53%
YoY
|
-$121.4M
160.34%
YoY
|
| Capital Expenditures |
$13.71M
-38.85%
YoY
|
$22.43M
39.63%
YoY
|
$16.06M
174.66%
YoY
|
$5.848M
-10.79%
YoY
|
$6.555M
467.53%
YoY
|
| Free Cash Flow |
-$669.3M
40.89%
YoY
|
-$475.1M
51.85%
YoY
|
-$312.9M
77.31%
YoY
|
-$176.4M
37.9%
YoY
|
-$127.9M
167.77%
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 |
-$320.6M
127.85%
YoY
|
-$246.5M
79.83%
YoY
|
-$212.8M
106.38%
YoY
|
-$166.6M
29.42%
YoY
|
-$140.7M
48.09%
YoY
|
-$137.1M
-24.18%
YoY
|
-$103.1M
11.29%
YoY
|
-$128.7M
88.33%
YoY
|
-$95.02M
57.16%
YoY
|
-$180.8M
131.65%
YoY
|
-$92.66M
59.99%
YoY
|
-$68.34M
40.81%
YoY
|
-$60.46M
55.09%
YoY
|
-$78.05M
173.26%
YoY
|
-$57.92M
117.61%
YoY
|
-$48.53M
104.96%
YoY
|
-$38.99M
83.72%
YoY
|
-$28.56M
37.74%
YoY
|
-$26.62M
26.63%
YoY
|
| Depreciation, Depletion And Amortization |
$2.947M
-0.3%
YoY
|
$7.497M
161.77%
YoY
|
$3.064M
71.36%
YoY
|
$4.989M
269.01%
YoY
|
$2.956M
195.9%
YoY
|
$2.864M
222.52%
YoY
|
$1.788M
120.74%
YoY
|
$1.352M
80.27%
YoY
|
$999.0K
40.31%
YoY
|
$888.0K
26.5%
YoY
|
$810.0K
18.42%
YoY
|
$750.0K
23.15%
YoY
|
$712.0K
22.34%
YoY
|
$702.0K
52.94%
YoY
|
$684.0K
34.12%
YoY
|
$609.0K
26.61%
YoY
|
$582.0K
67.72%
YoY
|
$459.0K
35.0%
YoY
|
$510.0K
54.55%
YoY
|
| Cash From Operating Activities |
-$280.6M
68.77%
YoY
|
-$224.8M
101.82%
YoY
|
-$143.3M
136.06%
YoY
|
-$121.2M
-0.19%
YoY
|
-$166.3M
4.49%
YoY
|
-$111.4M
-13.52%
YoY
|
-$60.71M
5.49%
YoY
|
-$121.4M
93.48%
YoY
|
-$159.1M
233.66%
YoY
|
-$128.8M
97.5%
YoY
|
-$57.55M
49.29%
YoY
|
-$62.74M
60.36%
YoY
|
-$47.69M
72.15%
YoY
|
-$65.22M
27.65%
YoY
|
-$38.55M
35.66%
YoY
|
-$39.13M
36.45%
YoY
|
-$27.70M
109.78%
YoY
|
-$51.09M
374.4%
YoY
|
-$28.42M
117.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$2.107M
-61.15%
YoY
|
$8.421M
-71.96%
YoY
|
$12.05M
-68.37%
YoY
|
$9.755M
-74.97%
YoY
|
$5.424M
-4.47%
YoY
|
$30.03M
-47.38%
YoY
|
$38.08M
418.8%
YoY
|
$38.98M
-1921.5%
YoY
|
$5.678M
1.23%
YoY
|
$57.07M
4875.5%
YoY
|
$7.340M
-970.7%
YoY
|
-$2.140M
128.14%
YoY
|
$5.609M
92.09%
YoY
|
$1.147M
-183.0%
YoY
|
-$843.0K
-50.96%
YoY
|
-$938.0K
-57.44%
YoY
|
$2.920M
134.35%
YoY
|
-$1.382M
89.32%
YoY
|
-$1.719M
5630.0%
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 |
-$218.6M
-245.74%
YoY
|
$123.5M
-123.44%
YoY
|
$133.2M
-115.16%
YoY
|
$87.50M
-311.21%
YoY
|
$150.0M
-134.17%
YoY
|
-$527.1M
-1321.85%
YoY
|
-$878.9M
-3067.38%
YoY
|
-$41.43M
-87.66%
YoY
|
-$439.0M
-0.79%
YoY
|
$43.14M
-223.96%
YoY
|
$29.62M
-16.68%
YoY
|
-$335.7M
-1338.62%
YoY
|
-$442.5M
-941.46%
YoY
|
-$34.80M
-2477.39%
YoY
|
$35.55M
-312.23%
YoY
|
$27.10M
-247.97%
YoY
|
$52.59M
-130.55%
YoY
|
$1.464M
N/A
|
-$16.75M
-33600.0%
YoY
|
| Cash From Investing Activities |
-$233.4M
-289.28%
YoY
|
$115.1M
-120.66%
YoY
|
$121.2M
-113.21%
YoY
|
$77.74M
-196.69%
YoY
|
$123.3M
-127.34%
YoY
|
-$557.2M
3900.92%
YoY
|
-$917.0M
-4215.88%
YoY
|
-$80.41M
-75.89%
YoY
|
-$451.1M
0.66%
YoY
|
-$13.93M
-61.27%
YoY
|
$22.28M
-35.8%
YoY
|
-$333.6M
-1374.85%
YoY
|
-$448.1M
-1002.23%
YoY
|
-$35.95M
-43943.9%
YoY
|
$34.71M
-287.91%
YoY
|
$26.17M
-227.44%
YoY
|
$49.67M
-128.64%
YoY
|
$82.00K
-111.23%
YoY
|
-$18.47M
-92445.0%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$41.79M
1241.48%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$3.115M
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 |
$601.6M
79159.95%
YoY
|
$2.408M
-50.93%
YoY
|
-$3.671M
-100.24%
YoY
|
$2.518M
-97.72%
YoY
|
$759.0K
-99.91%
YoY
|
$4.907M
79.41%
YoY
|
$1.515B
3020.57%
YoY
|
$110.4M
-79.82%
YoY
|
$818.2M
1868.62%
YoY
|
$2.735M
-99.58%
YoY
|
$48.55M
10.3%
YoY
|
$547.0M
996.61%
YoY
|
$41.56M
-62.56%
YoY
|
$656.6M
7400.95%
YoY
|
$44.02M
479.25%
YoY
|
$49.88M
5133.79%
YoY
|
$111.0M
22696.51%
YoY
|
$8.754M
1491.64%
YoY
|
$7.599M
18897.5%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$280.6M
68.77%
YoY
|
-$224.8M
101.82%
YoY
|
-$143.3M
136.06%
YoY
|
-$121.2M
-0.19%
YoY
|
-$166.3M
4.49%
YoY
|
-$111.4M
-13.52%
YoY
|
-$60.71M
5.49%
YoY
|
-$121.4M
93.48%
YoY
|
-$159.1M
233.66%
YoY
|
-$128.8M
97.5%
YoY
|
-$57.55M
49.29%
YoY
|
-$62.74M
60.36%
YoY
|
-$47.69M
72.15%
YoY
|
-$65.22M
27.65%
YoY
|
-$38.55M
35.66%
YoY
|
-$39.13M
36.45%
YoY
|
-$27.70M
109.78%
YoY
|
-$51.09M
374.4%
YoY
|
-$28.42M
117.74%
YoY
|
| Cash From Investing Activities |
-$233.4M
-289.28%
YoY
|
$115.1M
-120.66%
YoY
|
$121.2M
-113.21%
YoY
|
$77.74M
-196.69%
YoY
|
$123.3M
-127.34%
YoY
|
-$557.2M
3900.92%
YoY
|
-$917.0M
-4215.88%
YoY
|
-$80.41M
-75.89%
YoY
|
-$451.1M
0.66%
YoY
|
-$13.93M
-61.27%
YoY
|
$22.28M
-35.8%
YoY
|
-$333.6M
-1374.85%
YoY
|
-$448.1M
-1002.23%
YoY
|
-$35.95M
-43943.9%
YoY
|
$34.71M
-287.91%
YoY
|
$26.17M
-227.44%
YoY
|
$49.67M
-128.64%
YoY
|
$82.00K
-111.23%
YoY
|
-$18.47M
-92445.0%
YoY
|
| Cash From Financing Activities |
$601.6M
79159.95%
YoY
|
$2.408M
-50.93%
YoY
|
-$3.671M
-100.24%
YoY
|
$2.518M
-97.72%
YoY
|
$759.0K
-99.91%
YoY
|
$4.907M
79.41%
YoY
|
$1.515B
3020.57%
YoY
|
$110.4M
-79.82%
YoY
|
$818.2M
1868.62%
YoY
|
$2.735M
-99.58%
YoY
|
$48.55M
10.3%
YoY
|
$547.0M
996.61%
YoY
|
$41.56M
-62.56%
YoY
|
$656.6M
7400.95%
YoY
|
$44.02M
479.25%
YoY
|
$49.88M
5133.79%
YoY
|
$111.0M
22696.51%
YoY
|
$8.754M
1491.64%
YoY
|
$7.599M
18897.5%
YoY
|
| Net Change In Cash |
-$280.6M
584.02%
YoY
|
-$107.3M
-83.83%
YoY
|
-$25.81M
-104.8%
YoY
|
-$40.91M
-55.26%
YoY
|
-$41.03M
-119.17%
YoY
|
-$663.7M
374.04%
YoY
|
$537.3M
3946.01%
YoY
|
-$91.43M
-160.69%
YoY
|
$214.1M
-147.13%
YoY
|
-$140.0M
-125.2%
YoY
|
$13.28M
-66.94%
YoY
|
$150.7M
308.1%
YoY
|
-$454.2M
-442.14%
YoY
|
$555.5M
-1414.48%
YoY
|
$40.17M
-202.27%
YoY
|
$36.92M
-176.51%
YoY
|
$132.8M
-171.22%
YoY
|
-$42.26M
285.91%
YoY
|
-$39.28M
202.42%
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 |
-$280.6M
68.77%
YoY
|
-$224.8M
101.82%
YoY
|
-$143.3M
136.06%
YoY
|
-$121.2M
-0.19%
YoY
|
-$166.3M
4.49%
YoY
|
-$111.4M
-13.52%
YoY
|
-$60.71M
5.49%
YoY
|
-$121.4M
93.48%
YoY
|
-$159.1M
233.66%
YoY
|
-$128.8M
97.5%
YoY
|
-$57.55M
49.29%
YoY
|
-$62.74M
60.36%
YoY
|
-$47.69M
72.15%
YoY
|
-$65.22M
27.65%
YoY
|
-$38.55M
35.66%
YoY
|
-$39.13M
36.45%
YoY
|
-$27.70M
109.78%
YoY
|
-$51.09M
374.4%
YoY
|
-$28.42M
117.74%
YoY
|
| Capital Expenditures |
$2.107M
-61.15%
YoY
|
$8.421M
-71.96%
YoY
|
$12.05M
-68.37%
YoY
|
$9.755M
-74.97%
YoY
|
$5.424M
-4.47%
YoY
|
$30.03M
-47.38%
YoY
|
$38.08M
418.8%
YoY
|
$38.98M
-1921.5%
YoY
|
$5.678M
1.23%
YoY
|
$57.07M
4875.5%
YoY
|
$7.340M
-970.7%
YoY
|
-$2.140M
128.14%
YoY
|
$5.609M
92.09%
YoY
|
$1.147M
-183.0%
YoY
|
-$843.0K
-50.96%
YoY
|
-$938.0K
-57.44%
YoY
|
$2.920M
134.35%
YoY
|
-$1.382M
89.32%
YoY
|
-$1.719M
5630.0%
YoY
|
| Free Cash Flow |
-$282.7M
64.67%
YoY
|
-$233.3M
64.93%
YoY
|
-$155.4M
57.26%
YoY
|
-$130.9M
-18.37%
YoY
|
-$171.7M
4.18%
YoY
|
-$141.4M
-23.91%
YoY
|
-$98.79M
52.24%
YoY
|
-$160.4M
164.63%
YoY
|
-$164.8M
209.2%
YoY
|
-$185.9M
180.07%
YoY
|
-$64.89M
72.1%
YoY
|
-$60.60M
58.69%
YoY
|
-$53.30M
74.05%
YoY
|
-$66.37M
33.51%
YoY
|
-$37.71M
41.24%
YoY
|
-$38.19M
44.26%
YoY
|
-$30.62M
111.9%
YoY
|
-$49.71M
395.13%
YoY
|
-$26.70M
105.04%
YoY
|
Loading...