|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$353.0M
24.73%
YoY
|
-$283.0M
-7.82%
YoY
|
-$307.0M
14.98%
YoY
|
-$267.0M
-605.39%
YoY
|
$52.83M
-143.0%
YoY
|
| Depreciation, Depletion And Amortization |
$10.00M
0.0%
YoY
|
$10.00M
25.0%
YoY
|
$8.000M
33.33%
YoY
|
$6.000M
56.13%
YoY
|
$3.843M
23.97%
YoY
|
| Cash From Operating Activities |
-$482.0M
183.53%
YoY
|
-$170.0M
-44.44%
YoY
|
-$306.0M
-169.86%
YoY
|
$438.0M
-270.98%
YoY
|
-$256.2M
-330.43%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.000M
-66.67%
YoY
|
$6.000M
-75.0%
YoY
|
$24.00M
300.0%
YoY
|
$6.000M
-76.99%
YoY
|
$26.08M
753.62%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$68.00M
N/A
|
$0.00
-100.0%
YoY
|
$218.0M
-153.56%
YoY
|
-$407.0M
-1932.51%
YoY
|
$22.21M
-105.15%
YoY
|
| Cash From Investing Activities |
$66.00M
-178.57%
YoY
|
-$84.00M
-143.3%
YoY
|
$194.0M
-146.97%
YoY
|
-$413.0M
10577.35%
YoY
|
-$3.868M
-99.11%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$429.0M
88.16%
YoY
|
$228.0M
812.0%
YoY
|
$25.00M
N/A
|
$0.00
-100.0%
YoY
|
$220.2M
-49.23%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$488.0M
76.17%
YoY
|
$277.0M
739.39%
YoY
|
$33.00M
0.0%
YoY
|
$33.00M
-86.1%
YoY
|
$237.3M
-45.9%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$482.0M
183.53%
YoY
|
-$170.0M
-44.44%
YoY
|
-$306.0M
-169.86%
YoY
|
$438.0M
-270.98%
YoY
|
-$256.2M
-330.43%
YoY
|
| Cash From Investing Activities |
$66.00M
-178.57%
YoY
|
-$84.00M
-143.3%
YoY
|
$194.0M
-146.97%
YoY
|
-$413.0M
10577.35%
YoY
|
-$3.868M
-99.11%
YoY
|
| Cash From Financing Activities |
$488.0M
76.17%
YoY
|
$277.0M
739.39%
YoY
|
$33.00M
0.0%
YoY
|
$33.00M
-86.1%
YoY
|
$237.3M
-45.9%
YoY
|
| Net Change In Cash |
$72.00M
213.04%
YoY
|
$23.00M
-129.11%
YoY
|
-$79.00M
-236.21%
YoY
|
$58.00M
-355.52%
YoY
|
-$22.70M
-119.66%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$482.0M
183.53%
YoY
|
-$170.0M
-44.44%
YoY
|
-$306.0M
-169.86%
YoY
|
$438.0M
-270.98%
YoY
|
-$256.2M
-330.43%
YoY
|
| Capital Expenditures |
$2.000M
-66.67%
YoY
|
$6.000M
-75.0%
YoY
|
$24.00M
300.0%
YoY
|
$6.000M
-76.99%
YoY
|
$26.08M
753.62%
YoY
|
| Free Cash Flow |
-$484.0M
175.0%
YoY
|
-$176.0M
-46.67%
YoY
|
-$330.0M
-176.39%
YoY
|
$432.0M
-253.06%
YoY
|
-$282.2M
-361.06%
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 |
-$128.0M
14.29%
YoY
|
-$106.0M
12.77%
YoY
|
-$135.0M
46.74%
YoY
|
$0.00
-100.0%
YoY
|
-$112.0M
2700.0%
YoY
|
-$94.00M
16.05%
YoY
|
-$92.00M
29.58%
YoY
|
-$93.00M
24.0%
YoY
|
-$4.000M
-95.0%
YoY
|
-$81.00M
20.08%
YoY
|
-$71.00M
9.37%
YoY
|
-$75.00M
12.56%
YoY
|
-$80.00M
17.66%
YoY
|
-$67.46M
-124.15%
YoY
|
-$64.92M
-16.74%
YoY
|
-$66.63M
-12.29%
YoY
|
-$67.99M
-6.34%
YoY
|
$279.4M
-638.77%
YoY
|
-$77.98M
-4379.64%
YoY
|
| Depreciation, Depletion And Amortization |
$2.000M
-33.33%
YoY
|
$3.000M
0.0%
YoY
|
$2.000M
0.0%
YoY
|
$2.000M
0.0%
YoY
|
$3.000M
0.0%
YoY
|
$3.000M
0.0%
YoY
|
$2.000M
100.0%
YoY
|
$2.000M
0.0%
YoY
|
$3.000M
50.0%
YoY
|
$3.000M
102.98%
YoY
|
$1.000M
-35.9%
YoY
|
$2.000M
32.89%
YoY
|
$2.000M
37.27%
YoY
|
$1.478M
17.3%
YoY
|
$1.560M
61.99%
YoY
|
$1.505M
83.54%
YoY
|
$1.457M
82.13%
YoY
|
$1.260M
80.0%
YoY
|
$963.0K
20.38%
YoY
|
| Cash From Operating Activities |
-$138.0M
4.55%
YoY
|
-$120.0M
20.0%
YoY
|
-$97.00M
-473.08%
YoY
|
-$133.0M
41.49%
YoY
|
-$132.0M
6500.0%
YoY
|
-$100.0M
13.64%
YoY
|
$26.00M
-141.27%
YoY
|
-$94.00M
64.91%
YoY
|
-$2.000M
-97.96%
YoY
|
-$88.00M
26.18%
YoY
|
-$63.00M
-22.18%
YoY
|
-$57.00M
-12.71%
YoY
|
-$98.00M
-114.98%
YoY
|
-$69.74M
12.3%
YoY
|
-$80.96M
50.6%
YoY
|
-$65.30M
-11.77%
YoY
|
$654.0M
-1086.19%
YoY
|
-$62.10M
24.45%
YoY
|
-$53.76M
-124.85%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$0.00
-100.0%
YoY
|
$1.000M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$1.000M
-75.0%
YoY
|
$1.000M
-83.33%
YoY
|
$1.000M
-90.0%
YoY
|
$0.00
-100.0%
YoY
|
$4.000M
33.33%
YoY
|
$6.000M
1478.95%
YoY
|
$10.00M
-858.73%
YoY
|
$5.000M
-430.25%
YoY
|
$3.000M
7.6%
YoY
|
$380.0K
-104.47%
YoY
|
-$1.318M
-83.23%
YoY
|
-$1.514M
-75.24%
YoY
|
$2.788M
-23.43%
YoY
|
-$8.506M
431.63%
YoY
|
-$7.858M
685.8%
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 |
$114.0M
245.45%
YoY
|
-$181.0M
-448.08%
YoY
|
$79.00M
-382.14%
YoY
|
$137.0M
117.46%
YoY
|
$33.00M
-120.0%
YoY
|
$52.00M
52.94%
YoY
|
-$28.00M
-233.33%
YoY
|
$63.00M
103.23%
YoY
|
-$165.0M
-225.0%
YoY
|
$34.00M
-27.95%
YoY
|
$21.00M
-15.2%
YoY
|
$31.00M
-114.51%
YoY
|
$132.0M
-149.76%
YoY
|
$47.19M
72.1%
YoY
|
$24.76M
-130.67%
YoY
|
-$213.7M
-2462.97%
YoY
|
-$265.3M
-498.91%
YoY
|
$27.42M
2009.23%
YoY
|
-$80.75M
-79.08%
YoY
|
| Cash From Investing Activities |
$114.0M
256.25%
YoY
|
-$182.0M
-456.86%
YoY
|
$79.00M
-372.41%
YoY
|
$137.0M
117.46%
YoY
|
$32.00M
-118.93%
YoY
|
$51.00M
82.14%
YoY
|
-$29.00M
-363.64%
YoY
|
$63.00M
142.31%
YoY
|
-$169.0M
-231.01%
YoY
|
$28.00M
-40.18%
YoY
|
$11.00M
-53.08%
YoY
|
$26.00M
-112.08%
YoY
|
$129.0M
-148.12%
YoY
|
$46.81M
147.49%
YoY
|
$23.45M
-126.46%
YoY
|
-$215.2M
-7204.56%
YoY
|
-$268.1M
-526.67%
YoY
|
$18.91M
-6404.67%
YoY
|
-$88.61M
-77.11%
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 |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$142.0M
-37.72%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$228.0M
N/A
|
N/A
N/A
|
N/A
N/A
|
$23.00M
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 |
$3.000M
-97.89%
YoY
|
$286.0M
-14400.0%
YoY
|
$8.000M
-83.33%
YoY
|
$52.00M
2500.0%
YoY
|
$142.0M
-37.99%
YoY
|
-$2.000M
-166.67%
YoY
|
$48.00M
700.0%
YoY
|
$2.000M
-91.3%
YoY
|
$229.0M
22800.0%
YoY
|
$3.000M
-73.2%
YoY
|
$6.000M
137.06%
YoY
|
$23.00M
429.22%
YoY
|
$1.000M
-93.3%
YoY
|
$11.20M
-4.08%
YoY
|
$2.531M
92.03%
YoY
|
$4.346M
93.07%
YoY
|
$14.93M
-93.28%
YoY
|
$11.67M
586.53%
YoY
|
$1.318M
-98.77%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$138.0M
4.55%
YoY
|
-$120.0M
20.0%
YoY
|
-$97.00M
-473.08%
YoY
|
-$133.0M
41.49%
YoY
|
-$132.0M
6500.0%
YoY
|
-$100.0M
13.64%
YoY
|
$26.00M
-141.27%
YoY
|
-$94.00M
64.91%
YoY
|
-$2.000M
-97.96%
YoY
|
-$88.00M
26.18%
YoY
|
-$63.00M
-22.18%
YoY
|
-$57.00M
-12.71%
YoY
|
-$98.00M
-114.98%
YoY
|
-$69.74M
12.3%
YoY
|
-$80.96M
50.6%
YoY
|
-$65.30M
-11.77%
YoY
|
$654.0M
-1086.19%
YoY
|
-$62.10M
24.45%
YoY
|
-$53.76M
-124.85%
YoY
|
| Cash From Investing Activities |
$114.0M
256.25%
YoY
|
-$182.0M
-456.86%
YoY
|
$79.00M
-372.41%
YoY
|
$137.0M
117.46%
YoY
|
$32.00M
-118.93%
YoY
|
$51.00M
82.14%
YoY
|
-$29.00M
-363.64%
YoY
|
$63.00M
142.31%
YoY
|
-$169.0M
-231.01%
YoY
|
$28.00M
-40.18%
YoY
|
$11.00M
-53.08%
YoY
|
$26.00M
-112.08%
YoY
|
$129.0M
-148.12%
YoY
|
$46.81M
147.49%
YoY
|
$23.45M
-126.46%
YoY
|
-$215.2M
-7204.56%
YoY
|
-$268.1M
-526.67%
YoY
|
$18.91M
-6404.67%
YoY
|
-$88.61M
-77.11%
YoY
|
| Cash From Financing Activities |
$3.000M
-97.89%
YoY
|
$286.0M
-14400.0%
YoY
|
$8.000M
-83.33%
YoY
|
$52.00M
2500.0%
YoY
|
$142.0M
-37.99%
YoY
|
-$2.000M
-166.67%
YoY
|
$48.00M
700.0%
YoY
|
$2.000M
-91.3%
YoY
|
$229.0M
22800.0%
YoY
|
$3.000M
-73.2%
YoY
|
$6.000M
137.06%
YoY
|
$23.00M
429.22%
YoY
|
$1.000M
-93.3%
YoY
|
$11.20M
-4.08%
YoY
|
$2.531M
92.03%
YoY
|
$4.346M
93.07%
YoY
|
$14.93M
-93.28%
YoY
|
$11.67M
586.53%
YoY
|
$1.318M
-98.77%
YoY
|
| Net Change In Cash |
-$21.00M
-150.0%
YoY
|
-$16.00M
-68.63%
YoY
|
-$10.00M
-122.22%
YoY
|
$56.00M
-293.1%
YoY
|
$42.00M
-27.59%
YoY
|
-$51.00M
-10.53%
YoY
|
$45.00M
-197.83%
YoY
|
-$29.00M
262.5%
YoY
|
$58.00M
81.25%
YoY
|
-$57.00M
385.81%
YoY
|
-$46.00M
-16.34%
YoY
|
-$8.000M
-97.1%
YoY
|
$32.00M
-92.02%
YoY
|
-$11.73M
-62.77%
YoY
|
-$54.98M
-61.02%
YoY
|
-$276.2M
301.79%
YoY
|
$400.9M
83.35%
YoY
|
-$31.52M
-35.01%
YoY
|
-$141.0M
122.83%
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 |
-$138.0M
4.55%
YoY
|
-$120.0M
20.0%
YoY
|
-$97.00M
-473.08%
YoY
|
-$133.0M
41.49%
YoY
|
-$132.0M
6500.0%
YoY
|
-$100.0M
13.64%
YoY
|
$26.00M
-141.27%
YoY
|
-$94.00M
64.91%
YoY
|
-$2.000M
-97.96%
YoY
|
-$88.00M
26.18%
YoY
|
-$63.00M
-22.18%
YoY
|
-$57.00M
-12.71%
YoY
|
-$98.00M
-114.98%
YoY
|
-$69.74M
12.3%
YoY
|
-$80.96M
50.6%
YoY
|
-$65.30M
-11.77%
YoY
|
$654.0M
-1086.19%
YoY
|
-$62.10M
24.45%
YoY
|
-$53.76M
-124.85%
YoY
|
| Capital Expenditures |
$0.00
-100.0%
YoY
|
$1.000M
0.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$1.000M
-75.0%
YoY
|
$1.000M
-83.33%
YoY
|
$1.000M
-90.0%
YoY
|
$0.00
-100.0%
YoY
|
$4.000M
33.33%
YoY
|
$6.000M
1478.95%
YoY
|
$10.00M
-858.73%
YoY
|
$5.000M
-430.25%
YoY
|
$3.000M
7.6%
YoY
|
$380.0K
-104.47%
YoY
|
-$1.318M
-83.23%
YoY
|
-$1.514M
-75.24%
YoY
|
$2.788M
-23.43%
YoY
|
-$8.506M
431.63%
YoY
|
-$7.858M
685.8%
YoY
|
| Free Cash Flow |
-$138.0M
3.76%
YoY
|
-$121.0M
19.8%
YoY
|
-$97.00M
-488.0%
YoY
|
-$133.0M
41.49%
YoY
|
-$133.0M
2116.67%
YoY
|
-$101.0M
7.45%
YoY
|
$25.00M
-134.25%
YoY
|
-$94.00M
51.61%
YoY
|
-$6.000M
-94.06%
YoY
|
-$94.00M
34.06%
YoY
|
-$73.00M
-8.34%
YoY
|
-$62.00M
-2.8%
YoY
|
-$101.0M
-115.51%
YoY
|
-$70.12M
30.83%
YoY
|
-$79.64M
73.51%
YoY
|
-$63.79M
-6.05%
YoY
|
$651.2M
-1030.88%
YoY
|
-$53.60M
10.97%
YoY
|
-$45.90M
-121.12%
YoY
|
Loading...