|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$575.0M
1.02%
YoY
|
-$569.2M
-6.17%
YoY
|
-$606.6M
-14.25%
YoY
|
-$707.4M
55.81%
YoY
|
-$454.0M
143.36%
YoY
|
| Depreciation, Depletion And Amortization |
$35.00M
-1.53%
YoY
|
$35.54M
36.67%
YoY
|
$26.01M
42.73%
YoY
|
$18.22M
37.62%
YoY
|
$13.24M
7.98%
YoY
|
| Cash From Operating Activities |
-$466.0M
12.51%
YoY
|
-$414.2M
-12.77%
YoY
|
-$474.8M
24.8%
YoY
|
-$380.5M
12.33%
YoY
|
-$338.7M
156.16%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$6.000M
-19.9%
YoY
|
$7.491M
-83.08%
YoY
|
$44.27M
-61.88%
YoY
|
$116.1M
58.87%
YoY
|
$73.09M
66.48%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$75.03M
N/A
|
$0.00
N/A
|
| Other Investing Activities |
$1.000M
-58.95%
YoY
|
$2.436M
-51.74%
YoY
|
$5.048M
498.1%
YoY
|
$844.0K
-10.4%
YoY
|
$942.0K
-83.04%
YoY
|
| Cash From Investing Activities |
$236.0M
-1428.23%
YoY
|
-$17.77M
-110.58%
YoY
|
$168.0M
-157.6%
YoY
|
-$291.7M
49.28%
YoY
|
-$195.4M
9.07%
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
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$478.0M
19.73%
YoY
|
$399.2M
2.86%
YoY
|
$388.1M
-22.56%
YoY
|
$501.2M
322.77%
YoY
|
$118.6M
-80.25%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$466.0M
12.51%
YoY
|
-$414.2M
-12.77%
YoY
|
-$474.8M
24.8%
YoY
|
-$380.5M
12.33%
YoY
|
-$338.7M
156.16%
YoY
|
| Cash From Investing Activities |
$236.0M
-1428.23%
YoY
|
-$17.77M
-110.58%
YoY
|
$168.0M
-157.6%
YoY
|
-$291.7M
49.28%
YoY
|
-$195.4M
9.07%
YoY
|
| Cash From Financing Activities |
$478.0M
19.73%
YoY
|
$399.2M
2.86%
YoY
|
$388.1M
-22.56%
YoY
|
$501.2M
322.77%
YoY
|
$118.6M
-80.25%
YoY
|
| Net Change In Cash |
$252.0M
-815.1%
YoY
|
-$35.24M
-143.08%
YoY
|
$81.80M
-147.56%
YoY
|
-$172.0M
-58.73%
YoY
|
-$416.7M
-243.67%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$466.0M
12.51%
YoY
|
-$414.2M
-12.77%
YoY
|
-$474.8M
24.8%
YoY
|
-$380.5M
12.33%
YoY
|
-$338.7M
156.16%
YoY
|
| Capital Expenditures |
$6.000M
-19.9%
YoY
|
$7.491M
-83.08%
YoY
|
$44.27M
-61.88%
YoY
|
$116.1M
58.87%
YoY
|
$73.09M
66.48%
YoY
|
| Free Cash Flow |
-$472.0M
11.93%
YoY
|
-$421.7M
-18.76%
YoY
|
-$519.1M
4.53%
YoY
|
-$496.6M
20.59%
YoY
|
-$411.8M
133.8%
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 |
-$185.0M
22.45%
YoY
|
-$128.6M
-3.62%
YoY
|
-$180.4M
35.12%
YoY
|
-$115.0M
-12.65%
YoY
|
-$151.1M
-11.49%
YoY
|
-$133.4M
8.28%
YoY
|
-$133.5M
-16.37%
YoY
|
-$131.6M
-17.66%
YoY
|
-$170.7M
4.09%
YoY
|
-$123.2M
-18.86%
YoY
|
-$159.6M
-34.87%
YoY
|
-$159.8M
1.05%
YoY
|
-$164.0M
7.65%
YoY
|
-$151.8M
23.99%
YoY
|
-$245.1M
235.77%
YoY
|
-$158.2M
29.19%
YoY
|
-$152.3M
11.88%
YoY
|
-$122.5M
410.01%
YoY
|
-$73.00M
6.03%
YoY
|
| Depreciation, Depletion And Amortization |
$8.000M
-11.01%
YoY
|
$8.785M
-3.24%
YoY
|
$8.606M
-1.72%
YoY
|
$8.619M
-2.74%
YoY
|
$8.990M
1.64%
YoY
|
$9.079M
10.5%
YoY
|
$8.757M
21.79%
YoY
|
$8.862M
65.3%
YoY
|
$8.845M
68.93%
YoY
|
$8.216M
65.75%
YoY
|
$7.190M
53.17%
YoY
|
$5.361M
19.64%
YoY
|
$5.236M
28.08%
YoY
|
$4.957M
40.27%
YoY
|
$4.694M
45.91%
YoY
|
$4.481M
43.71%
YoY
|
$4.088M
21.41%
YoY
|
$3.534M
12.91%
YoY
|
$3.217M
4.11%
YoY
|
| Cash From Operating Activities |
-$197.0M
18.34%
YoY
|
-$99.83M
25.57%
YoY
|
-$91.42M
36.46%
YoY
|
-$108.3M
40.68%
YoY
|
-$166.5M
-12.72%
YoY
|
-$79.50M
-5.25%
YoY
|
-$67.00M
-43.16%
YoY
|
-$76.96M
-33.74%
YoY
|
-$190.7M
21.59%
YoY
|
-$83.91M
-7.12%
YoY
|
-$117.9M
23.62%
YoY
|
-$116.2M
50.36%
YoY
|
-$156.9M
33.48%
YoY
|
-$90.34M
66.24%
YoY
|
-$95.35M
59.84%
YoY
|
-$77.26M
18.22%
YoY
|
-$117.5M
-26.25%
YoY
|
-$54.34M
-12.98%
YoY
|
-$59.65M
-3.75%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.000M
-24.47%
YoY
|
$938.0K
43.43%
YoY
|
$1.278M
-20.96%
YoY
|
$2.460M
-45.44%
YoY
|
$1.324M
-58.77%
YoY
|
$654.0K
-59.05%
YoY
|
$1.617M
-56.3%
YoY
|
$4.509M
-72.57%
YoY
|
$3.211M
-87.17%
YoY
|
$1.597M
-94.08%
YoY
|
$3.700M
-114.21%
YoY
|
$16.44M
-153.16%
YoY
|
$25.03M
-22.22%
YoY
|
$26.97M
-268.06%
YoY
|
-$26.05M
26.68%
YoY
|
-$30.92M
54.04%
YoY
|
$32.18M
96.08%
YoY
|
-$16.05M
-18.46%
YoY
|
-$20.56M
239.83%
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 |
$0.00
-100.0%
YoY
|
-$71.31M
-168.97%
YoY
|
$118.5M
-143.25%
YoY
|
$73.64M
13.16%
YoY
|
$780.0K
-62.23%
YoY
|
$103.4M
-198.08%
YoY
|
-$273.9M
-502.83%
YoY
|
$65.07M
-43.83%
YoY
|
$2.065M
-47.73%
YoY
|
-$105.4M
-27.11%
YoY
|
$67.99M
-150.06%
YoY
|
$115.9M
5.24%
YoY
|
$3.951M
-253.26%
YoY
|
-$144.6M
-269.94%
YoY
|
-$135.8M
572.37%
YoY
|
$110.1M
-619.91%
YoY
|
-$2.578M
-98.45%
YoY
|
$85.10M
-27.61%
YoY
|
-$20.20M
-77.48%
YoY
|
| Cash From Investing Activities |
-$49.00M
-140.87%
YoY
|
-$72.25M
-170.32%
YoY
|
$117.2M
-142.53%
YoY
|
$71.18M
17.52%
YoY
|
$119.9M
26.96%
YoY
|
$102.7M
-196.0%
YoY
|
-$275.5M
-528.46%
YoY
|
$60.56M
-39.08%
YoY
|
$94.44M
-15.16%
YoY
|
-$107.0M
-37.63%
YoY
|
$64.30M
-139.73%
YoY
|
$99.42M
25.58%
YoY
|
$111.3M
-397.91%
YoY
|
-$171.6M
-348.49%
YoY
|
-$161.9M
297.11%
YoY
|
$79.17M
-291.92%
YoY
|
-$37.36M
-79.52%
YoY
|
$69.06M
-29.46%
YoY
|
-$40.76M
-57.44%
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
|
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
|
| 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 |
N/A
|
$394.2M
12272.63%
YoY
|
$2.000K
-99.98%
YoY
|
$83.65M
-78.27%
YoY
|
$157.0K
-370.69%
YoY
|
$3.186M
-99.04%
YoY
|
$11.17M
-55.71%
YoY
|
$384.9M
1065.78%
YoY
|
-$58.00K
-91.97%
YoY
|
$330.6M
17467.06%
YoY
|
$25.23M
-94.87%
YoY
|
$33.02M
465.7%
YoY
|
-$722.0K
-144.79%
YoY
|
$1.882M
-97.8%
YoY
|
$491.9M
6414.93%
YoY
|
$5.837M
-53.77%
YoY
|
$1.612M
-87.26%
YoY
|
$85.73M
-82.49%
YoY
|
$7.550M
-60.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$197.0M
18.34%
YoY
|
-$99.83M
25.57%
YoY
|
-$91.42M
36.46%
YoY
|
-$108.3M
40.68%
YoY
|
-$166.5M
-12.72%
YoY
|
-$79.50M
-5.25%
YoY
|
-$67.00M
-43.16%
YoY
|
-$76.96M
-33.74%
YoY
|
-$190.7M
21.59%
YoY
|
-$83.91M
-7.12%
YoY
|
-$117.9M
23.62%
YoY
|
-$116.2M
50.36%
YoY
|
-$156.9M
33.48%
YoY
|
-$90.34M
66.24%
YoY
|
-$95.35M
59.84%
YoY
|
-$77.26M
18.22%
YoY
|
-$117.5M
-26.25%
YoY
|
-$54.34M
-12.98%
YoY
|
-$59.65M
-3.75%
YoY
|
| Cash From Investing Activities |
-$49.00M
-140.87%
YoY
|
-$72.25M
-170.32%
YoY
|
$117.2M
-142.53%
YoY
|
$71.18M
17.52%
YoY
|
$119.9M
26.96%
YoY
|
$102.7M
-196.0%
YoY
|
-$275.5M
-528.46%
YoY
|
$60.56M
-39.08%
YoY
|
$94.44M
-15.16%
YoY
|
-$107.0M
-37.63%
YoY
|
$64.30M
-139.73%
YoY
|
$99.42M
25.58%
YoY
|
$111.3M
-397.91%
YoY
|
-$171.6M
-348.49%
YoY
|
-$161.9M
297.11%
YoY
|
$79.17M
-291.92%
YoY
|
-$37.36M
-79.52%
YoY
|
$69.06M
-29.46%
YoY
|
-$40.76M
-57.44%
YoY
|
| Cash From Financing Activities |
N/A
|
$394.2M
12272.63%
YoY
|
$2.000K
-99.98%
YoY
|
$83.65M
-78.27%
YoY
|
$157.0K
-370.69%
YoY
|
$3.186M
-99.04%
YoY
|
$11.17M
-55.71%
YoY
|
$384.9M
1065.78%
YoY
|
-$58.00K
-91.97%
YoY
|
$330.6M
17467.06%
YoY
|
$25.23M
-94.87%
YoY
|
$33.02M
465.7%
YoY
|
-$722.0K
-144.79%
YoY
|
$1.882M
-97.8%
YoY
|
$491.9M
6414.93%
YoY
|
$5.837M
-53.77%
YoY
|
$1.612M
-87.26%
YoY
|
$85.73M
-82.49%
YoY
|
$7.550M
-60.53%
YoY
|
| Net Change In Cash |
-$247.0M
449.13%
YoY
|
$222.1M
740.78%
YoY
|
$25.76M
-107.78%
YoY
|
$46.55M
-87.37%
YoY
|
-$44.98M
-53.64%
YoY
|
$26.42M
-81.09%
YoY
|
-$331.3M
1069.1%
YoY
|
$368.5M
2164.18%
YoY
|
-$97.03M
110.59%
YoY
|
$139.7M
-153.71%
YoY
|
-$28.34M
-112.08%
YoY
|
$16.28M
110.08%
YoY
|
-$46.07M
-69.96%
YoY
|
-$260.1M
-358.92%
YoY
|
$234.7M
-352.72%
YoY
|
$7.748M
-108.24%
YoY
|
-$153.4M
-53.51%
YoY
|
$100.4M
-80.87%
YoY
|
-$92.86M
-33.0%
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 |
-$197.0M
18.34%
YoY
|
-$99.83M
25.57%
YoY
|
-$91.42M
36.46%
YoY
|
-$108.3M
40.68%
YoY
|
-$166.5M
-12.72%
YoY
|
-$79.50M
-5.25%
YoY
|
-$67.00M
-43.16%
YoY
|
-$76.96M
-33.74%
YoY
|
-$190.7M
21.59%
YoY
|
-$83.91M
-7.12%
YoY
|
-$117.9M
23.62%
YoY
|
-$116.2M
50.36%
YoY
|
-$156.9M
33.48%
YoY
|
-$90.34M
66.24%
YoY
|
-$95.35M
59.84%
YoY
|
-$77.26M
18.22%
YoY
|
-$117.5M
-26.25%
YoY
|
-$54.34M
-12.98%
YoY
|
-$59.65M
-3.75%
YoY
|
| Capital Expenditures |
$1.000M
-24.47%
YoY
|
$938.0K
43.43%
YoY
|
$1.278M
-20.96%
YoY
|
$2.460M
-45.44%
YoY
|
$1.324M
-58.77%
YoY
|
$654.0K
-59.05%
YoY
|
$1.617M
-56.3%
YoY
|
$4.509M
-72.57%
YoY
|
$3.211M
-87.17%
YoY
|
$1.597M
-94.08%
YoY
|
$3.700M
-114.21%
YoY
|
$16.44M
-153.16%
YoY
|
$25.03M
-22.22%
YoY
|
$26.97M
-268.06%
YoY
|
-$26.05M
26.68%
YoY
|
-$30.92M
54.04%
YoY
|
$32.18M
96.08%
YoY
|
-$16.05M
-18.46%
YoY
|
-$20.56M
239.83%
YoY
|
| Free Cash Flow |
-$198.0M
18.0%
YoY
|
-$100.8M
25.71%
YoY
|
-$92.70M
35.11%
YoY
|
-$110.7M
35.92%
YoY
|
-$167.8M
-13.48%
YoY
|
-$80.16M
-6.25%
YoY
|
-$68.61M
-43.56%
YoY
|
-$81.47M
-38.56%
YoY
|
-$193.9M
6.62%
YoY
|
-$85.50M
-27.11%
YoY
|
-$121.6M
75.43%
YoY
|
-$132.6M
186.18%
YoY
|
-$181.9M
21.51%
YoY
|
-$117.3M
206.33%
YoY
|
-$69.30M
77.29%
YoY
|
-$46.33M
2.33%
YoY
|
-$149.7M
-14.82%
YoY
|
-$38.30M
-10.46%
YoY
|
-$39.09M
-30.1%
YoY
|
Loading...