|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$36.12M
-0.5%
YoY
|
-$36.30M
-53.63%
YoY
|
-$78.28M
-15.11%
YoY
|
-$92.22M
97.57%
YoY
|
-$46.68M
9.23%
YoY
|
| Depreciation, Depletion And Amortization |
$41.96M
26.34%
YoY
|
$33.21M
22.51%
YoY
|
$27.11M
22.14%
YoY
|
$22.19M
37.25%
YoY
|
$16.17M
52.07%
YoY
|
| Cash From Operating Activities |
$266.8M
22.66%
YoY
|
$217.5M
45.12%
YoY
|
$149.9M
14.26%
YoY
|
$131.2M
35.54%
YoY
|
$96.77M
50.65%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$12.10M
184.95%
YoY
|
$4.247M
-51.5%
YoY
|
$8.756M
-6.44%
YoY
|
$9.359M
42.65%
YoY
|
$6.561M
-67.64%
YoY
|
| Acquisitions |
$196.2M
572.73%
YoY
|
$29.16M
-88.01%
YoY
|
$243.3M
264.4%
YoY
|
$66.77M
-74.17%
YoY
|
$258.5M
93546.74%
YoY
|
| Other Investing Activities |
-$158.0M
414.11%
YoY
|
-$30.73M
-84.92%
YoY
|
-$203.9M
87.21%
YoY
|
-$108.9M
-71.72%
YoY
|
-$385.0M
-1680.58%
YoY
|
| Cash From Investing Activities |
-$174.6M
321.37%
YoY
|
-$41.43M
-80.51%
YoY
|
-$212.6M
66.05%
YoY
|
-$128.0M
-67.3%
YoY
|
-$391.6M
-9700.15%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$247.5M
147.52%
YoY
|
$99.98M
1986.77%
YoY
|
$4.791M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
$3.750M
0.0%
YoY
|
$3.750M
0.0%
YoY
|
$3.750M
0.0%
YoY
|
$3.750M
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
-$234.1M
194.83%
YoY
|
-$79.40M
-6447.0%
YoY
|
$1.251M
-94.64%
YoY
|
$23.32M
-94.14%
YoY
|
$397.6M
992.34%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$266.8M
22.66%
YoY
|
$217.5M
45.12%
YoY
|
$149.9M
14.26%
YoY
|
$131.2M
35.54%
YoY
|
$96.77M
50.65%
YoY
|
| Cash From Investing Activities |
-$174.6M
321.37%
YoY
|
-$41.43M
-80.51%
YoY
|
-$212.6M
66.05%
YoY
|
-$128.0M
-67.3%
YoY
|
-$391.6M
-9700.15%
YoY
|
| Cash From Financing Activities |
-$234.1M
194.83%
YoY
|
-$79.40M
-6447.0%
YoY
|
$1.251M
-94.64%
YoY
|
$23.32M
-94.14%
YoY
|
$397.6M
992.34%
YoY
|
| Net Change In Cash |
-$140.9M
-253.95%
YoY
|
$91.52M
-248.78%
YoY
|
-$61.51M
-372.22%
YoY
|
$22.60M
-77.36%
YoY
|
$99.81M
-3.84%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$266.8M
22.66%
YoY
|
$217.5M
45.12%
YoY
|
$149.9M
14.26%
YoY
|
$131.2M
35.54%
YoY
|
$96.77M
50.65%
YoY
|
| Capital Expenditures |
$12.10M
184.95%
YoY
|
$4.247M
-51.5%
YoY
|
$8.756M
-6.44%
YoY
|
$9.359M
42.65%
YoY
|
$6.561M
-67.64%
YoY
|
| Free Cash Flow |
$254.6M
19.42%
YoY
|
$213.2M
51.12%
YoY
|
$141.1M
15.85%
YoY
|
$121.8M
35.02%
YoY
|
$90.20M
105.22%
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 |
$1.414M
-106.17%
YoY
|
-$737.0K
-139.45%
YoY
|
$2.260M
-124.54%
YoY
|
-$14.71M
0.92%
YoY
|
-$22.94M
59.43%
YoY
|
$1.868M
-108.63%
YoY
|
-$9.211M
-40.82%
YoY
|
-$14.57M
-8.78%
YoY
|
-$14.39M
-42.68%
YoY
|
-$21.65M
0.75%
YoY
|
-$15.57M
-16.9%
YoY
|
-$15.97M
-41.91%
YoY
|
-$25.10M
2.41%
YoY
|
-$21.49M
94.54%
YoY
|
-$18.73M
15.29%
YoY
|
-$27.50M
136.29%
YoY
|
-$24.51M
216.29%
YoY
|
-$11.05M
470.51%
YoY
|
-$16.25M
177.33%
YoY
|
| Depreciation, Depletion And Amortization |
$10.23M
3.8%
YoY
|
$10.14M
15.53%
YoY
|
$11.14M
29.95%
YoY
|
$10.83M
41.85%
YoY
|
$9.854M
19.7%
YoY
|
$8.775M
6.91%
YoY
|
$8.570M
36.03%
YoY
|
$7.632M
21.94%
YoY
|
$8.232M
29.33%
YoY
|
$8.208M
30.64%
YoY
|
$6.300M
9.19%
YoY
|
$6.259M
19.33%
YoY
|
$6.365M
30.0%
YoY
|
$6.283M
24.49%
YoY
|
$5.770M
33.69%
YoY
|
$5.245M
31.55%
YoY
|
$4.896M
73.86%
YoY
|
$5.047M
90.45%
YoY
|
$4.316M
59.26%
YoY
|
| Cash From Operating Activities |
$87.97M
0.65%
YoY
|
$83.03M
2.36%
YoY
|
$53.85M
-1.39%
YoY
|
$42.46M
35.13%
YoY
|
$87.41M
73.68%
YoY
|
$81.12M
110.95%
YoY
|
$54.61M
28.49%
YoY
|
$31.42M
4.08%
YoY
|
$50.33M
29.89%
YoY
|
$38.45M
20.48%
YoY
|
$42.50M
18.54%
YoY
|
$30.19M
-1.06%
YoY
|
$38.75M
17.91%
YoY
|
$31.92M
45.27%
YoY
|
$35.85M
82.62%
YoY
|
$30.52M
84.62%
YoY
|
$32.86M
-14.92%
YoY
|
$21.97M
22.54%
YoY
|
$19.63M
-20.87%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$2.587M
-60.52%
YoY
|
$2.132M
-25.04%
YoY
|
$2.220M
17.09%
YoY
|
$5.047M
82.8%
YoY
|
$6.553M
104.97%
YoY
|
$2.844M
3.19%
YoY
|
$1.896M
-40.75%
YoY
|
$2.761M
96.79%
YoY
|
$3.197M
726.1%
YoY
|
$2.756M
-47.38%
YoY
|
$3.200M
-173.61%
YoY
|
$1.403M
-129.52%
YoY
|
$387.0K
-91.96%
YoY
|
$5.238M
-287.61%
YoY
|
-$4.347M
270.27%
YoY
|
-$4.752M
209.58%
YoY
|
$4.811M
353.44%
YoY
|
-$2.792M
130.74%
YoY
|
-$1.174M
-85.45%
YoY
|
| Acquisitions |
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$148.5M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$22.96M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$6.878M
-94.5%
YoY
|
-$2.156M
-81.23%
YoY
|
$696.0K
-96.39%
YoY
|
-$31.60M
4.82%
YoY
|
-$124.9M
1390.47%
YoY
|
-$11.49M
-94.99%
YoY
|
$19.28M
-24.09%
YoY
|
-$30.14M
144.64%
YoY
|
-$8.383M
-166.8%
YoY
|
-$229.5M
1450.61%
YoY
|
$25.40M
-255.46%
YoY
|
-$12.32M
-74.89%
YoY
|
$12.55M
-143.77%
YoY
|
-$14.80M
-91.95%
YoY
|
-$16.34M
-82.07%
YoY
|
-$49.08M
-56.08%
YoY
|
-$28.68M
-1848.48%
YoY
|
-$183.8M
-1437.59%
YoY
|
-$91.13M
311.43%
YoY
|
| Cash From Investing Activities |
-$12.21M
-90.76%
YoY
|
-$4.288M
-70.08%
YoY
|
-$1.524M
-108.77%
YoY
|
-$36.64M
11.36%
YoY
|
-$132.1M
1040.96%
YoY
|
-$14.33M
-93.83%
YoY
|
$17.39M
-21.68%
YoY
|
-$32.91M
139.74%
YoY
|
-$11.58M
-203.95%
YoY
|
-$232.2M
1058.99%
YoY
|
$22.20M
-207.32%
YoY
|
-$13.73M
-74.5%
YoY
|
$11.14M
-133.27%
YoY
|
-$20.04M
-89.26%
YoY
|
-$20.69M
-77.59%
YoY
|
-$53.83M
-52.48%
YoY
|
-$33.49M
-5893.43%
YoY
|
-$186.6M
-1587.85%
YoY
|
-$92.31M
205.44%
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 |
$130.2M
117.03%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$60.00M
140.09%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$24.99M
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$938.0K
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$938.0K
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$938.0K
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$938.0K
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
$938.0K
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$123.7M
143.1%
YoY
|
-$62.89M
31.96%
YoY
|
-$54.90M
-998.74%
YoY
|
-$65.41M
176.22%
YoY
|
-$50.89M
259.11%
YoY
|
-$47.66M
223.12%
YoY
|
$6.109M
0.15%
YoY
|
-$23.68M
-29337.04%
YoY
|
-$14.17M
-244.75%
YoY
|
-$14.75M
-12091.06%
YoY
|
$6.100M
-12.18%
YoY
|
$81.00K
-98.58%
YoY
|
$9.790M
-7.01%
YoY
|
$123.0K
-98.33%
YoY
|
$6.946M
-98.14%
YoY
|
$5.721M
22.11%
YoY
|
$10.53M
-12.69%
YoY
|
$7.347M
24.1%
YoY
|
$373.6M
3558.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$87.97M
0.65%
YoY
|
$83.03M
2.36%
YoY
|
$53.85M
-1.39%
YoY
|
$42.46M
35.13%
YoY
|
$87.41M
73.68%
YoY
|
$81.12M
110.95%
YoY
|
$54.61M
28.49%
YoY
|
$31.42M
4.08%
YoY
|
$50.33M
29.89%
YoY
|
$38.45M
20.48%
YoY
|
$42.50M
18.54%
YoY
|
$30.19M
-1.06%
YoY
|
$38.75M
17.91%
YoY
|
$31.92M
45.27%
YoY
|
$35.85M
82.62%
YoY
|
$30.52M
84.62%
YoY
|
$32.86M
-14.92%
YoY
|
$21.97M
22.54%
YoY
|
$19.63M
-20.87%
YoY
|
| Cash From Investing Activities |
-$12.21M
-90.76%
YoY
|
-$4.288M
-70.08%
YoY
|
-$1.524M
-108.77%
YoY
|
-$36.64M
11.36%
YoY
|
-$132.1M
1040.96%
YoY
|
-$14.33M
-93.83%
YoY
|
$17.39M
-21.68%
YoY
|
-$32.91M
139.74%
YoY
|
-$11.58M
-203.95%
YoY
|
-$232.2M
1058.99%
YoY
|
$22.20M
-207.32%
YoY
|
-$13.73M
-74.5%
YoY
|
$11.14M
-133.27%
YoY
|
-$20.04M
-89.26%
YoY
|
-$20.69M
-77.59%
YoY
|
-$53.83M
-52.48%
YoY
|
-$33.49M
-5893.43%
YoY
|
-$186.6M
-1587.85%
YoY
|
-$92.31M
205.44%
YoY
|
| Cash From Financing Activities |
-$123.7M
143.1%
YoY
|
-$62.89M
31.96%
YoY
|
-$54.90M
-998.74%
YoY
|
-$65.41M
176.22%
YoY
|
-$50.89M
259.11%
YoY
|
-$47.66M
223.12%
YoY
|
$6.109M
0.15%
YoY
|
-$23.68M
-29337.04%
YoY
|
-$14.17M
-244.75%
YoY
|
-$14.75M
-12091.06%
YoY
|
$6.100M
-12.18%
YoY
|
$81.00K
-98.58%
YoY
|
$9.790M
-7.01%
YoY
|
$123.0K
-98.33%
YoY
|
$6.946M
-98.14%
YoY
|
$5.721M
22.11%
YoY
|
$10.53M
-12.69%
YoY
|
$7.347M
24.1%
YoY
|
$373.6M
3558.71%
YoY
|
| Net Change In Cash |
-$48.57M
-48.98%
YoY
|
$15.86M
-17.12%
YoY
|
-$2.578M
-103.3%
YoY
|
-$59.59M
136.83%
YoY
|
-$95.21M
-487.41%
YoY
|
$19.13M
-109.17%
YoY
|
$78.10M
10.31%
YoY
|
-$25.16M
-252.05%
YoY
|
$24.58M
-58.74%
YoY
|
-$208.5M
-1836.85%
YoY
|
$70.80M
220.17%
YoY
|
$16.55M
-194.07%
YoY
|
$59.57M
530.02%
YoY
|
$12.01M
-107.63%
YoY
|
$22.11M
-92.65%
YoY
|
-$17.59M
-80.89%
YoY
|
$9.455M
-81.16%
YoY
|
-$157.3M
-532.15%
YoY
|
$300.9M
6168.38%
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 |
$87.97M
0.65%
YoY
|
$83.03M
2.36%
YoY
|
$53.85M
-1.39%
YoY
|
$42.46M
35.13%
YoY
|
$87.41M
73.68%
YoY
|
$81.12M
110.95%
YoY
|
$54.61M
28.49%
YoY
|
$31.42M
4.08%
YoY
|
$50.33M
29.89%
YoY
|
$38.45M
20.48%
YoY
|
$42.50M
18.54%
YoY
|
$30.19M
-1.06%
YoY
|
$38.75M
17.91%
YoY
|
$31.92M
45.27%
YoY
|
$35.85M
82.62%
YoY
|
$30.52M
84.62%
YoY
|
$32.86M
-14.92%
YoY
|
$21.97M
22.54%
YoY
|
$19.63M
-20.87%
YoY
|
| Capital Expenditures |
$2.587M
-60.52%
YoY
|
$2.132M
-25.04%
YoY
|
$2.220M
17.09%
YoY
|
$5.047M
82.8%
YoY
|
$6.553M
104.97%
YoY
|
$2.844M
3.19%
YoY
|
$1.896M
-40.75%
YoY
|
$2.761M
96.79%
YoY
|
$3.197M
726.1%
YoY
|
$2.756M
-47.38%
YoY
|
$3.200M
-173.61%
YoY
|
$1.403M
-129.52%
YoY
|
$387.0K
-91.96%
YoY
|
$5.238M
-287.61%
YoY
|
-$4.347M
270.27%
YoY
|
-$4.752M
209.58%
YoY
|
$4.811M
353.44%
YoY
|
-$2.792M
130.74%
YoY
|
-$1.174M
-85.45%
YoY
|
| Free Cash Flow |
$85.38M
5.6%
YoY
|
$80.90M
3.35%
YoY
|
$51.63M
-2.05%
YoY
|
$37.42M
30.54%
YoY
|
$80.85M
71.56%
YoY
|
$78.28M
119.26%
YoY
|
$52.71M
34.12%
YoY
|
$28.66M
-0.44%
YoY
|
$47.13M
22.86%
YoY
|
$35.70M
33.8%
YoY
|
$39.30M
-2.24%
YoY
|
$28.79M
-18.37%
YoY
|
$38.36M
36.75%
YoY
|
$26.68M
7.74%
YoY
|
$40.20M
93.2%
YoY
|
$35.27M
95.24%
YoY
|
$28.05M
-25.32%
YoY
|
$24.76M
29.38%
YoY
|
$20.81M
-36.72%
YoY
|
Loading...