-
Revenue
$64.54M
Net Income
-
Gross Margin
-
Op. Margin
$407.01M
Free Cash Flow
| Breakdown | TTM (Sep 30, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Expenses | $58.85M | $60.25M | $50.15M | $45.63M | $43.52M | $40.82M | $38.48M | $37.02M | $35.83M | $37.50M | $36.95M | $37.60M | $37.15M | $25.37M | $9.71M |
| Interest Expense | $1.12B | $686.18M | $607.03M | $136.97M | $21.26M | $183.37M | $425.75M | $252.39M | $164.91M | $193.94M | $218.50M | $215.57M | $226.55M | $85.14M | $9.02M |
| Other Income/Expense | - | - | - | - | - | - | - | - | - | - | - | - | $-572.13M | $-80.14M | $-105.46M |
| Income Before Tax | - | - | - | - | - | - | - | - | - | - | $-31.20M | $-179.05M | $-187.05M | $222.28M | $-9.39M |
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | $-10.00K | $-24.00K | $51.31K |
| Net Income | $64.54M | $-14.39M | $-67.92M | $-229.93M | $15.36M | $-215.11M | $-249.91M | $-105.97M | $181.15M | $-45.52M | $-31.20M | $-179.05M | $-187.04M | $222.31M | $-9.44M |
| Basic EPS | -0.09 | -0.51 | -1.86 | -2.05 | 0.05 | -3.57 | -4.59 | -2.92 | 4.22 | -1.67 | -1.09 | -0.54 | -0.55 | 0.99 | -0.15 |
| Diluted EPS | -0.10 | -0.51 | -1.86 | -2.05 | 0.05 | -3.57 | -4.59 | -2.92 | 4.17 | -1.67 | -1.09 | -0.54 | -0.55 | 0.98 | -0.15 |
| Basic Shares Outstanding | 104.3M | 52.2M | 43.1M | 118.0M | 79.5M | 63.1M | 57.8M | 42.1M | 39.2M | 36.7M | 42.8M | 357.2M | 362.8M | 223.6M | 61.4M |
| Diluted Shares Outstanding | 104.6M | 52.2M | 43.1M | 118.0M | 80.3M | 63.1M | 57.8M | 42.1M | 39.6M | 36.7M | 42.8M | 357.2M | 362.8M | 224.3M | 61.4M |
| Breakdown | FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $67.97M | $221.89M | $87.28M | $337.66M | $167.67M | $181.40M | $221.67M | $265.23M | $271.77M | $289.93M | $494.56M | $496.48M | $771.28M | $252.37M |
| Total Assets | $13.55B | $12.34B | $9.44B | $5.28B | $5.52B | $13.27B | $8.46B | $8.93B | $7.98B | $13.06B | $16.29B | $15.73B | $20.88B | $6.21B |
| Total Liabilities | $12.19B | $11.07B | $8.32B | $4.13B | $4.59B | $11.84B | $7.34B | $7.60B | $6.89B | $11.83B | $14.54B | $13.83B | $18.57B | $5.58B |
| Common Stock | $62.00K | $49.00K | $163.00K | $94.00K | $65.00K | $59.00K | $44.00K | $42.00K | $37.00K | $37.00K | $353.00K | $358.00K | $309.00K | $95.44K |
| Retained Earnings | $-840.85M | $-826.46M | $-758.54M | $-2.37B | $-2.27B | $-1.97B | $-1.58B | $-1.36B | $-1.44B | $-1.27B | $-1.05B | $-643.14M | $-149.30M | $-100.88M |
| Total Stockholders Equity | $1.36B | $1.27B | $1.11B | $1.14B | $938.30M | $1.44B | $1.13B | $1.33B | $1.09B | $1.23B | $1.75B | $1.90B | $2.31B | $626.61M |
| Total Liabilities & Equity | $13.55B | $12.34B | $9.44B | $5.28B | $5.52B | $13.27B | $8.46B | $8.93B | $7.98B | $13.06B | $16.29B | $15.73B | $20.88B | $6.21B |
| Breakdown | TTM (Sep 30, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $64.54M | $-14.39M | $-67.92M | $-229.93M | $15.36M | $-215.11M | $-249.91M | $-105.97M | $181.15M | $-45.52M | $-31.20M | $-179.05M | $-187.04M | $222.31M | $-9.44M |
| Stock-based Compensation | $3.67M | $3.24M | $3.20M | $3.70M | $4.77M | $4.07M | $2.69M | $2.40M | $937.00K | $881.00K | $953.00K | $1.15M | $1.52M | $741.00K | $145.23K |
| Operating Cash Flow | $407.01M | $261.46M | $132.82M | $124.08M | $11.74M | $-257.82M | $-40.72M | $75.22M | $110.08M | $-203.43M | $238.25M | - | $370.44M | $343.68M | $118.07M |
| Acquisitions | - | - | - | - | - | - | - | - | - | $73.17M | - | - | - | - | - |
| Sales of Investments | $2.31B | $1.05B | $803.16M | $573.61M | $870.99M | $1.22B | $1.70B | $691.93M | $775.18M | $1.34B | $1.91B | $1.81B | $3.14B | $2.63B | - |
| Investing Cash Flow | $-11.06B | $-1.69B | $-3.04B | $-3.89B | $503.58M | $7.09B | $-4.39B | $466.26M | $-896.80M | $5.67B | $2.20B | - | $4.34B | $-14.13B | $-4.74B |
| Stock Issued | $1.85B | $265.66M | $450.12M | $475.54M | $328.78M | $54.58M | $321.86M | $38.01M | $133.19M | - | $147.00K | $263.00K | $438.57M | $1.50B | $561.82M |
| Stock Repurchased | $29.98M | $1.34M | $9.94M | $7.66M | - | $777.00K | $16.96M | - | - | $14.66M | $144.94M | $5.75M | $53.01M | - | - |
| Dividends Paid | $414.19M | $162.97M | $228.21M | $142.42M | $96.63M | $75.49M | $124.48M | $97.02M | $89.41M | $111.01M | $167.14M | $215.16M | $292.59M | $269.50M | $87.30M |
| Financing Cash Flow | $11.16B | $1.31B | $3.05B | $3.53B | $-330.77M | $-6.93B | $4.47B | $-591.68M | $780.18M | $-5.48B | $-2.64B | - | $-4.98B | $14.30B | $4.84B |
| Net Change in Cash | $504.09M | $-112.67M | $140.77M | - | - | - | - | - | $-6.54M | $-18.15M | $-204.64M | $-1.92M | $-274.80M | $518.91M | $217.03M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Operating Expenses | $14.93M | $12.10M | $45.72M | $47.11M |
| Interest Expense | - | - | $507.50M | $519.72M |
| Net Income | $159.26M | $65.88M | $110.98M | $32.05M |
| Basic EPS | 1.50 | 1.22 | 1.16 | 0.46 |
| Diluted EPS | 1.49 | 1.21 | 1.16 | 0.46 |
| Basic Shares Outstanding | $104.32M | $51.65M | $87.89M | $49.74M |
| Diluted Shares Outstanding | $104.57M | $51.83M | $88.14M | $49.92M |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $44.24M | $67.97M |
| Total Assets | $19.36B | $13.55B |
| Total Liabilities | $17.23B | $12.19B |
| Common Stock | $112.00K | $62.00K |
| Retained Earnings | $-729.87M | $-840.85M |
| Total Stockholders Equity | $2.13B | $1.36B |
| Total Liabilities & Equity | $19.36B | $13.55B |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $159.26M | $65.88M | $110.98M | $32.05M |
| Stock-based Compensation | - | - | $1.56M | $2.58M |
| Operating Cash Flow | - | - | $88.64M | $171.02M |
| Sales of Investments | - | - | $1.04B | $687.36M |
| Investing Cash Flow | - | - | $-5.93B | $-948.37M |
| Stock Issued | - | - | $874.20M | $127.51M |
| Stock Repurchased | - | - | $19.95M | $1.34M |
| Dividends Paid | - | - | $190.68M | $108.02M |
| Financing Cash Flow | - | - | $6.00B | $716.59M |
| Net Change in Cash | - | - | $162.34M | $-60.76M |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.