|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$225.8M
-73.69%
YoY
|
-$858.2M
2.43%
YoY
|
-$837.8M
4.1%
YoY
|
-$804.8M
268.67%
YoY
|
-$218.3M
-11.19%
YoY
|
| Depreciation, Depletion And Amortization |
$298.3M
111.11%
YoY
|
$141.3M
-32.3%
YoY
|
$208.7M
-46.18%
YoY
|
$387.8M
-8.71%
YoY
|
$424.8M
-8.88%
YoY
|
| Cash From Operating Activities |
$151.4M
279.45%
YoY
|
$39.90M
-89.36%
YoY
|
$374.9M
44.58%
YoY
|
$259.3M
-30.07%
YoY
|
$370.8M
217.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$60.80M
-45.27%
YoY
|
$111.1M
14.65%
YoY
|
$96.90M
20.52%
YoY
|
$80.40M
-25.83%
YoY
|
$108.4M
-6.95%
YoY
|
| Acquisitions |
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$7.700M
N/A
|
$0.00
-100.0%
YoY
|
| Other Investing Activities |
$2.400M
-131.58%
YoY
|
-$7.600M
744.44%
YoY
|
-$900.0K
-94.86%
YoY
|
-$17.50M
116.05%
YoY
|
-$8.100M
-345.45%
YoY
|
| Cash From Investing Activities |
-$58.40M
-32.56%
YoY
|
-$86.60M
-9.79%
YoY
|
-$96.00M
-1.94%
YoY
|
-$97.90M
41.88%
YoY
|
-$69.00M
-46.26%
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
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$27.30M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$198.2M
21.6%
YoY
|
$163.0M
-32.62%
YoY
|
$241.9M
951.74%
YoY
|
$23.00M
-99.2%
YoY
|
$2.878B
98.39%
YoY
|
| Cash From Financing Activities |
-$134.6M
4386.67%
YoY
|
-$3.000M
-99.04%
YoY
|
-$312.8M
67.27%
YoY
|
-$187.0M
41.45%
YoY
|
-$132.2M
-542.14%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$151.4M
279.45%
YoY
|
$39.90M
-89.36%
YoY
|
$374.9M
44.58%
YoY
|
$259.3M
-30.07%
YoY
|
$370.8M
217.74%
YoY
|
| Cash From Investing Activities |
-$58.40M
-32.56%
YoY
|
-$86.60M
-9.79%
YoY
|
-$96.00M
-1.94%
YoY
|
-$97.90M
41.88%
YoY
|
-$69.00M
-46.26%
YoY
|
| Cash From Financing Activities |
-$134.6M
4386.67%
YoY
|
-$3.000M
-99.04%
YoY
|
-$312.8M
67.27%
YoY
|
-$187.0M
41.45%
YoY
|
-$132.2M
-542.14%
YoY
|
| Net Change In Cash |
-$41.60M
-21.06%
YoY
|
-$52.70M
66.25%
YoY
|
-$31.70M
23.83%
YoY
|
-$25.60M
-115.3%
YoY
|
$167.3M
696.67%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$151.4M
279.45%
YoY
|
$39.90M
-89.36%
YoY
|
$374.9M
44.58%
YoY
|
$259.3M
-30.07%
YoY
|
$370.8M
217.74%
YoY
|
| Capital Expenditures |
$60.80M
-45.27%
YoY
|
$111.1M
14.65%
YoY
|
$96.90M
20.52%
YoY
|
$80.40M
-25.83%
YoY
|
$108.4M
-6.95%
YoY
|
| Free Cash Flow |
$90.60M
-227.25%
YoY
|
-$71.20M
-125.61%
YoY
|
$278.0M
55.39%
YoY
|
$178.9M
-31.82%
YoY
|
$262.4M
131100.0%
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 |
$8.300M
-111.61%
YoY
|
-$32.70M
-45.86%
YoY
|
-$67.10M
-64.04%
YoY
|
-$54.50M
-318.0%
YoY
|
-$71.50M
-88.84%
YoY
|
-$60.40M
-315.71%
YoY
|
-$186.6M
-17.65%
YoY
|
$25.00M
-191.91%
YoY
|
-$640.6M
4.67%
YoY
|
$28.00M
-113.08%
YoY
|
-$226.6M
-55.72%
YoY
|
-$27.20M
-33.0%
YoY
|
-$612.0M
1489.61%
YoY
|
-$214.0M
158.14%
YoY
|
-$511.7M
1370.4%
YoY
|
-$40.60M
10.93%
YoY
|
-$38.50M
-39.84%
YoY
|
-$82.90M
29.94%
YoY
|
-$34.80M
-65.61%
YoY
|
| Depreciation, Depletion And Amortization |
$40.60M
11.23%
YoY
|
$74.30M
1.23%
YoY
|
$37.60M
9.62%
YoY
|
$37.40M
5.35%
YoY
|
$36.50M
0.83%
YoY
|
$73.40M
-15.83%
YoY
|
$34.30M
-31.94%
YoY
|
$35.50M
-37.39%
YoY
|
$36.20M
-32.71%
YoY
|
$87.20M
-4.6%
YoY
|
$50.40M
-47.83%
YoY
|
$56.70M
-42.26%
YoY
|
$53.80M
-47.05%
YoY
|
$91.40M
-11.78%
YoY
|
$96.60M
-7.91%
YoY
|
$98.20M
-8.91%
YoY
|
$101.6M
-6.36%
YoY
|
$103.6M
-6.75%
YoY
|
$104.9M
-10.72%
YoY
|
| Cash From Operating Activities |
$5.100M
-59.52%
YoY
|
$59.70M
9.94%
YoY
|
$70.70M
36.49%
YoY
|
$8.400M
-65.15%
YoY
|
$12.60M
-113.95%
YoY
|
$54.30M
-24.79%
YoY
|
$51.80M
-80.58%
YoY
|
$24.10M
-36.24%
YoY
|
-$90.30M
4652.63%
YoY
|
$72.20M
80.05%
YoY
|
$266.8M
277.37%
YoY
|
$37.80M
-55.0%
YoY
|
-$1.900M
-102.95%
YoY
|
$40.10M
-32.72%
YoY
|
$70.70M
-30.89%
YoY
|
$84.00M
-20.53%
YoY
|
$64.50M
-37.5%
YoY
|
$59.60M
-472.5%
YoY
|
$102.3M
201.77%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$14.50M
74.7%
YoY
|
$3.700M
-81.41%
YoY
|
$28.00M
14.29%
YoY
|
$20.80M
-46.11%
YoY
|
$8.300M
-70.46%
YoY
|
$19.90M
-41.3%
YoY
|
$24.50M
-10.91%
YoY
|
$38.60M
64.96%
YoY
|
$28.10M
132.23%
YoY
|
$33.90M
126.0%
YoY
|
$27.50M
-244.74%
YoY
|
$23.40M
-186.03%
YoY
|
$12.10M
-36.98%
YoY
|
$15.00M
-170.75%
YoY
|
-$19.00M
-10.38%
YoY
|
-$27.20M
-6.53%
YoY
|
$19.20M
-47.97%
YoY
|
-$21.20M
12.17%
YoY
|
-$21.20M
-32.05%
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
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$7.700M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$3.000M
-700.0%
YoY
|
$700.0K
-68.18%
YoY
|
$2.500M
-50.98%
YoY
|
-$300.0K
-250.0%
YoY
|
$500.0K
-600.0%
YoY
|
$2.200M
1000.0%
YoY
|
$5.100M
5000.0%
YoY
|
$200.0K
0.0%
YoY
|
-$100.0K
-75.0%
YoY
|
$200.0K
-66.67%
YoY
|
$100.0K
-100.72%
YoY
|
$200.0K
-92.0%
YoY
|
-$400.0K
-60.0%
YoY
|
$600.0K
-86.36%
YoY
|
-$13.90M
-2085.71%
YoY
|
$2.500M
47.06%
YoY
|
-$1.000M
-23.08%
YoY
|
$4.400M
-125.43%
YoY
|
$700.0K
-61.11%
YoY
|
| Cash From Investing Activities |
-$11.50M
30.68%
YoY
|
-$3.000M
-83.05%
YoY
|
-$25.50M
31.44%
YoY
|
-$21.10M
-45.05%
YoY
|
-$8.800M
-20.72%
YoY
|
-$17.70M
-47.48%
YoY
|
-$19.40M
-29.2%
YoY
|
-$38.40M
65.52%
YoY
|
-$11.10M
-5.13%
YoY
|
-$33.70M
134.03%
YoY
|
-$27.40M
-16.72%
YoY
|
-$23.20M
-6.07%
YoY
|
-$11.70M
-54.83%
YoY
|
-$14.40M
-14.29%
YoY
|
-$32.90M
60.49%
YoY
|
-$24.70M
-9.85%
YoY
|
-$25.90M
502.33%
YoY
|
-$16.80M
-53.59%
YoY
|
-$20.50M
-30.27%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$4.100M
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$104.5M
300.38%
YoY
|
N/A
|
N/A
|
N/A
|
$26.10M
-26.69%
YoY
|
N/A
|
N/A
|
N/A
|
$35.60M
131.17%
YoY
|
N/A
|
N/A
|
N/A
|
$15.40M
165.52%
YoY
|
N/A
|
N/A
|
N/A
|
$5.800M
-99.79%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$4.100M
-80.1%
YoY
|
-$50.00M
8.7%
YoY
|
-$48.90M
-27.45%
YoY
|
-$15.10M
-80.59%
YoY
|
-$20.60M
-110.95%
YoY
|
-$46.00M
-62.11%
YoY
|
-$67.40M
-44.11%
YoY
|
-$77.80M
163.73%
YoY
|
$188.2M
-555.69%
YoY
|
-$121.4M
217.8%
YoY
|
-$120.6M
171.62%
YoY
|
-$29.50M
-53.62%
YoY
|
-$41.30M
1.23%
YoY
|
-$38.20M
24.84%
YoY
|
-$44.40M
27.59%
YoY
|
-$63.60M
2.09%
YoY
|
-$40.80M
806.67%
YoY
|
-$30.60M
-68.97%
YoY
|
-$34.80M
-140.85%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$5.100M
-59.52%
YoY
|
$59.70M
9.94%
YoY
|
$70.70M
36.49%
YoY
|
$8.400M
-65.15%
YoY
|
$12.60M
-113.95%
YoY
|
$54.30M
-24.79%
YoY
|
$51.80M
-80.58%
YoY
|
$24.10M
-36.24%
YoY
|
-$90.30M
4652.63%
YoY
|
$72.20M
80.05%
YoY
|
$266.8M
277.37%
YoY
|
$37.80M
-55.0%
YoY
|
-$1.900M
-102.95%
YoY
|
$40.10M
-32.72%
YoY
|
$70.70M
-30.89%
YoY
|
$84.00M
-20.53%
YoY
|
$64.50M
-37.5%
YoY
|
$59.60M
-472.5%
YoY
|
$102.3M
201.77%
YoY
|
| Cash From Investing Activities |
-$11.50M
30.68%
YoY
|
-$3.000M
-83.05%
YoY
|
-$25.50M
31.44%
YoY
|
-$21.10M
-45.05%
YoY
|
-$8.800M
-20.72%
YoY
|
-$17.70M
-47.48%
YoY
|
-$19.40M
-29.2%
YoY
|
-$38.40M
65.52%
YoY
|
-$11.10M
-5.13%
YoY
|
-$33.70M
134.03%
YoY
|
-$27.40M
-16.72%
YoY
|
-$23.20M
-6.07%
YoY
|
-$11.70M
-54.83%
YoY
|
-$14.40M
-14.29%
YoY
|
-$32.90M
60.49%
YoY
|
-$24.70M
-9.85%
YoY
|
-$25.90M
502.33%
YoY
|
-$16.80M
-53.59%
YoY
|
-$20.50M
-30.27%
YoY
|
| Cash From Financing Activities |
-$4.100M
-80.1%
YoY
|
-$50.00M
8.7%
YoY
|
-$48.90M
-27.45%
YoY
|
-$15.10M
-80.59%
YoY
|
-$20.60M
-110.95%
YoY
|
-$46.00M
-62.11%
YoY
|
-$67.40M
-44.11%
YoY
|
-$77.80M
163.73%
YoY
|
$188.2M
-555.69%
YoY
|
-$121.4M
217.8%
YoY
|
-$120.6M
171.62%
YoY
|
-$29.50M
-53.62%
YoY
|
-$41.30M
1.23%
YoY
|
-$38.20M
24.84%
YoY
|
-$44.40M
27.59%
YoY
|
-$63.60M
2.09%
YoY
|
-$40.80M
806.67%
YoY
|
-$30.60M
-68.97%
YoY
|
-$34.80M
-140.85%
YoY
|
| Net Change In Cash |
$5.100M
-132.08%
YoY
|
$6.700M
-171.28%
YoY
|
-$3.700M
-89.43%
YoY
|
-$27.80M
-69.82%
YoY
|
-$15.90M
-118.53%
YoY
|
-$9.400M
-88.66%
YoY
|
-$35.00M
-129.46%
YoY
|
-$92.10M
518.12%
YoY
|
$85.80M
-258.89%
YoY
|
-$82.90M
563.2%
YoY
|
$118.8M
-1900.0%
YoY
|
-$14.90M
246.51%
YoY
|
-$54.00M
1321.05%
YoY
|
-$12.50M
-202.46%
YoY
|
-$6.600M
-114.04%
YoY
|
-$4.300M
-126.88%
YoY
|
-$3.800M
-104.06%
YoY
|
$12.20M
-108.09%
YoY
|
$47.00M
-47.6%
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 |
$5.100M
-59.52%
YoY
|
$59.70M
9.94%
YoY
|
$70.70M
36.49%
YoY
|
$8.400M
-65.15%
YoY
|
$12.60M
-113.95%
YoY
|
$54.30M
-24.79%
YoY
|
$51.80M
-80.58%
YoY
|
$24.10M
-36.24%
YoY
|
-$90.30M
4652.63%
YoY
|
$72.20M
80.05%
YoY
|
$266.8M
277.37%
YoY
|
$37.80M
-55.0%
YoY
|
-$1.900M
-102.95%
YoY
|
$40.10M
-32.72%
YoY
|
$70.70M
-30.89%
YoY
|
$84.00M
-20.53%
YoY
|
$64.50M
-37.5%
YoY
|
$59.60M
-472.5%
YoY
|
$102.3M
201.77%
YoY
|
| Capital Expenditures |
$14.50M
74.7%
YoY
|
$3.700M
-81.41%
YoY
|
$28.00M
14.29%
YoY
|
$20.80M
-46.11%
YoY
|
$8.300M
-70.46%
YoY
|
$19.90M
-41.3%
YoY
|
$24.50M
-10.91%
YoY
|
$38.60M
64.96%
YoY
|
$28.10M
132.23%
YoY
|
$33.90M
126.0%
YoY
|
$27.50M
-244.74%
YoY
|
$23.40M
-186.03%
YoY
|
$12.10M
-36.98%
YoY
|
$15.00M
-170.75%
YoY
|
-$19.00M
-10.38%
YoY
|
-$27.20M
-6.53%
YoY
|
$19.20M
-47.97%
YoY
|
-$21.20M
12.17%
YoY
|
-$21.20M
-32.05%
YoY
|
| Free Cash Flow |
-$9.400M
-318.6%
YoY
|
$56.00M
62.79%
YoY
|
$42.70M
56.41%
YoY
|
-$12.40M
-14.48%
YoY
|
$4.300M
-103.63%
YoY
|
$34.40M
-10.18%
YoY
|
$27.30M
-88.59%
YoY
|
-$14.50M
-200.69%
YoY
|
-$118.4M
745.71%
YoY
|
$38.30M
52.59%
YoY
|
$239.3M
166.78%
YoY
|
$14.40M
-87.05%
YoY
|
-$14.00M
-130.91%
YoY
|
$25.10M
-68.94%
YoY
|
$89.70M
-27.37%
YoY
|
$111.2M
-17.51%
YoY
|
$45.30M
-31.67%
YoY
|
$80.80M
2686.21%
YoY
|
$123.5M
89.71%
YoY
|
Loading...