|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$342.0M
1700.0%
YoY
|
$19.00M
-107.72%
YoY
|
-$246.0M
-10.55%
YoY
|
-$275.0M
-43.53%
YoY
|
-$487.0M
96.37%
YoY
|
| Depreciation, Depletion And Amortization |
$64.00M
39.13%
YoY
|
$46.00M
43.75%
YoY
|
$32.00M
33.33%
YoY
|
$24.00M
14.29%
YoY
|
$21.00M
-22.22%
YoY
|
| Cash From Operating Activities |
$661.0M
83.61%
YoY
|
$360.0M
166.67%
YoY
|
$135.0M
-186.54%
YoY
|
-$156.0M
-7900.0%
YoY
|
$2.000M
-101.6%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$53.00M
-1.85%
YoY
|
$54.00M
28.57%
YoY
|
$42.00M
162.5%
YoY
|
$16.00M
33.33%
YoY
|
$12.00M
-57.14%
YoY
|
| Acquisitions |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$9.000M
-80.43%
YoY
|
$46.00M
76.92%
YoY
|
$26.00M
N/A
|
| Other Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$44.00M
N/A
|
$0.00
-100.0%
YoY
|
-$1.000M
N/A
|
| Cash From Investing Activities |
-$172.0M
341.03%
YoY
|
-$39.00M
-54.65%
YoY
|
-$86.00M
-12.24%
YoY
|
-$98.00M
-80.52%
YoY
|
-$503.0M
1297.22%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
-$26.00M
-39.53%
YoY
|
-$43.00M
-219.44%
YoY
|
$36.00M
140.0%
YoY
|
$15.00M
-55.88%
YoY
|
$34.00M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$7.000M
-61.11%
YoY
|
$18.00M
-71.43%
YoY
|
$63.00M
65.79%
YoY
|
$38.00M
-94.99%
YoY
|
$759.0M
27.78%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
$661.0M
83.61%
YoY
|
$360.0M
166.67%
YoY
|
$135.0M
-186.54%
YoY
|
-$156.0M
-7900.0%
YoY
|
$2.000M
-101.6%
YoY
|
| Cash From Investing Activities |
-$172.0M
341.03%
YoY
|
-$39.00M
-54.65%
YoY
|
-$86.00M
-12.24%
YoY
|
-$98.00M
-80.52%
YoY
|
-$503.0M
1297.22%
YoY
|
| Cash From Financing Activities |
$7.000M
-61.11%
YoY
|
$18.00M
-71.43%
YoY
|
$63.00M
65.79%
YoY
|
$38.00M
-94.99%
YoY
|
$759.0M
27.78%
YoY
|
| Net Change In Cash |
$498.0M
47.34%
YoY
|
$338.0M
201.79%
YoY
|
$112.0M
-151.85%
YoY
|
-$216.0M
-183.72%
YoY
|
$258.0M
-40.42%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
$661.0M
83.61%
YoY
|
$360.0M
166.67%
YoY
|
$135.0M
-186.54%
YoY
|
-$156.0M
-7900.0%
YoY
|
$2.000M
-101.6%
YoY
|
| Capital Expenditures |
$53.00M
-1.85%
YoY
|
$54.00M
28.57%
YoY
|
$42.00M
162.5%
YoY
|
$16.00M
33.33%
YoY
|
$12.00M
-57.14%
YoY
|
| Free Cash Flow |
$608.0M
98.69%
YoY
|
$306.0M
229.03%
YoY
|
$93.00M
-154.07%
YoY
|
-$172.0M
1620.0%
YoY
|
-$10.00M
-93.46%
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 |
$126.0M
125.0%
YoY
|
$101.0M
215.63%
YoY
|
$105.0M
87.5%
YoY
|
$80.00M
471.43%
YoY
|
$56.00M
-167.47%
YoY
|
$32.00M
-188.89%
YoY
|
$56.00M
-280.65%
YoY
|
$14.00M
-114.29%
YoY
|
-$83.00M
2.47%
YoY
|
-$36.00M
-64.0%
YoY
|
-$31.00M
-68.37%
YoY
|
-$98.00M
81.48%
YoY
|
-$81.00M
252.17%
YoY
|
-$100.0M
-68127.21%
YoY
|
-$98.00M
-61.19%
YoY
|
-$54.00M
-60.0%
YoY
|
-$23.00M
-76.77%
YoY
|
$147.0K
N/A
|
-$252.5M
303.3%
YoY
|
-$135.0M
N/A
|
| Depreciation, Depletion And Amortization |
$10.00M
-47.37%
YoY
|
$16.00M
45.45%
YoY
|
$13.00M
8.33%
YoY
|
$16.00M
33.33%
YoY
|
$19.00M
72.73%
YoY
|
$11.00M
10.0%
YoY
|
$12.00M
50.0%
YoY
|
$12.00M
50.0%
YoY
|
$11.00M
83.33%
YoY
|
$10.00M
66.67%
YoY
|
$8.000M
33.33%
YoY
|
$8.000M
33.33%
YoY
|
$6.000M
0.0%
YoY
|
$6.000M
11.46%
YoY
|
$6.000M
-10.09%
YoY
|
$6.000M
21.36%
YoY
|
$6.000M
50.0%
YoY
|
$5.383M
-73.98%
YoY
|
$6.673M
N/A
|
$4.944M
-22.51%
YoY
|
| Cash From Operating Activities |
$132.0M
67.09%
YoY
|
$194.0M
31.97%
YoY
|
$165.0M
51.38%
YoY
|
$223.0M
79.84%
YoY
|
$79.00M
-495.0%
YoY
|
$147.0M
59.78%
YoY
|
$109.0M
127.08%
YoY
|
$124.0M
148.0%
YoY
|
-$20.00M
-63.64%
YoY
|
$92.00M
-584.21%
YoY
|
$48.00M
-169.57%
YoY
|
$50.00M
-338.1%
YoY
|
-$55.00M
17.02%
YoY
|
-$19.00M
-40.57%
YoY
|
-$69.00M
300.05%
YoY
|
-$21.00M
-137.35%
YoY
|
-$47.00M
840.0%
YoY
|
-$31.97M
19.23%
YoY
|
-$17.25M
N/A
|
$56.22M
-157.47%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$17.00M
70.0%
YoY
|
$16.00M
23.08%
YoY
|
$12.00M
0.0%
YoY
|
$15.00M
-6.25%
YoY
|
$10.00M
-23.08%
YoY
|
$13.00M
18.18%
YoY
|
$12.00M
20.0%
YoY
|
$16.00M
45.45%
YoY
|
$13.00M
550.0%
YoY
|
$11.00M
10.0%
YoY
|
$10.00M
-190.91%
YoY
|
$11.00M
-222.22%
YoY
|
$2.000M
0.0%
YoY
|
$10.00M
-467.92%
YoY
|
-$11.00M
183.87%
YoY
|
-$9.000M
104.22%
YoY
|
$2.000M
-66.67%
YoY
|
-$2.718M
-45.6%
YoY
|
-$3.875M
N/A
|
-$4.407M
-85.82%
YoY
|
| Acquisitions |
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
|
$9.000M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$58.00M
-281.25%
YoY
|
-$136.0M
6700.0%
YoY
|
$8.000M
-61.9%
YoY
|
-$23.00M
-291.67%
YoY
|
$32.00M
N/A
|
-$2.000M
-120.0%
YoY
|
$21.00M
-200.0%
YoY
|
$12.00M
-1300.0%
YoY
|
$0.00
-100.0%
YoY
|
$10.00M
-115.87%
YoY
|
-$21.00M
-175.0%
YoY
|
-$1.000M
-96.67%
YoY
|
$1.000M
N/A
|
-$63.00M
-86.24%
YoY
|
$28.00M
-311211.11%
YoY
|
-$30.00M
14.8%
YoY
|
$0.00
N/A
|
-$457.9M
-203592.44%
YoY
|
-$9.000K
N/A
|
-$26.13M
200923.08%
YoY
|
| Cash From Investing Activities |
-$75.00M
-440.91%
YoY
|
-$152.0M
913.33%
YoY
|
-$4.000M
-144.44%
YoY
|
-$38.00M
850.0%
YoY
|
$22.00M
-175.86%
YoY
|
-$15.00M
1400.0%
YoY
|
$9.000M
-129.03%
YoY
|
-$4.000M
-66.67%
YoY
|
-$29.00M
-30.95%
YoY
|
-$1.000M
-98.63%
YoY
|
-$31.00M
-282.35%
YoY
|
-$12.00M
-69.23%
YoY
|
-$42.00M
1300.0%
YoY
|
-$73.00M
-84.15%
YoY
|
$17.00M
-537.69%
YoY
|
-$39.00M
27.7%
YoY
|
-$3.000M
-62.5%
YoY
|
-$460.6M
9553.66%
YoY
|
-$3.884M
N/A
|
-$30.54M
-1.77%
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 |
-$309.0M
-3533.33%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$9.000M
-137.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$24.00M
-318.18%
YoY
|
$5.000M
N/A
|
N/A
N/A
|
$4.000M
N/A
|
$11.00M
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
|
N/A
|
| Cash From Financing Activities |
-$227.0M
-410.96%
YoY
|
-$63.00M
-672.73%
YoY
|
$19.00M
-147.5%
YoY
|
-$22.00M
-15.38%
YoY
|
$73.00M
0.0%
YoY
|
$11.00M
120.0%
YoY
|
-$40.00M
-433.33%
YoY
|
-$26.00M
1200.0%
YoY
|
$73.00M
52.08%
YoY
|
$5.000M
150.0%
YoY
|
$12.00M
-300.0%
YoY
|
-$2.000M
-115.38%
YoY
|
$48.00M
65.52%
YoY
|
$2.000M
-35.19%
YoY
|
-$6.000M
-100.63%
YoY
|
$13.00M
-106.09%
YoY
|
$29.00M
141.67%
YoY
|
$3.086M
-45.84%
YoY
|
$957.3M
N/A
|
-$213.3M
-136.23%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$132.0M
67.09%
YoY
|
$194.0M
31.97%
YoY
|
$165.0M
51.38%
YoY
|
$223.0M
79.84%
YoY
|
$79.00M
-495.0%
YoY
|
$147.0M
59.78%
YoY
|
$109.0M
127.08%
YoY
|
$124.0M
148.0%
YoY
|
-$20.00M
-63.64%
YoY
|
$92.00M
-584.21%
YoY
|
$48.00M
-169.57%
YoY
|
$50.00M
-338.1%
YoY
|
-$55.00M
17.02%
YoY
|
-$19.00M
-40.57%
YoY
|
-$69.00M
300.05%
YoY
|
-$21.00M
-137.35%
YoY
|
-$47.00M
840.0%
YoY
|
-$31.97M
19.23%
YoY
|
-$17.25M
N/A
|
$56.22M
-157.47%
YoY
|
| Cash From Investing Activities |
-$75.00M
-440.91%
YoY
|
-$152.0M
913.33%
YoY
|
-$4.000M
-144.44%
YoY
|
-$38.00M
850.0%
YoY
|
$22.00M
-175.86%
YoY
|
-$15.00M
1400.0%
YoY
|
$9.000M
-129.03%
YoY
|
-$4.000M
-66.67%
YoY
|
-$29.00M
-30.95%
YoY
|
-$1.000M
-98.63%
YoY
|
-$31.00M
-282.35%
YoY
|
-$12.00M
-69.23%
YoY
|
-$42.00M
1300.0%
YoY
|
-$73.00M
-84.15%
YoY
|
$17.00M
-537.69%
YoY
|
-$39.00M
27.7%
YoY
|
-$3.000M
-62.5%
YoY
|
-$460.6M
9553.66%
YoY
|
-$3.884M
N/A
|
-$30.54M
-1.77%
YoY
|
| Cash From Financing Activities |
-$227.0M
-410.96%
YoY
|
-$63.00M
-672.73%
YoY
|
$19.00M
-147.5%
YoY
|
-$22.00M
-15.38%
YoY
|
$73.00M
0.0%
YoY
|
$11.00M
120.0%
YoY
|
-$40.00M
-433.33%
YoY
|
-$26.00M
1200.0%
YoY
|
$73.00M
52.08%
YoY
|
$5.000M
150.0%
YoY
|
$12.00M
-300.0%
YoY
|
-$2.000M
-115.38%
YoY
|
$48.00M
65.52%
YoY
|
$2.000M
-35.19%
YoY
|
-$6.000M
-100.63%
YoY
|
$13.00M
-106.09%
YoY
|
$29.00M
141.67%
YoY
|
$3.086M
-45.84%
YoY
|
$957.3M
N/A
|
-$213.3M
-136.23%
YoY
|
| Net Change In Cash |
$57.00M
-67.24%
YoY
|
-$21.00M
-114.69%
YoY
|
$180.0M
130.77%
YoY
|
$163.0M
73.4%
YoY
|
$174.0M
625.0%
YoY
|
$143.0M
48.96%
YoY
|
$78.00M
168.97%
YoY
|
$94.00M
161.11%
YoY
|
$24.00M
-148.98%
YoY
|
$96.00M
-206.67%
YoY
|
$29.00M
-150.0%
YoY
|
$36.00M
-176.6%
YoY
|
-$49.00M
133.33%
YoY
|
-$90.00M
-81.61%
YoY
|
-$58.00M
-106.2%
YoY
|
-$47.00M
-74.96%
YoY
|
-$21.00M
2000.0%
YoY
|
-$489.5M
1790.76%
YoY
|
$936.1M
N/A
|
-$187.7M
-140.81%
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 |
$132.0M
67.09%
YoY
|
$194.0M
31.97%
YoY
|
$165.0M
51.38%
YoY
|
$223.0M
79.84%
YoY
|
$79.00M
-495.0%
YoY
|
$147.0M
59.78%
YoY
|
$109.0M
127.08%
YoY
|
$124.0M
148.0%
YoY
|
-$20.00M
-63.64%
YoY
|
$92.00M
-584.21%
YoY
|
$48.00M
-169.57%
YoY
|
$50.00M
-338.1%
YoY
|
-$55.00M
17.02%
YoY
|
-$19.00M
-40.57%
YoY
|
-$69.00M
300.05%
YoY
|
-$21.00M
-137.35%
YoY
|
-$47.00M
840.0%
YoY
|
-$31.97M
19.23%
YoY
|
-$17.25M
N/A
|
$56.22M
-157.47%
YoY
|
| Capital Expenditures |
$17.00M
70.0%
YoY
|
$16.00M
23.08%
YoY
|
$12.00M
0.0%
YoY
|
$15.00M
-6.25%
YoY
|
$10.00M
-23.08%
YoY
|
$13.00M
18.18%
YoY
|
$12.00M
20.0%
YoY
|
$16.00M
45.45%
YoY
|
$13.00M
550.0%
YoY
|
$11.00M
10.0%
YoY
|
$10.00M
-190.91%
YoY
|
$11.00M
-222.22%
YoY
|
$2.000M
0.0%
YoY
|
$10.00M
-467.92%
YoY
|
-$11.00M
183.87%
YoY
|
-$9.000M
104.22%
YoY
|
$2.000M
-66.67%
YoY
|
-$2.718M
-45.6%
YoY
|
-$3.875M
N/A
|
-$4.407M
-85.82%
YoY
|
| Free Cash Flow |
$115.0M
66.67%
YoY
|
$178.0M
32.84%
YoY
|
$153.0M
57.73%
YoY
|
$208.0M
92.59%
YoY
|
$69.00M
-309.09%
YoY
|
$134.0M
65.43%
YoY
|
$97.00M
155.26%
YoY
|
$108.0M
176.92%
YoY
|
-$33.00M
-42.11%
YoY
|
$81.00M
-379.31%
YoY
|
$38.00M
-165.52%
YoY
|
$39.00M
-425.0%
YoY
|
-$57.00M
16.33%
YoY
|
-$29.00M
-0.86%
YoY
|
-$58.00M
333.71%
YoY
|
-$12.00M
-119.79%
YoY
|
-$49.00M
345.45%
YoY
|
-$29.25M
34.07%
YoY
|
-$13.37M
N/A
|
$60.63M
-190.83%
YoY
|
Loading...