|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$644.8M
39.06%
YoY
|
-$463.7M
41.33%
YoY
|
-$328.1M
36.99%
YoY
|
-$239.5M
28.42%
YoY
|
-$186.5M
114.33%
YoY
|
| Depreciation, Depletion And Amortization |
$83.70M
129.36%
YoY
|
$36.49M
49.55%
YoY
|
$24.40M
107.57%
YoY
|
$11.76M
39.87%
YoY
|
$8.405M
113.16%
YoY
|
| Cash From Operating Activities |
-$371.8M
3.52%
YoY
|
-$359.2M
24.81%
YoY
|
-$287.8M
244.55%
YoY
|
-$83.52M
-47.34%
YoY
|
-$158.6M
249.38%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$6.469M
-52.76%
YoY
|
$13.70M
14.55%
YoY
|
$11.96M
-67.74%
YoY
|
$37.06M
-6.88%
YoY
|
$39.80M
582.52%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
-$277.1M
14927.33%
YoY
|
-$1.844M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
-$10.40M
-103.8%
YoY
|
$273.8M
15751.42%
YoY
|
$1.727M
-99.25%
YoY
|
$230.3M
-199.29%
YoY
|
-$231.9M
7870.65%
YoY
|
| Cash From Investing Activities |
-$16.87M
-106.49%
YoY
|
$260.1M
-2642.62%
YoY
|
-$10.23M
-105.29%
YoY
|
$193.2M
-171.11%
YoY
|
-$271.7M
3009.2%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$528.9M
76.04%
YoY
|
$300.4M
134.53%
YoY
|
$128.1M
-10.87%
YoY
|
$143.7M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
$766.0K
751.11%
YoY
|
$90.00K
-99.3%
YoY
|
$12.80M
16520.78%
YoY
|
| Cash From Financing Activities |
$521.5M
71.49%
YoY
|
$304.1M
117.02%
YoY
|
$140.1M
-9.21%
YoY
|
$154.3M
-66.34%
YoY
|
$458.5M
86.3%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$371.8M
3.52%
YoY
|
-$359.2M
24.81%
YoY
|
-$287.8M
244.55%
YoY
|
-$83.52M
-47.34%
YoY
|
-$158.6M
249.38%
YoY
|
| Cash From Investing Activities |
-$16.87M
-106.49%
YoY
|
$260.1M
-2642.62%
YoY
|
-$10.23M
-105.29%
YoY
|
$193.2M
-171.11%
YoY
|
-$271.7M
3009.2%
YoY
|
| Cash From Financing Activities |
$521.5M
71.49%
YoY
|
$304.1M
117.02%
YoY
|
$140.1M
-9.21%
YoY
|
$154.3M
-66.34%
YoY
|
$458.5M
86.3%
YoY
|
| Net Change In Cash |
$150.9M
-25.15%
YoY
|
$201.6M
-227.85%
YoY
|
-$157.7M
-159.78%
YoY
|
$263.8M
835.93%
YoY
|
$28.18M
-85.32%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$371.8M
3.52%
YoY
|
-$359.2M
24.81%
YoY
|
-$287.8M
244.55%
YoY
|
-$83.52M
-47.34%
YoY
|
-$158.6M
249.38%
YoY
|
| Capital Expenditures |
$6.469M
-52.76%
YoY
|
$13.70M
14.55%
YoY
|
$11.96M
-67.74%
YoY
|
$37.06M
-6.88%
YoY
|
$39.80M
582.52%
YoY
|
| Free Cash Flow |
-$378.3M
1.45%
YoY
|
-$372.9M
24.4%
YoY
|
-$299.7M
148.57%
YoY
|
-$120.6M
-39.23%
YoY
|
-$198.4M
287.3%
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$117.5M
-41.97%
YoY
|
-$108.1M
-39.56%
YoY
|
-$162.3M
69.29%
YoY
|
-$171.9M
76.23%
YoY
|
-$202.5M
121.6%
YoY
|
-$178.9M
92.38%
YoY
|
-$95.84M
3.04%
YoY
|
-$97.54M
27.13%
YoY
|
-$91.37M
39.87%
YoY
|
-$93.00M
61.75%
YoY
|
-$93.02M
53.89%
YoY
|
-$76.73M
17.03%
YoY
|
-$65.33M
16.7%
YoY
|
-$57.49M
-11.46%
YoY
|
-$60.45M
27.45%
YoY
|
-$65.56M
51.06%
YoY
|
-$55.98M
82.24%
YoY
|
-$64.93M
N/A
|
-$47.43M
98.67%
YoY
|
-$43.40M
129.11%
YoY
|
| Depreciation, Depletion And Amortization |
$19.67M
1.77%
YoY
|
$19.48M
50.4%
YoY
|
$21.04M
426.08%
YoY
|
$23.85M
481.68%
YoY
|
$19.33M
162.04%
YoY
|
$12.95M
71.47%
YoY
|
$4.000M
-4.76%
YoY
|
$4.100M
2.5%
YoY
|
$7.377M
97.88%
YoY
|
$7.553M
135.0%
YoY
|
$4.200M
44.83%
YoY
|
$4.000M
43.58%
YoY
|
$3.728M
34.73%
YoY
|
$3.214M
43.74%
YoY
|
$2.900M
16.0%
YoY
|
$2.786M
16.08%
YoY
|
$2.767M
97.36%
YoY
|
$2.236M
N/A
|
$2.500M
127.27%
YoY
|
$2.400M
140.0%
YoY
|
| Cash From Operating Activities |
-$81.10M
-38.54%
YoY
|
-$46.07M
-60.09%
YoY
|
-$117.4M
98.16%
YoY
|
-$76.42M
-7.06%
YoY
|
-$132.0M
28.99%
YoY
|
-$115.4M
55.82%
YoY
|
-$59.22M
-18.78%
YoY
|
-$82.22M
21.87%
YoY
|
-$102.3M
39.53%
YoY
|
-$74.08M
65.54%
YoY
|
-$72.92M
33.7%
YoY
|
-$67.47M
9.48%
YoY
|
-$73.32M
-194.74%
YoY
|
-$44.75M
-26.83%
YoY
|
-$54.54M
65.04%
YoY
|
-$61.62M
83.14%
YoY
|
$77.39M
-351.63%
YoY
|
-$61.16M
N/A
|
-$33.05M
N/A
|
-$33.65M
-2.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$258.0K
-85.92%
YoY
|
$1.244M
-4.16%
YoY
|
$243.0K
-94.67%
YoY
|
$3.150M
166.5%
YoY
|
$1.832M
-72.46%
YoY
|
$1.298M
-37.2%
YoY
|
$4.562M
508.27%
YoY
|
$1.182M
-70.21%
YoY
|
$6.653M
28.56%
YoY
|
$2.067M
-74.09%
YoY
|
$750.0K
-109.08%
YoY
|
$3.968M
-124.08%
YoY
|
$5.175M
19.18%
YoY
|
$7.979M
-278.74%
YoY
|
-$8.263M
-14.87%
YoY
|
-$16.48M
165.38%
YoY
|
$4.342M
-77.64%
YoY
|
-$4.464M
N/A
|
-$9.706M
N/A
|
-$6.208M
371.02%
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
|
N/A
|
| Other Investing Activities |
-$80.00K
-98.53%
YoY
|
$0.00
-100.0%
YoY
|
-$2.306M
N/A
|
-$2.658M
-11.4%
YoY
|
-$5.438M
N/A
|
$276.8M
-65837.29%
YoY
|
$0.00
-100.0%
YoY
|
-$3.000M
-256.66%
YoY
|
$0.00
-100.0%
YoY
|
-$421.0K
N/A
|
$400.0K
-99.35%
YoY
|
$1.915M
-91.06%
YoY
|
-$165.0K
-100.11%
YoY
|
$0.00
-100.0%
YoY
|
$61.25M
-133.26%
YoY
|
$21.42M
N/A
|
$147.6M
N/A
|
-$47.78M
N/A
|
-$184.2M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$338.0K
-95.35%
YoY
|
-$1.244M
-100.45%
YoY
|
-$2.549M
-44.13%
YoY
|
-$5.808M
38.88%
YoY
|
-$7.270M
9.27%
YoY
|
$275.5M
-11171.38%
YoY
|
-$4.562M
1203.43%
YoY
|
-$4.182M
103.7%
YoY
|
-$6.653M
24.59%
YoY
|
-$2.488M
-68.82%
YoY
|
-$350.0K
-100.66%
YoY
|
-$2.053M
-141.56%
YoY
|
-$5.340M
-103.73%
YoY
|
-$7.979M
-84.73%
YoY
|
$52.98M
-127.33%
YoY
|
$4.940M
-179.57%
YoY
|
$143.3M
-838.07%
YoY
|
-$52.24M
N/A
|
-$193.9M
N/A
|
-$6.208M
758.64%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$41.02M
277.3%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.87M
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
|
$2.690M
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
|
$26.00K
8.33%
YoY
|
N/A
|
N/A
|
N/A
|
$24.00K
9.09%
YoY
|
N/A
|
N/A
|
N/A
|
$22.00K
10.0%
YoY
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$3.470M
-108.56%
YoY
|
$132.0M
1140.77%
YoY
|
$251.3M
1426.79%
YoY
|
$97.66M
-62.88%
YoY
|
$40.53M
191.62%
YoY
|
$10.64M
-86.81%
YoY
|
$16.46M
-69.38%
YoY
|
$263.1M
6848.03%
YoY
|
$13.90M
623.05%
YoY
|
$80.66M
-45.23%
YoY
|
$53.76M
2200.39%
YoY
|
$3.787M
41.94%
YoY
|
$1.922M
-7.77%
YoY
|
$147.3M
3779.24%
YoY
|
$2.337M
-121.06%
YoY
|
$2.668M
-99.42%
YoY
|
$2.084M
-2.34%
YoY
|
$3.796M
N/A
|
-$11.09M
N/A
|
$463.7M
7169.31%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$81.10M
-38.54%
YoY
|
-$46.07M
-60.09%
YoY
|
-$117.4M
98.16%
YoY
|
-$76.42M
-7.06%
YoY
|
-$132.0M
28.99%
YoY
|
-$115.4M
55.82%
YoY
|
-$59.22M
-18.78%
YoY
|
-$82.22M
21.87%
YoY
|
-$102.3M
39.53%
YoY
|
-$74.08M
65.54%
YoY
|
-$72.92M
33.7%
YoY
|
-$67.47M
9.48%
YoY
|
-$73.32M
-194.74%
YoY
|
-$44.75M
-26.83%
YoY
|
-$54.54M
65.04%
YoY
|
-$61.62M
83.14%
YoY
|
$77.39M
-351.63%
YoY
|
-$61.16M
N/A
|
-$33.05M
N/A
|
-$33.65M
-2.51%
YoY
|
| Cash From Investing Activities |
-$338.0K
-95.35%
YoY
|
-$1.244M
-100.45%
YoY
|
-$2.549M
-44.13%
YoY
|
-$5.808M
38.88%
YoY
|
-$7.270M
9.27%
YoY
|
$275.5M
-11171.38%
YoY
|
-$4.562M
1203.43%
YoY
|
-$4.182M
103.7%
YoY
|
-$6.653M
24.59%
YoY
|
-$2.488M
-68.82%
YoY
|
-$350.0K
-100.66%
YoY
|
-$2.053M
-141.56%
YoY
|
-$5.340M
-103.73%
YoY
|
-$7.979M
-84.73%
YoY
|
$52.98M
-127.33%
YoY
|
$4.940M
-179.57%
YoY
|
$143.3M
-838.07%
YoY
|
-$52.24M
N/A
|
-$193.9M
N/A
|
-$6.208M
758.64%
YoY
|
| Cash From Financing Activities |
-$3.470M
-108.56%
YoY
|
$132.0M
1140.77%
YoY
|
$251.3M
1426.79%
YoY
|
$97.66M
-62.88%
YoY
|
$40.53M
191.62%
YoY
|
$10.64M
-86.81%
YoY
|
$16.46M
-69.38%
YoY
|
$263.1M
6848.03%
YoY
|
$13.90M
623.05%
YoY
|
$80.66M
-45.23%
YoY
|
$53.76M
2200.39%
YoY
|
$3.787M
41.94%
YoY
|
$1.922M
-7.77%
YoY
|
$147.3M
3779.24%
YoY
|
$2.337M
-121.06%
YoY
|
$2.668M
-99.42%
YoY
|
$2.084M
-2.34%
YoY
|
$3.796M
N/A
|
-$11.09M
N/A
|
$463.7M
7169.31%
YoY
|
| Net Change In Cash |
-$88.74M
-5.46%
YoY
|
$84.69M
-50.38%
YoY
|
$131.4M
-377.72%
YoY
|
$15.43M
-91.27%
YoY
|
-$93.87M
-1.48%
YoY
|
$170.7M
4068.66%
YoY
|
-$47.33M
142.57%
YoY
|
$176.7M
-368.85%
YoY
|
-$95.28M
24.16%
YoY
|
$4.094M
-95.67%
YoY
|
-$19.51M
-2601.28%
YoY
|
-$65.73M
21.69%
YoY
|
-$76.74M
-134.45%
YoY
|
$94.53M
-186.25%
YoY
|
$780.0K
-100.33%
YoY
|
-$54.02M
-112.74%
YoY
|
$222.8M
-563.76%
YoY
|
-$109.6M
N/A
|
-$238.0M
N/A
|
$423.9M
-1568.65%
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
|
N/A
|
| Cash From Operating Activities |
-$81.10M
-38.54%
YoY
|
-$46.07M
-60.09%
YoY
|
-$117.4M
98.16%
YoY
|
-$76.42M
-7.06%
YoY
|
-$132.0M
28.99%
YoY
|
-$115.4M
55.82%
YoY
|
-$59.22M
-18.78%
YoY
|
-$82.22M
21.87%
YoY
|
-$102.3M
39.53%
YoY
|
-$74.08M
65.54%
YoY
|
-$72.92M
33.7%
YoY
|
-$67.47M
9.48%
YoY
|
-$73.32M
-194.74%
YoY
|
-$44.75M
-26.83%
YoY
|
-$54.54M
65.04%
YoY
|
-$61.62M
83.14%
YoY
|
$77.39M
-351.63%
YoY
|
-$61.16M
N/A
|
-$33.05M
N/A
|
-$33.65M
-2.51%
YoY
|
| Capital Expenditures |
$258.0K
-85.92%
YoY
|
$1.244M
-4.16%
YoY
|
$243.0K
-94.67%
YoY
|
$3.150M
166.5%
YoY
|
$1.832M
-72.46%
YoY
|
$1.298M
-37.2%
YoY
|
$4.562M
508.27%
YoY
|
$1.182M
-70.21%
YoY
|
$6.653M
28.56%
YoY
|
$2.067M
-74.09%
YoY
|
$750.0K
-109.08%
YoY
|
$3.968M
-124.08%
YoY
|
$5.175M
19.18%
YoY
|
$7.979M
-278.74%
YoY
|
-$8.263M
-14.87%
YoY
|
-$16.48M
165.38%
YoY
|
$4.342M
-77.64%
YoY
|
-$4.464M
N/A
|
-$9.706M
N/A
|
-$6.208M
371.02%
YoY
|
| Free Cash Flow |
-$81.36M
-39.19%
YoY
|
-$47.32M
-59.46%
YoY
|
-$117.6M
84.37%
YoY
|
-$79.57M
-4.6%
YoY
|
-$133.8M
22.8%
YoY
|
-$116.7M
53.3%
YoY
|
-$63.79M
-13.42%
YoY
|
-$83.40M
16.75%
YoY
|
-$109.0M
38.81%
YoY
|
-$76.14M
44.41%
YoY
|
-$73.67M
59.19%
YoY
|
-$71.43M
58.22%
YoY
|
-$78.49M
-207.45%
YoY
|
-$52.73M
-7.0%
YoY
|
-$46.28M
98.26%
YoY
|
-$45.15M
64.53%
YoY
|
$73.05M
-245.59%
YoY
|
-$56.69M
N/A
|
-$23.34M
N/A
|
-$27.44M
-17.34%
YoY
|
Loading...