|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$137.0M
-261.18%
YoY
|
$85.00M
-872.73%
YoY
|
-$11.00M
-70.27%
YoY
|
-$37.00M
-63.73%
YoY
|
-$102.0M
-54.67%
YoY
|
| Depreciation, Depletion And Amortization |
$91.00M
26.39%
YoY
|
$72.00M
44.0%
YoY
|
$50.00M
11.11%
YoY
|
$45.00M
18.42%
YoY
|
$38.00M
15.15%
YoY
|
| Cash From Operating Activities |
-$525.0M
540.24%
YoY
|
-$82.00M
-68.58%
YoY
|
-$261.0M
234.62%
YoY
|
-$78.00M
-136.11%
YoY
|
$216.0M
-138.78%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$75.00M
-1.32%
YoY
|
$76.00M
49.02%
YoY
|
$51.00M
24.39%
YoY
|
$41.00M
-251.85%
YoY
|
-$27.00M
68.75%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$0.00
-100.0%
YoY
|
$2.000M
-33.33%
YoY
|
$3.000M
50.0%
YoY
|
$2.000M
-50.0%
YoY
|
$4.000M
300.0%
YoY
|
| Cash From Investing Activities |
-$99.00M
32.0%
YoY
|
-$75.00M
-16.67%
YoY
|
-$90.00M
-41.56%
YoY
|
-$154.0M
129.85%
YoY
|
-$67.00M
-709.09%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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
|
| Debt Paid & Issued, Net |
$380.0M
-14.99%
YoY
|
$447.0M
241.22%
YoY
|
$131.0M
-50.75%
YoY
|
$266.0M
174.23%
YoY
|
$97.00M
-23.02%
YoY
|
| Cash From Financing Activities |
$555.0M
92.71%
YoY
|
$288.0M
44.72%
YoY
|
$199.0M
165.33%
YoY
|
$75.00M
-80.82%
YoY
|
$391.0M
150.64%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$525.0M
540.24%
YoY
|
-$82.00M
-68.58%
YoY
|
-$261.0M
234.62%
YoY
|
-$78.00M
-136.11%
YoY
|
$216.0M
-138.78%
YoY
|
| Cash From Investing Activities |
-$99.00M
32.0%
YoY
|
-$75.00M
-16.67%
YoY
|
-$90.00M
-41.56%
YoY
|
-$154.0M
129.85%
YoY
|
-$67.00M
-709.09%
YoY
|
| Cash From Financing Activities |
$555.0M
92.71%
YoY
|
$288.0M
44.72%
YoY
|
$199.0M
165.33%
YoY
|
$75.00M
-80.82%
YoY
|
$391.0M
150.64%
YoY
|
| Net Change In Cash |
-$69.00M
-152.67%
YoY
|
$131.0M
-186.18%
YoY
|
-$152.0M
-3.18%
YoY
|
-$157.0M
-129.07%
YoY
|
$540.0M
-238.46%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$525.0M
540.24%
YoY
|
-$82.00M
-68.58%
YoY
|
-$261.0M
234.62%
YoY
|
-$78.00M
-136.11%
YoY
|
$216.0M
-138.78%
YoY
|
| Capital Expenditures |
$75.00M
-1.32%
YoY
|
$76.00M
49.02%
YoY
|
$51.00M
24.39%
YoY
|
$41.00M
-251.85%
YoY
|
-$27.00M
68.75%
YoY
|
| Free Cash Flow |
-$600.0M
279.75%
YoY
|
-$158.0M
-49.36%
YoY
|
-$312.0M
162.18%
YoY
|
-$119.0M
-148.97%
YoY
|
$243.0M
-144.92%
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 |
-$272.0M
532.56%
YoY
|
$53.00M
0.0%
YoY
|
-$77.00M
-396.15%
YoY
|
-$70.00M
-325.81%
YoY
|
-$43.00M
65.38%
YoY
|
$53.00M
-243.24%
YoY
|
$26.00M
-181.25%
YoY
|
$31.00M
-56.34%
YoY
|
-$26.00M
100.0%
YoY
|
-$37.00M
-192.5%
YoY
|
-$32.00M
-203.23%
YoY
|
$71.00M
446.15%
YoY
|
-$13.00M
-89.26%
YoY
|
$40.00M
-175.47%
YoY
|
$31.00M
34.78%
YoY
|
$13.00M
-31.58%
YoY
|
-$121.0M
32.97%
YoY
|
-$53.00M
-58.27%
YoY
|
$23.00M
-145.1%
YoY
|
| Depreciation, Depletion And Amortization |
$25.00M
25.0%
YoY
|
$26.00M
36.84%
YoY
|
$24.00M
26.32%
YoY
|
$21.00M
16.67%
YoY
|
$20.00M
25.0%
YoY
|
$19.00M
35.71%
YoY
|
$19.00M
46.15%
YoY
|
$18.00M
50.0%
YoY
|
$16.00M
45.45%
YoY
|
$14.00M
55.56%
YoY
|
$13.00M
62.5%
YoY
|
$12.00M
-20.0%
YoY
|
$11.00M
-15.38%
YoY
|
$9.000M
-10.0%
YoY
|
$8.000M
-20.0%
YoY
|
$15.00M
50.0%
YoY
|
$13.00M
62.5%
YoY
|
$10.00M
0.0%
YoY
|
$10.00M
-33.33%
YoY
|
| Cash From Operating Activities |
$40.00M
-146.51%
YoY
|
-$91.00M
-204.6%
YoY
|
-$215.0M
37.82%
YoY
|
-$133.0M
-1577.78%
YoY
|
-$86.00M
290.91%
YoY
|
$87.00M
-261.11%
YoY
|
-$156.0M
-9.83%
YoY
|
$9.000M
-200.0%
YoY
|
-$22.00M
-12.0%
YoY
|
-$54.00M
-157.45%
YoY
|
-$173.0M
64.76%
YoY
|
-$9.000M
-145.0%
YoY
|
-$25.00M
-71.26%
YoY
|
$94.00M
-21.67%
YoY
|
-$105.0M
-28.08%
YoY
|
$20.00M
-90.57%
YoY
|
-$87.00M
-390.0%
YoY
|
$120.0M
-162.83%
YoY
|
-$146.0M
-21.51%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$12.00M
-33.33%
YoY
|
$22.00M
57.14%
YoY
|
$2.000M
-85.71%
YoY
|
$33.00M
6.45%
YoY
|
$18.00M
5.88%
YoY
|
$14.00M
0.0%
YoY
|
$14.00M
0.0%
YoY
|
$31.00M
158.33%
YoY
|
$17.00M
54.55%
YoY
|
$14.00M
40.0%
YoY
|
$14.00M
-182.35%
YoY
|
$12.00M
-271.43%
YoY
|
$11.00M
-257.14%
YoY
|
$10.00M
-242.86%
YoY
|
-$17.00M
112.5%
YoY
|
-$7.000M
-22.22%
YoY
|
-$7.000M
133.33%
YoY
|
-$7.000M
-30.0%
YoY
|
-$8.000M
100.0%
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
|
| Other Investing Activities |
$45.00M
N/A
|
$81.00M
-640.0%
YoY
|
-$43.00M
-2250.0%
YoY
|
-$51.00M
-1375.0%
YoY
|
$0.00
-100.0%
YoY
|
-$15.00M
-200.0%
YoY
|
$2.000M
-104.55%
YoY
|
$4.000M
-112.9%
YoY
|
$3.000M
50.0%
YoY
|
$15.00M
-155.56%
YoY
|
-$44.00M
2.33%
YoY
|
-$31.00M
82.35%
YoY
|
$2.000M
100.0%
YoY
|
-$27.00M
-57.81%
YoY
|
-$43.00M
-2250.0%
YoY
|
-$17.00M
-241.67%
YoY
|
$1.000M
-50.0%
YoY
|
-$64.00M
-1166.67%
YoY
|
$2.000M
-93.33%
YoY
|
| Cash From Investing Activities |
$33.00M
-213.79%
YoY
|
$59.00M
-303.45%
YoY
|
-$45.00M
275.0%
YoY
|
-$84.00M
211.11%
YoY
|
-$29.00M
314.29%
YoY
|
-$29.00M
-3000.0%
YoY
|
-$12.00M
-79.31%
YoY
|
-$27.00M
-37.21%
YoY
|
-$7.000M
-170.0%
YoY
|
$1.000M
-102.7%
YoY
|
-$58.00M
-3.33%
YoY
|
-$43.00M
79.17%
YoY
|
$10.00M
-130.3%
YoY
|
-$37.00M
-47.89%
YoY
|
-$60.00M
900.0%
YoY
|
-$24.00M
-900.0%
YoY
|
-$33.00M
-571.43%
YoY
|
-$71.00M
1675.0%
YoY
|
-$6.000M
-123.08%
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$83.00M
196.43%
YoY
|
N/A
|
N/A
|
N/A
|
$28.00M
-62.16%
YoY
|
N/A
|
N/A
|
N/A
|
$74.00M
94.74%
YoY
|
N/A
|
N/A
|
N/A
|
$38.00M
-76.97%
YoY
|
N/A
|
N/A
|
N/A
|
$165.0M
650.0%
YoY
|
N/A
|
N/A
|
| Cash From Financing Activities |
$28.00M
-54.1%
YoY
|
$137.0M
29.25%
YoY
|
$263.0M
205.81%
YoY
|
$94.00M
74.07%
YoY
|
$61.00M
45.24%
YoY
|
$106.0M
381.82%
YoY
|
$86.00M
-5.49%
YoY
|
$54.00M
28.57%
YoY
|
$42.00M
-4.55%
YoY
|
$22.00M
-26.67%
YoY
|
$91.00M
24.66%
YoY
|
$42.00M
-2.33%
YoY
|
$44.00M
-161.97%
YoY
|
$30.00M
-55.22%
YoY
|
$73.00M
305.56%
YoY
|
$43.00M
-85.27%
YoY
|
-$71.00M
-607.14%
YoY
|
$67.00M
737.5%
YoY
|
$18.00M
-84.07%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
$40.00M
-146.51%
YoY
|
-$91.00M
-204.6%
YoY
|
-$215.0M
37.82%
YoY
|
-$133.0M
-1577.78%
YoY
|
-$86.00M
290.91%
YoY
|
$87.00M
-261.11%
YoY
|
-$156.0M
-9.83%
YoY
|
$9.000M
-200.0%
YoY
|
-$22.00M
-12.0%
YoY
|
-$54.00M
-157.45%
YoY
|
-$173.0M
64.76%
YoY
|
-$9.000M
-145.0%
YoY
|
-$25.00M
-71.26%
YoY
|
$94.00M
-21.67%
YoY
|
-$105.0M
-28.08%
YoY
|
$20.00M
-90.57%
YoY
|
-$87.00M
-390.0%
YoY
|
$120.0M
-162.83%
YoY
|
-$146.0M
-21.51%
YoY
|
| Cash From Investing Activities |
$33.00M
-213.79%
YoY
|
$59.00M
-303.45%
YoY
|
-$45.00M
275.0%
YoY
|
-$84.00M
211.11%
YoY
|
-$29.00M
314.29%
YoY
|
-$29.00M
-3000.0%
YoY
|
-$12.00M
-79.31%
YoY
|
-$27.00M
-37.21%
YoY
|
-$7.000M
-170.0%
YoY
|
$1.000M
-102.7%
YoY
|
-$58.00M
-3.33%
YoY
|
-$43.00M
79.17%
YoY
|
$10.00M
-130.3%
YoY
|
-$37.00M
-47.89%
YoY
|
-$60.00M
900.0%
YoY
|
-$24.00M
-900.0%
YoY
|
-$33.00M
-571.43%
YoY
|
-$71.00M
1675.0%
YoY
|
-$6.000M
-123.08%
YoY
|
| Cash From Financing Activities |
$28.00M
-54.1%
YoY
|
$137.0M
29.25%
YoY
|
$263.0M
205.81%
YoY
|
$94.00M
74.07%
YoY
|
$61.00M
45.24%
YoY
|
$106.0M
381.82%
YoY
|
$86.00M
-5.49%
YoY
|
$54.00M
28.57%
YoY
|
$42.00M
-4.55%
YoY
|
$22.00M
-26.67%
YoY
|
$91.00M
24.66%
YoY
|
$42.00M
-2.33%
YoY
|
$44.00M
-161.97%
YoY
|
$30.00M
-55.22%
YoY
|
$73.00M
305.56%
YoY
|
$43.00M
-85.27%
YoY
|
-$71.00M
-607.14%
YoY
|
$67.00M
737.5%
YoY
|
$18.00M
-84.07%
YoY
|
| Net Change In Cash |
$101.0M
-287.04%
YoY
|
$105.0M
-35.98%
YoY
|
$3.000M
-103.66%
YoY
|
-$123.0M
-441.67%
YoY
|
-$54.00M
-515.38%
YoY
|
$164.0M
-629.03%
YoY
|
-$82.00M
-41.43%
YoY
|
$36.00M
-460.0%
YoY
|
$13.00M
-55.17%
YoY
|
-$31.00M
-135.63%
YoY
|
-$140.0M
52.17%
YoY
|
-$10.00M
-125.64%
YoY
|
$29.00M
-115.18%
YoY
|
$87.00M
-25.0%
YoY
|
-$92.00M
-31.34%
YoY
|
$39.00M
-92.31%
YoY
|
-$191.0M
-474.51%
YoY
|
$116.0M
-162.03%
YoY
|
-$134.0M
185.11%
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 |
$40.00M
-146.51%
YoY
|
-$91.00M
-204.6%
YoY
|
-$215.0M
37.82%
YoY
|
-$133.0M
-1577.78%
YoY
|
-$86.00M
290.91%
YoY
|
$87.00M
-261.11%
YoY
|
-$156.0M
-9.83%
YoY
|
$9.000M
-200.0%
YoY
|
-$22.00M
-12.0%
YoY
|
-$54.00M
-157.45%
YoY
|
-$173.0M
64.76%
YoY
|
-$9.000M
-145.0%
YoY
|
-$25.00M
-71.26%
YoY
|
$94.00M
-21.67%
YoY
|
-$105.0M
-28.08%
YoY
|
$20.00M
-90.57%
YoY
|
-$87.00M
-390.0%
YoY
|
$120.0M
-162.83%
YoY
|
-$146.0M
-21.51%
YoY
|
| Capital Expenditures |
$12.00M
-33.33%
YoY
|
$22.00M
57.14%
YoY
|
$2.000M
-85.71%
YoY
|
$33.00M
6.45%
YoY
|
$18.00M
5.88%
YoY
|
$14.00M
0.0%
YoY
|
$14.00M
0.0%
YoY
|
$31.00M
158.33%
YoY
|
$17.00M
54.55%
YoY
|
$14.00M
40.0%
YoY
|
$14.00M
-182.35%
YoY
|
$12.00M
-271.43%
YoY
|
$11.00M
-257.14%
YoY
|
$10.00M
-242.86%
YoY
|
-$17.00M
112.5%
YoY
|
-$7.000M
-22.22%
YoY
|
-$7.000M
133.33%
YoY
|
-$7.000M
-30.0%
YoY
|
-$8.000M
100.0%
YoY
|
| Free Cash Flow |
$28.00M
-126.92%
YoY
|
-$113.0M
-254.79%
YoY
|
-$217.0M
27.65%
YoY
|
-$166.0M
654.55%
YoY
|
-$104.0M
166.67%
YoY
|
$73.00M
-207.35%
YoY
|
-$170.0M
-9.09%
YoY
|
-$22.00M
4.76%
YoY
|
-$39.00M
8.33%
YoY
|
-$68.00M
-180.95%
YoY
|
-$187.0M
112.5%
YoY
|
-$21.00M
-177.78%
YoY
|
-$36.00M
-55.0%
YoY
|
$84.00M
-33.86%
YoY
|
-$88.00M
-36.23%
YoY
|
$27.00M
-87.78%
YoY
|
-$80.00M
-342.42%
YoY
|
$127.0M
-170.17%
YoY
|
-$138.0M
-24.18%
YoY
|
Loading...