|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$545.6M
56.56%
YoY
|
-$348.5M
-50.31%
YoY
|
-$701.3M
62.75%
YoY
|
-$430.9M
-197.93%
YoY
|
$440.0M
5469.62%
YoY
|
| Depreciation, Depletion And Amortization |
$291.6M
38.73%
YoY
|
$210.2M
-4.97%
YoY
|
$221.2M
-6.63%
YoY
|
$236.9M
41.43%
YoY
|
$167.5M
80.89%
YoY
|
| Cash From Operating Activities |
-$102.4M
621.13%
YoY
|
-$14.20M
-109.55%
YoY
|
$148.7M
241.84%
YoY
|
$43.50M
-90.39%
YoY
|
$452.7M
77.25%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$51.00M
-19.43%
YoY
|
$63.30M
-9.18%
YoY
|
$69.70M
-52.97%
YoY
|
$148.2M
-225.91%
YoY
|
-$117.7M
43.01%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
$22.20M
-98.77%
YoY
|
$1.804B
-1804100.0%
YoY
|
| Other Investing Activities |
$10.00M
21.95%
YoY
|
$8.200M
-78.42%
YoY
|
$38.00M
-340.51%
YoY
|
-$15.80M
-98.89%
YoY
|
-$1.422B
-2547.5%
YoY
|
| Cash From Investing Activities |
-$41.00M
-25.59%
YoY
|
-$55.10M
73.82%
YoY
|
-$31.70M
-80.67%
YoY
|
-$164.0M
-89.35%
YoY
|
-$1.540B
6262.4%
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
|
N/A
N/A
|
N/A
N/A
|
$151.9M
215.8%
YoY
|
$48.10M
92.4%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$73.50M
178.41%
YoY
|
$26.40M
-140.0%
YoY
|
-$66.00M
-71.76%
YoY
|
-$233.7M
-121.73%
YoY
|
$1.076B
-1131.35%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$102.4M
621.13%
YoY
|
-$14.20M
-109.55%
YoY
|
$148.7M
241.84%
YoY
|
$43.50M
-90.39%
YoY
|
$452.7M
77.25%
YoY
|
| Cash From Investing Activities |
-$41.00M
-25.59%
YoY
|
-$55.10M
73.82%
YoY
|
-$31.70M
-80.67%
YoY
|
-$164.0M
-89.35%
YoY
|
-$1.540B
6262.4%
YoY
|
| Cash From Financing Activities |
$73.50M
178.41%
YoY
|
$26.40M
-140.0%
YoY
|
-$66.00M
-71.76%
YoY
|
-$233.7M
-121.73%
YoY
|
$1.076B
-1131.35%
YoY
|
| Net Change In Cash |
-$62.90M
27.85%
YoY
|
-$49.20M
-199.6%
YoY
|
$49.40M
-113.67%
YoY
|
-$361.3M
2201.27%
YoY
|
-$15.70M
-111.96%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$102.4M
621.13%
YoY
|
-$14.20M
-109.55%
YoY
|
$148.7M
241.84%
YoY
|
$43.50M
-90.39%
YoY
|
$452.7M
77.25%
YoY
|
| Capital Expenditures |
$51.00M
-19.43%
YoY
|
$63.30M
-9.18%
YoY
|
$69.70M
-52.97%
YoY
|
$148.2M
-225.91%
YoY
|
-$117.7M
43.01%
YoY
|
| Free Cash Flow |
-$153.4M
97.94%
YoY
|
-$77.50M
-198.1%
YoY
|
$79.00M
-175.45%
YoY
|
-$104.7M
-118.36%
YoY
|
$570.4M
68.91%
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 |
-$115.9M
46.71%
YoY
|
-$251.4M
113.23%
YoY
|
-$109.7M
25.66%
YoY
|
-$105.5M
55.6%
YoY
|
-$79.00M
4.64%
YoY
|
-$117.9M
-55.51%
YoY
|
-$87.30M
127.34%
YoY
|
-$67.80M
-80.57%
YoY
|
-$75.50M
54.4%
YoY
|
-$265.0M
-27.46%
YoY
|
-$38.40M
-67.95%
YoY
|
-$349.0M
-1033.16%
YoY
|
-$48.90M
-392.81%
YoY
|
-$365.3M
-395.07%
YoY
|
-$119.8M
-228.68%
YoY
|
$37.40M
-75.33%
YoY
|
$16.70M
-76.64%
YoY
|
$123.8M
85.61%
YoY
|
$93.10M
-12.0%
YoY
|
| Depreciation, Depletion And Amortization |
$49.80M
38.33%
YoY
|
$139.4M
98.29%
YoY
|
$56.40M
16.77%
YoY
|
$59.80M
28.33%
YoY
|
$36.00M
-20.0%
YoY
|
$70.30M
-5.64%
YoY
|
$48.30M
26.44%
YoY
|
$46.60M
-11.24%
YoY
|
$45.00M
-19.64%
YoY
|
$74.50M
-17.04%
YoY
|
$38.20M
-16.78%
YoY
|
$52.50M
9.15%
YoY
|
$56.00M
5.66%
YoY
|
$89.80M
58.94%
YoY
|
$45.90M
-7.83%
YoY
|
$48.10M
69.96%
YoY
|
$53.00M
129.44%
YoY
|
$56.50M
73.85%
YoY
|
$49.80M
62.21%
YoY
|
| Cash From Operating Activities |
-$232.9M
111.34%
YoY
|
$22.60M
-73.44%
YoY
|
-$21.60M
-345.45%
YoY
|
$6.800M
-116.23%
YoY
|
-$110.2M
66.47%
YoY
|
$85.10M
386.29%
YoY
|
$8.800M
-69.97%
YoY
|
-$41.90M
-174.16%
YoY
|
-$66.20M
-245.81%
YoY
|
$17.50M
-48.68%
YoY
|
$29.30M
-69.95%
YoY
|
$56.50M
-167.99%
YoY
|
$45.40M
-1008.0%
YoY
|
$34.10M
-84.1%
YoY
|
$97.50M
-53.17%
YoY
|
-$83.10M
295.71%
YoY
|
-$5.000M
-109.8%
YoY
|
$214.5M
67.97%
YoY
|
$208.2M
301.16%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$11.30M
29.89%
YoY
|
$16.00M
-24.53%
YoY
|
$16.50M
35.25%
YoY
|
$9.800M
-30.99%
YoY
|
$8.700M
-44.59%
YoY
|
$21.20M
2.91%
YoY
|
$12.20M
-9.63%
YoY
|
$14.20M
2.9%
YoY
|
$15.70M
-27.98%
YoY
|
$20.60M
-61.99%
YoY
|
$13.50M
-134.97%
YoY
|
$13.80M
-143.81%
YoY
|
$21.80M
-191.21%
YoY
|
$54.20M
-202.26%
YoY
|
-$38.60M
11.24%
YoY
|
-$31.50M
81.03%
YoY
|
-$23.90M
89.68%
YoY
|
-$53.00M
147.66%
YoY
|
-$34.70M
173.23%
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
|
$22.20M
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$3.600M
N/A
|
$10.00M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$3.500M
-84.3%
YoY
|
$4.700M
N/A
|
$0.00
N/A
|
$15.70M
N/A
|
$22.30M
205.48%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$7.300M
-100.53%
YoY
|
-$23.10M
N/A
|
$402.4M
-7416.36%
YoY
|
-$448.9M
N/A
|
| Cash From Investing Activities |
-$7.700M
-11.49%
YoY
|
-$6.000M
-71.7%
YoY
|
-$16.50M
35.25%
YoY
|
-$9.800M
-8.41%
YoY
|
-$8.700M
-20.91%
YoY
|
-$21.20M
2.91%
YoY
|
-$12.20M
-654.55%
YoY
|
-$10.70M
-225.88%
YoY
|
-$11.00M
-49.54%
YoY
|
-$20.60M
-61.99%
YoY
|
$2.200M
-105.7%
YoY
|
$8.500M
-135.12%
YoY
|
-$21.80M
-53.62%
YoY
|
-$54.20M
-115.51%
YoY
|
-$38.60M
-92.02%
YoY
|
-$24.20M
-98.26%
YoY
|
-$47.00M
273.02%
YoY
|
$349.4M
-1398.88%
YoY
|
-$483.6M
3707.87%
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$51.90M
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 |
$207.8M
533.54%
YoY
|
$17.50M
-222.38%
YoY
|
$13.80M
-77.19%
YoY
|
$9.400M
-188.68%
YoY
|
$32.80M
-456.52%
YoY
|
-$14.30M
-19.66%
YoY
|
$60.50M
-466.67%
YoY
|
-$10.60M
-5.36%
YoY
|
-$9.200M
-55.12%
YoY
|
-$17.80M
-11.88%
YoY
|
-$16.50M
-77.3%
YoY
|
-$11.20M
-84.05%
YoY
|
-$20.50M
-70.96%
YoY
|
-$20.20M
-89.75%
YoY
|
-$72.70M
-161.66%
YoY
|
-$70.20M
-109.97%
YoY
|
-$70.60M
-115.66%
YoY
|
-$197.1M
926.56%
YoY
|
$117.9M
-198.66%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$232.9M
111.34%
YoY
|
$22.60M
-73.44%
YoY
|
-$21.60M
-345.45%
YoY
|
$6.800M
-116.23%
YoY
|
-$110.2M
66.47%
YoY
|
$85.10M
386.29%
YoY
|
$8.800M
-69.97%
YoY
|
-$41.90M
-174.16%
YoY
|
-$66.20M
-245.81%
YoY
|
$17.50M
-48.68%
YoY
|
$29.30M
-69.95%
YoY
|
$56.50M
-167.99%
YoY
|
$45.40M
-1008.0%
YoY
|
$34.10M
-84.1%
YoY
|
$97.50M
-53.17%
YoY
|
-$83.10M
295.71%
YoY
|
-$5.000M
-109.8%
YoY
|
$214.5M
67.97%
YoY
|
$208.2M
301.16%
YoY
|
| Cash From Investing Activities |
-$7.700M
-11.49%
YoY
|
-$6.000M
-71.7%
YoY
|
-$16.50M
35.25%
YoY
|
-$9.800M
-8.41%
YoY
|
-$8.700M
-20.91%
YoY
|
-$21.20M
2.91%
YoY
|
-$12.20M
-654.55%
YoY
|
-$10.70M
-225.88%
YoY
|
-$11.00M
-49.54%
YoY
|
-$20.60M
-61.99%
YoY
|
$2.200M
-105.7%
YoY
|
$8.500M
-135.12%
YoY
|
-$21.80M
-53.62%
YoY
|
-$54.20M
-115.51%
YoY
|
-$38.60M
-92.02%
YoY
|
-$24.20M
-98.26%
YoY
|
-$47.00M
273.02%
YoY
|
$349.4M
-1398.88%
YoY
|
-$483.6M
3707.87%
YoY
|
| Cash From Financing Activities |
$207.8M
533.54%
YoY
|
$17.50M
-222.38%
YoY
|
$13.80M
-77.19%
YoY
|
$9.400M
-188.68%
YoY
|
$32.80M
-456.52%
YoY
|
-$14.30M
-19.66%
YoY
|
$60.50M
-466.67%
YoY
|
-$10.60M
-5.36%
YoY
|
-$9.200M
-55.12%
YoY
|
-$17.80M
-11.88%
YoY
|
-$16.50M
-77.3%
YoY
|
-$11.20M
-84.05%
YoY
|
-$20.50M
-70.96%
YoY
|
-$20.20M
-89.75%
YoY
|
-$72.70M
-161.66%
YoY
|
-$70.20M
-109.97%
YoY
|
-$70.60M
-115.66%
YoY
|
-$197.1M
926.56%
YoY
|
$117.9M
-198.66%
YoY
|
| Net Change In Cash |
-$34.80M
-58.37%
YoY
|
$34.10M
-31.25%
YoY
|
-$24.30M
-142.56%
YoY
|
$6.400M
-110.13%
YoY
|
-$83.60M
-6.7%
YoY
|
$49.60M
-337.32%
YoY
|
$57.10M
280.67%
YoY
|
-$63.20M
-217.47%
YoY
|
-$89.60M
-1759.26%
YoY
|
-$20.90M
-48.14%
YoY
|
$15.00M
-208.7%
YoY
|
$53.80M
-130.31%
YoY
|
$5.400M
-104.34%
YoY
|
-$40.30M
-110.99%
YoY
|
-$13.80M
-91.24%
YoY
|
-$177.5M
-74.99%
YoY
|
-$124.3M
-125.91%
YoY
|
$366.8M
349.51%
YoY
|
-$157.5M
96.14%
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 |
-$232.9M
111.34%
YoY
|
$22.60M
-73.44%
YoY
|
-$21.60M
-345.45%
YoY
|
$6.800M
-116.23%
YoY
|
-$110.2M
66.47%
YoY
|
$85.10M
386.29%
YoY
|
$8.800M
-69.97%
YoY
|
-$41.90M
-174.16%
YoY
|
-$66.20M
-245.81%
YoY
|
$17.50M
-48.68%
YoY
|
$29.30M
-69.95%
YoY
|
$56.50M
-167.99%
YoY
|
$45.40M
-1008.0%
YoY
|
$34.10M
-84.1%
YoY
|
$97.50M
-53.17%
YoY
|
-$83.10M
295.71%
YoY
|
-$5.000M
-109.8%
YoY
|
$214.5M
67.97%
YoY
|
$208.2M
301.16%
YoY
|
| Capital Expenditures |
$11.30M
29.89%
YoY
|
$16.00M
-24.53%
YoY
|
$16.50M
35.25%
YoY
|
$9.800M
-30.99%
YoY
|
$8.700M
-44.59%
YoY
|
$21.20M
2.91%
YoY
|
$12.20M
-9.63%
YoY
|
$14.20M
2.9%
YoY
|
$15.70M
-27.98%
YoY
|
$20.60M
-61.99%
YoY
|
$13.50M
-134.97%
YoY
|
$13.80M
-143.81%
YoY
|
$21.80M
-191.21%
YoY
|
$54.20M
-202.26%
YoY
|
-$38.60M
11.24%
YoY
|
-$31.50M
81.03%
YoY
|
-$23.90M
89.68%
YoY
|
-$53.00M
147.66%
YoY
|
-$34.70M
173.23%
YoY
|
| Free Cash Flow |
-$244.2M
105.38%
YoY
|
$6.600M
-89.67%
YoY
|
-$38.10M
1020.59%
YoY
|
-$3.000M
-94.65%
YoY
|
-$118.9M
45.18%
YoY
|
$63.90M
-2161.29%
YoY
|
-$3.400M
-121.52%
YoY
|
-$56.10M
-231.38%
YoY
|
-$81.90M
-447.03%
YoY
|
-$3.100M
-84.58%
YoY
|
$15.80M
-88.39%
YoY
|
$42.70M
-182.75%
YoY
|
$23.60M
24.87%
YoY
|
-$20.10M
-107.51%
YoY
|
$136.1M
-43.97%
YoY
|
-$51.60M
1333.33%
YoY
|
$18.90M
-70.28%
YoY
|
$267.5M
79.41%
YoY
|
$242.9M
276.01%
YoY
|
Loading...