LFST
LifeStance Health Group, Inc.
Company overview
- Market capitalization
- $4.52B
- Employees
- 8,349
- Latest publication
- 2026-09-29
About LifeStance Health Group, Inc.
LifeStance Health Group, Inc., through its subsidiaries, provides outpatient mental health services to children, adolescents, adults, and geriatrics in the United States. The company offers patients a multidisciplinary suite of mental health services, psychiatric evaluations and treatment, psychological, and neuropsychological testing, as well as individual, family, and group therapy. It also treats a range of mental health conditions, including anxiety, depression, bipolar disorder, eating disorders, psychotic disorders, and post-traumatic stress disorder. In addition, the company operates an outpatient mental health platform, as well as offers patient care virtually through its online delivery platform or in-person at its centers. LifeStance Health Group, Inc. was founded in 2017 and is headquartered in Scottsdale, Arizona.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 435,354,000USD | 403,476,000USD | 382,195,000USD | 363,809,000USD | 345,311,000USD | 332,970,000USD | 325,480,000USD | 312,722,000USD |
| Selling General Administrative | 108,139,000USD | 100,330,000USD | 94,777,000USD | 95,615,000USD | 97,375,000USD | 94,431,000USD | 93,706,000USD | 85,269,000USD |
| Total Operating Expenses | 404,701,000USD | 113,648,000USD | 108,211,000USD | 109,172,000USD | 111,381,000USD | 108,187,000USD | 108,377,000USD | 100,384,000USD |
| Operating Income | 30,653,000USD | 22,284,000USD | 18,084,000USD | 7,410,000USD | -2,950,000USD | 1,604,000USD | 1,059,000USD | 47,000USD |
| Total Other Income Expense Net | -3,196,000USD | -2,524,000USD | -2,881,000USD | -2,838,000USD | -2,992,000USD | -3,074,000USD | -9,935,000USD | -5,429,000USD |
| Interest Expense | 2,632,000USD | 1,793,000USD | 2,875,000USD | 2,814,000USD | 2,900,000USD | 3,073,000USD | 9,396,000USD | 5,413,000USD |
| Depreciation And Amortization | 14,249,000USD | 13,318,000USD | 13,434,000USD | 13,557,000USD | 14,006,000USD | 13,756,000USD | 14,671,000USD | 15,115,000USD |
| Income Before Tax | 27,457,000USD | 19,760,000USD | 15,203,000USD | 4,572,000USD | -5,942,000USD | -1,470,000USD | -8,876,000USD | -5,382,000USD |
| Income Tax Expense | 3,845,000USD | 5,517,000USD | 3,535,000USD | 3,495,000USD | -2,151,000USD | -2,179,000USD | -1,764,000USD | 575,000USD |
| Net Income | 23,612,000USD | 14,243,000USD | 11,668,000USD | 1,077,000USD | -3,791,000USD | 709,000USD | -7,112,000USD | -5,957,000USD |
| Cost Of Revenue | — | 267,544,000USD | 255,900,000USD | 247,227,000USD | 236,880,000USD | 223,179,000USD | 216,044,000USD | 212,291,000USD |
| Gross Profit | — | 135,932,000USD | 126,295,000USD | 116,582,000USD | 108,431,000USD | 109,791,000USD | 109,436,000USD | 100,431,000USD |
| Unclassified Operating Expenses | — | 13,318,000USD | 13,434,000USD | 13,557,000USD | 14,006,000USD | 13,756,000USD | 14,671,000USD | 14,639,000USD |
| Net Interest Income | — | -1,793,000USD | -2,875,000USD | -2,814,000USD | -2,900,000USD | -3,073,000USD | -9,396,000USD | -5,413,000USD |
| Tax Provision | — | 5,517,000USD | 3,535,000USD | 3,495,000USD | -2,151,000USD | -2,179,000USD | -1,764,000USD | 575,000USD |
| Net Income From Continuing Ops | — | 14,243,000USD | 11,668,000USD | 1,077,000USD | -3,791,000USD | 709,000USD | -7,112,000USD | -5,957,000USD |
| Ebit | — | 21,553,000USD | 18,078,000USD | 7,386,000USD | -3,042,000USD | 1,603,000USD | 520,000USD | 31,000USD |
| Ebitda | — | 34,871,000USD | 31,512,000USD | 20,943,000USD | 10,964,000USD | 15,359,000USD | 15,191,000USD | 15,146,000USD |
| Reconciled Depreciation | — | 13,318,000USD | 13,434,000USD | 13,557,000USD | 14,006,000USD | 13,756,000USD | 14,671,000USD | 15,115,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 476,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|
| Total Revenue | 1,424,285,000USD | 377,217,000USD | 212,518,000USD |
| Cost Of Revenue | 963,186,000USD | 242,897,000USD | 150,122,000USD |
| Gross Profit | 461,099,000USD | 134,320,000USD | 62,396,000USD |
| Selling General Administrative | 382,198,000USD | 87,839,000USD | 41,060,000USD |
| Unclassified Operating Expenses | 54,753,000USD | 28,440,000USD | 5,449,000USD |
| Total Operating Expenses | 436,951,000USD | 118,884,000USD | 47,155,000USD |
| Operating Income | 24,148,000USD | 15,436,000USD | 15,241,000USD |
| Interest Expense | 11,662,000USD | 22,132,000USD | 5,409,000USD |
| Net Interest Income | -11,662,000USD | — | -5,409,000USD |
| Income Before Tax | 12,363,000USD | -44,411,000USD | 7,875,000USD |
| Income Tax Expense | 2,700,000USD | -6,341,000USD | 2,206,000USD |
| Tax Provision | 2,700,000USD | — | 2,206,000USD |
| Net Income | 9,663,000USD | -38,070,000USD | 5,669,000USD |
| Net Income From Continuing Ops | 9,663,000USD | — | 5,669,000USD |
| Ebit | 24,025,000USD | -22,279,000USD | 13,284,000USD |
| Ebitda | 78,778,000USD | 8,766,000USD | 19,379,000USD |
| Depreciation And Amortization | 54,753,000USD | 31,045,000USD | 6,095,000USD |
| Reconciled Depreciation | 54,753,000USD | — | 6,095,000USD |
| Total Other Income Expense Net | -11,785,000USD | -59,847,000USD | -7,366,000USD |
| Selling And Marketing Expenses | — | 2,605,000USD | 646,000USD |
| Net Income Applicable To Common Shares | — | -286,369,000USD | -58,904,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 2,181,496,000USD | 2,145,882,000USD | 2,203,933,000USD | 2,148,969,000USD | 2,146,804,000USD | 2,104,672,000USD | 2,118,298,000USD | 2,107,941,000USD |
| Cash And Equivalents | 225,943,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 377,966,000USD | 355,911,000USD | 416,200,000USD | 360,377,000USD | 358,849,000USD | 304,633,000USD | 312,510,000USD | 287,020,000USD |
| Other Current Assets | 41,063,000USD | 38,198,000USD | 71,848,000USD | 35,401,000USD | 40,436,000USD | 29,927,000USD | 25,914,000USD | 26,244,000USD |
| Other Non Current Assets | 4,466,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 704,348,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 274,753,000USD | 239,732,000USD | 251,962,000USD | 228,560,000USD | 242,285,000USD | 207,385,000USD | 228,886,000USD | 217,514,000USD |
| Other Current Liabilities | 18,329,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 37,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 1,477,148,000USD | 1,477,416,000USD | 1,521,015,000USD | 1,492,741,000USD | 1,473,921,000USD | 1,457,099,000USD | 1,446,285,000USD | 1,437,093,000USD |
| Total Equity Including Noncontrolling Interest | 1,477,148,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 258,991,000USD | 262,459,000USD | 265,927,000USD | 269,392,000USD | 272,856,000USD | 276,322,000USD | 279,790,000USD | 279,055,000USD |
| Net Receivables | 110,960,000USD | 122,916,000USD | 95,710,000USD | 121,073,000USD | 129,484,000USD | 140,370,000USD | 132,025,000USD | 158,161,000USD |
| Property Plant Equipment Net | 321,703,000USD | 312,994,000USD | 311,303,000USD | 308,378,000USD | 303,765,000USD | 311,786,000USD | 313,919,000USD | 324,809,000USD |
| Goodwill | 1,304,556,000USD | — | — | — | — | — | — | — |
| Intangible Assets | 172,805,000USD | 175,141,000USD | 177,665,000USD | 180,753,000USD | 183,966,000USD | 187,333,000USD | 190,799,000USD | 195,352,000USD |
| Accounts Payable | 11,053,000USD | 4,292,000USD | 6,122,000USD | 12,215,000USD | 7,792,000USD | 7,415,000USD | 7,242,000USD | 7,282,000USD |
| Short Term Debt | 46,500,000USD | 47,369,000USD | 45,544,000USD | 60,065,000USD | 57,960,000USD | 47,301,000USD | 56,699,000USD | 48,959,000USD |
| Common Stock | 3,820,000USD | 3,878,000USD | 3,883,000USD | 3,890,000USD | 3,891,000USD | 3,888,000USD | 3,827,000USD | 3,826,000USD |
| Retained Earnings | -770,771,000USD | -794,383,000USD | -808,626,000USD | -820,294,000USD | -821,371,000USD | -817,580,000USD | -818,289,000USD | -811,177,000USD |
| Total Liab | — | 668,466,000USD | 682,918,000USD | 656,228,000USD | 672,883,000USD | 647,573,000USD | 672,013,000USD | 670,848,000USD |
| Other Current Liab | — | 188,071,000USD | 200,296,000USD | 156,280,000USD | 176,533,000USD | 152,669,000USD | 164,945,000USD | 161,273,000USD |
| Capital Stock | — | 3,878,000USD | 3,883,000USD | 3,890,000USD | 3,891,000USD | 3,888,000USD | 3,827,000USD | 3,826,000USD |
| Good Will | — | 1,296,999,000USD | 1,293,346,000USD | 1,293,346,000USD | 1,293,346,000USD | 1,293,346,000USD | 1,293,346,000USD | 1,293,346,000USD |
| Cash | — | 194,797,000USD | 248,642,000USD | 203,903,000USD | 188,929,000USD | 134,336,000USD | 154,571,000USD | 102,615,000USD |
| Cash And Short Term Investments | — | 194,797,000USD | 248,642,000USD | 203,903,000USD | 188,929,000USD | 134,336,000USD | 154,571,000USD | 102,615,000USD |
| Net Debt | — | 1,393,000USD | -54,545,000USD | 269,739,000USD | 285,318,000USD | 338,678,000USD | 330,617,000USD | 384,078,000USD |
| Short Long Term Debt Total | — | 196,190,000USD | 194,097,000USD | 473,642,000USD | 474,247,000USD | 473,014,000USD | 485,188,000USD | 486,693,000USD |
| Property Plant Equipment Gross | — | 453,195,000USD | 443,377,000USD | 419,101,000USD | 407,215,000USD | 409,323,000USD | 406,283,000USD | 410,421,000USD |
| Common Stock Shares Outstanding | — | 395,084,000shares | 393,110,000shares | 388,895,000shares | 386,733,000shares | 390,666,000shares | 379,753,000shares | 380,359,000shares |
| Non Current Assets Total | — | 1,789,971,000USD | 1,787,733,000USD | 1,788,592,000USD | 1,787,955,000USD | 1,800,039,000USD | 1,805,788,000USD | 1,820,921,000USD |
| Non Current Liabilities Total | — | 428,734,000USD | 430,956,000USD | 427,668,000USD | 430,598,000USD | 440,188,000USD | 443,127,000USD | 453,334,000USD |
| Non Current Liabilities Other | — | 1,046,000USD | 68,000USD | 105,000USD | 182,000USD | 254,000USD | 309,000USD | 381,000USD |
| Non Currrent Assets Other | — | 4,837,000USD | 5,419,000USD | 6,115,000USD | 6,878,000USD | 7,574,000USD | 7,724,000USD | 7,414,000USD |
| Net Working Capital | — | 116,179,000USD | 164,238,000USD | 131,817,000USD | 116,564,000USD | 97,248,000USD | 83,624,000USD | 69,506,000USD |
| Unclassified Non Current Liabilities | — | 165,229,000USD | 164,961,000USD | 158,171,000USD | 157,560,000USD | 163,612,000USD | 163,028,000USD | 173,898,000USD |
| Unclassified Equity | — | 2,264,043,000USD | 2,321,875,000USD | 2,305,255,000USD | 2,287,165,000USD | 2,266,291,000USD | 2,255,991,000USD | 2,239,847,000USD |
| Short Long Term Debt | — | — | 14,500,000USD | — | — | — | 7,250,000USD | — |
| Unclassified Current Liabilities | — | — | -14,500,000USD | — | — | — | -7,250,000USD | — |
| Accumulated Other Comprehensive Income | — | — | — | 0USD | 345,000USD | 612,000USD | 929,000USD | 771,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Total Assets | 2,203,933,000USD | 2,118,298,000USD | 2,109,969,000USD | 2,173,871,000USD | 1,927,109,000USD | 1,569,731,000USD | 280,779,000USD |
| Intangible Assets | 177,665,000USD | 190,799,000USD | 221,072,000USD | 263,294,000USD | 300,355,000USD | 332,796,000USD | 14,951,000USD |
| Other Current Assets | 71,848,000USD | 25,914,000USD | 21,267,000USD | 23,094,000USD | 4,342,000USD | 13,745,000USD | 4,814,000USD |
| Total Liab | 682,918,000USD | 672,013,000USD | 681,039,000USD | 655,148,000USD | 382,081,000USD | 571,895,000USD | 447,134,000USD |
| Total Stockholder Equity | 1,521,015,000USD | 1,446,285,000USD | 1,428,930,000USD | 1,518,723,000USD | 1,545,028,000USD | 997,836,000USD | -166,355,000USD |
| Other Current Liab | 200,296,000USD | 164,945,000USD | 130,264,000USD | 110,460,000USD | 16,088,000USD | 64,049,000USD | 46,520,000USD |
| Common Stock | 3,883,000USD | 3,827,000USD | 3,789,000USD | 3,761,000USD | 3,743,000USD | 1,009,509,000USD | 3,000USD |
| Capital Stock | 3,883,000USD | 3,827,000USD | 3,789,000USD | 3,761,000USD | 3,743,000USD | 1,009,509,000USD | 3,000USD |
| Retained Earnings | -808,626,000USD | -818,289,000USD | -760,846,000USD | -572,636,000USD | -357,072,000USD | -13,125,000USD | -166,358,000USD |
| Good Will | 1,293,346,000USD | 1,293,346,000USD | 1,293,346,000USD | 1,272,939,000USD | 1,204,544,000USD | 1,098,659,000USD | 214,614,000USD |
| Cash | 248,642,000USD | 154,571,000USD | 78,824,000USD | 108,621,000USD | 148,029,000USD | 18,829,000USD | 3,481,000USD |
| Cash And Short Term Investments | 248,642,000USD | 154,571,000USD | 78,824,000USD | 108,621,000USD | 148,029,000USD | 18,829,000USD | 3,481,000USD |
| Total Current Assets | 416,200,000USD | 312,510,000USD | 225,731,000USD | 233,223,000USD | 266,520,000USD | 76,280,000USD | 27,425,000USD |
| Total Current Liabilities | 251,962,000USD | 228,886,000USD | 202,873,000USD | 175,999,000USD | 116,752,000USD | 75,921,000USD | 55,007,000USD |
| Net Debt | -54,545,000USD | 330,617,000USD | 432,218,000USD | 370,213,000USD | 9,387,000USD | 347,443,000USD | 75,833,000USD |
| Short Term Debt | 45,544,000USD | 56,699,000USD | 49,400,000USD | 41,169,000USD | 1,323,000USD | 3,738,000USD | 844,000USD |
| Short Long Term Debt | 14,500,000USD | 7,250,000USD | 2,925,000USD | 2,345,000USD | 1,323,000USD | 3,738,000USD | — |
| Short Long Term Debt Total | 194,097,000USD | 485,188,000USD | 511,042,000USD | 478,834,000USD | 158,739,000USD | 366,272,000USD | 79,314,000USD |
| Long Term Debt | 265,927,000USD | 279,790,000USD | 280,285,000USD | 225,079,000USD | 157,416,000USD | 362,534,000USD | 79,314,000USD |
| Net Receivables | 95,710,000USD | 132,025,000USD | 125,640,000USD | 101,508,000USD | 76,078,000USD | 43,706,000USD | 19,130,000USD |
| Accounts Payable | 6,122,000USD | 7,242,000USD | 23,209,000USD | 24,370,000USD | 14,152,000USD | 7,688,000USD | 8,296,000USD |
| Property Plant Equipment Net | 311,303,000USD | 313,919,000USD | 358,925,000USD | 393,620,000USD | 152,242,000USD | 59,349,000USD | 22,426,000USD |
| Property Plant Equipment Gross | 443,377,000USD | 406,283,000USD | 427,609,000USD | 393,620,000USD | 171,768,000USD | 59,349,000USD | 22,426,000USD |
| Common Stock Shares Outstanding | 391,136,000shares | 379,147,000shares | 367,457,000shares | 355,278,000shares | 327,523,000shares | 373,648,648shares | 373,648,648shares |
| Non Current Assets Total | 1,787,733,000USD | 1,805,788,000USD | 1,884,238,000USD | 1,940,648,000USD | 1,660,589,000USD | 1,493,451,000USD | 253,354,000USD |
| Non Current Liabilities Total | 430,956,000USD | 443,127,000USD | 478,166,000USD | 479,149,000USD | 265,329,000USD | 495,974,000USD | 392,127,000USD |
| Non Current Liabilities Other | 68,000USD | 309,000USD | 952,000USD | 215,369,000USD | 53,632,000USD | 17,214,000USD | 9,037,000USD |
| Non Currrent Assets Other | 5,419,000USD | 7,724,000USD | 10,895,000USD | 10,795,000USD | 3,448,000USD | 2,647,000USD | 1,363,000USD |
| Net Working Capital | 164,238,000USD | 83,624,000USD | 22,858,000USD | 57,224,000USD | 149,768,000USD | 359,000USD | -27,582,000USD |
| Unclassified Current Liabilities | -14,500,000USD | -7,250,000USD | -2,925,000USD | -2,345,000USD | -1,323,000USD | -3,292,000USD | — |
| Unclassified Non Current Liabilities | 164,961,000USD | 163,028,000USD | 196,929,000USD | -41,484,000USD | -107,913,000USD | 17,786,000USD | 293,876,000USD |
| Unclassified Equity | 2,321,875,000USD | 2,255,991,000USD | 2,179,895,000USD | 2,080,563,000USD | 1,894,614,000USD | -973,057,000USD | 302,913,000USD |
| Accumulated Other Comprehensive Income | — | 929,000USD | 2,303,000USD | 3,274,000USD | 0USD | -35,000,000USD | -302,916,000USD |
| Inventory | — | — | 1USD | — | 38,071,000USD | 1USD | 1,901,000USD |
| Deferred Long Term Liab | — | — | — | 38,701,000USD | 54,281,000USD | — | — |
| Other Liab | — | — | — | 41,484,000USD | 107,913,000USD | 98,440,000USD | 9,900,000USD |
| Other Assets | — | — | — | 6,369,000USD | 3,448,000USD | 2,647,000USD | 1,363,000USD |
| Net Tangible Assets | — | — | — | -17,510,000USD | 40,129,000USD | -433,619,000USD | -395,920,000USD |
| Current Deferred Revenue | — | — | — | — | 85,189,000USD | -3,738,000USD | -844,000USD |
| Unclassified Current Assets | — | — | — | — | — | — | -1,901,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 14,243,000USD | 11,668,000USD | 1,077,000USD | -3,791,000USD | 709,000USD | -7,112,000USD | -5,957,000USD | -23,277,000USD |
| Depreciation | 13,318,000USD | 13,434,000USD | 13,557,000USD | 14,006,000USD | 13,756,000USD | 14,671,000USD | 15,115,000USD | 18,600,000USD |
| Stock Based Compensation | 15,201,000USD | 16,704,000USD | 18,297,000USD | 21,116,000USD | 18,584,000USD | 16,146,000USD | 14,895,000USD | 24,550,000USD |
| Other Non Cash Items | 11,097,000USD | 11,489,000USD | 11,539,000USD | 11,089,000USD | 10,839,000USD | 15,230,000USD | -38,925,000USD | 9,846,000USD |
| Change To Account Receivables | -26,953,000USD | 25,363,000USD | 8,411,000USD | 10,886,000USD | -8,568,000USD | 26,360,000USD | 9,058,000USD | 8,717,000USD |
| Change In Working Capital | -20,750,000USD | 1,843,000USD | -17,183,000USD | 21,976,000USD | -46,980,000USD | 23,381,000USD | 38,250,000USD | 13,685,000USD |
| Total Cash From Operating Activities | 33,109,000USD | 57,560,000USD | 27,287,000USD | 64,396,000USD | -3,092,000USD | 62,316,000USD | 22,722,000USD | 44,060,000USD |
| Capital Expenditures | -10,767,000USD | 25,214,000USD | -10,291,000USD | -7,755,000USD | -7,168,000USD | -6,301,000USD | -5,051,000USD | -5,110,000USD |
| Free Cash Flow | 22,342,000USD | 82,774,000USD | 16,996,000USD | 56,641,000USD | -10,260,000USD | 56,015,000USD | 17,671,000USD | 38,950,000USD |
| Total Cashflows From Investing Activities | -13,911,000USD | -10,911,000USD | -10,291,000USD | -7,755,000USD | -7,168,000USD | -6,301,000USD | -5,051,000USD | -5,110,000USD |
| Net Borrowings | 0USD | -1,812,000USD | -1,813,000USD | -1,812,000USD | -1,813,000USD | 509,000USD | -731,000USD | — |
| Total Cash From Financing Activities | -73,043,000USD | -1,910,000USD | -2,022,000USD | -2,048,000USD | -9,975,000USD | -4,059,000USD | -2,025,000USD | -1,432,000USD |
| Sale Purchase Of Stock | -49,107,000USD | -8,162,000USD | 8,162,000USD | -236,000USD | -8,162,000USD | — | — | — |
| Change In Cash | -53,845,000USD | 44,739,000USD | 14,974,000USD | 54,593,000USD | -20,235,000USD | 51,956,000USD | 15,646,000USD | 37,518,000USD |
| Begin Period Cash Flow | 248,642,000USD | 203,903,000USD | 188,929,000USD | 134,336,000USD | 154,571,000USD | 102,615,000USD | 86,969,000USD | 49,451,000USD |
| End Period Cash Flow | 194,797,000USD | 248,642,000USD | 203,903,000USD | 188,929,000USD | 134,336,000USD | 154,571,000USD | 102,615,000USD | 86,969,000USD |
| Other Cashflows From Financing Activities | -23,936,000USD | -98,000USD | -209,000USD | -236,000USD | -8,162,000USD | -4,568,000USD | -1,294,000USD | -700,000USD |
| Unclassified Investing Cash Flow | -3,144,000USD | — | 10,291,000USD | 7,755,000USD | 7,168,000USD | 6,301,000USD | 5,051,000USD | 5,110,000USD |
| Other Cashflows From Investing Activities | — | -36,125,000USD | — | — | — | — | — | — |
| Unclassified Operating Cash Flow | — | 2,422,000USD | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | 8,162,000USD | -8,162,000USD | — | 8,162,000USD | — | — | — |
| Investments | — | — | -10,291,000USD | -7,755,000USD | -7,168,000USD | -6,301,000USD | -5,051,000USD | -5,110,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Net Income | 9,663,000USD | -57,443,000USD | -186,262,000USD | -215,564,000USD | -307,197,000USD | -38,070,000USD | 5,669,000USD |
| Depreciation | 54,753,000USD | 70,950,000USD | 80,437,000USD | 69,198,000USD | 54,136,000USD | 31,045,000USD | 6,095,000USD |
| Stock Based Compensation | 74,701,000USD | 76,172,000USD | 99,388,000USD | 187,430,000USD | 259,439,000USD | 1,452,000USD | 54,000USD |
| Other Non Cash Items | 44,956,000USD | 45,906,000USD | 45,196,000USD | 45,396,000USD | 27,847,000USD | -2,207,000USD | 478,000USD |
| Change To Account Receivables | 36,092,000USD | -6,397,000USD | -24,175,000USD | -21,663,000USD | -24,213,000USD | -13,305,000USD | -5,759,000USD |
| Change In Working Capital | -40,344,000USD | -27,367,000USD | -33,723,000USD | -16,938,000USD | 2,140,000USD | -753,000USD | 2,992,000USD |
| Total Cash From Operating Activities | 146,151,000USD | 107,260,000USD | -16,884,000USD | 52,789,000USD | 9,420,000USD | -8,533,000USD | 17,048,000USD |
| Capital Expenditures | -36,125,000USD | -21,566,000USD | -40,520,000USD | -79,255,000USD | -94,492,000USD | -38,066,000USD | -14,314,000USD |
| Free Cash Flow | 110,026,000USD | 85,694,000USD | -57,404,000USD | -26,466,000USD | -85,072,000USD | -46,599,000USD | 2,734,000USD |
| Total Cashflows From Investing Activities | -36,125,000USD | -21,566,000USD | -60,340,000USD | -139,461,000USD | -194,076,000USD | -861,169,000USD | -73,375,000USD |
| Net Borrowings | -7,250,000USD | -1,685,000USD | 55,283,000USD | 60,683,000USD | -212,590,000USD | 291,407,000USD | 55,450,000USD |
| Total Cash From Financing Activities | -15,955,000USD | -9,947,000USD | 47,427,000USD | 47,264,000USD | 313,856,000USD | 912,274,000USD | 48,463,000USD |
| Change In Cash | 94,071,000USD | 75,747,000USD | -29,797,000USD | -39,408,000USD | 129,200,000USD | 15,348,000USD | -7,864,000USD |
| Begin Period Cash Flow | 154,571,000USD | 78,824,000USD | 108,621,000USD | 148,029,000USD | 18,829,000USD | 3,481,000USD | 11,345,000USD |
| End Period Cash Flow | 248,642,000USD | 154,571,000USD | 78,824,000USD | 108,621,000USD | 148,029,000USD | 18,829,000USD | 3,481,000USD |
| Other Cashflows From Investing Activities | -36,125,000USD | -21,566,000USD | — | -60,206,000USD | -99,584,000USD | — | — |
| Other Cashflows From Financing Activities | -8,705,000USD | -8,262,000USD | -7,856,000USD | -21,390,000USD | -12,279,000USD | 600,867,000USD | -6,987,000USD |
| Unclassified Operating Cash Flow | 2,422,000USD | — | -21,920,000USD | -16,733,000USD | -26,945,000USD | — | 1,760,000USD |
| Unclassified Investing Cash Flow | 36,125,000USD | 43,132,000USD | 59,402,000USD | 139,461,000USD | 194,076,000USD | -823,103,000USD | 14,314,000USD |
| Investments | — | -21,566,000USD | -79,222,000USD | -139,461,000USD | -194,076,000USD | — | -73,375,000USD |
| Issuance Of Capital Stock | — | — | 0USD | 0USD | 549,905,000USD | — | 0USD |
| Change To Liabilities | — | — | — | 21,325,000USD | 623,000USD | 829,000USD | 2,535,000USD |
| Sale Purchase Of Stock | — | — | — | -904,000USD | 549,905,000USD | -1,000,000USD | 0USD |
| Cash And Cash Equivalents Changes | — | — | — | -39,408,000USD | 129,200,000USD | — | — |
| Unclassified Financing Cash Flow | — | — | — | 8,875,000USD | -11,180,000USD | 21,000,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.