Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. Michael M. Nuzzo	CEO & Director	1971
Mr. Gavin M. O'Connor J.D.	Chief Legal Counsel, Chief Administrative Officer & Secretary	NA
Ms. Danielle Porto Parra	President	NA
Mr. Robert K. Julian	Interim Chief Financial Officer	1962
Jura Mazuran	Vice President of Accounting	NA
Mr. Erik Quade	Chief Information Officer	NA
Ms. Steph So	Chief Marketing Officer	NA
Ms. Fabienne Smolinski-Lopez	Chief People Officer	NA
Mr. Bob Kaufman	President of International	NA
Mr. Eric Simon	Chief Development Officer	NA
Insider Trading

Date	Insider Name	Title	Transaction Type	Shares	Price	Value
Aug 12, 2025	Bruce N Haase	N/A	Purchase	70.00K	$7.67	$536.90K
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
Voss Capital LLC	6.46M	Mar 31, 2026	15.42%	$2.06	7.04%
Citizens Business Bank	2.00M	Mar 31, 2026	4.78%	$1.97	0.00%
D. E. Shaw & Co LP	1.80M	Mar 31, 2026	4.29%	$0.01	22.60%
BlackRock Inc	1.79M	Mar 31, 2026	4.26%	$0.00	-0.36%
MSD Partners, L.P.	1.66M	Mar 31, 2026	3.95%	$12.10	0.00%
Vanguard Group Inc	1.64M	Dec 31, 2025	3.91%	$0.00	5.35%
Hudson Bay Capital Management LP	1.25M	Mar 31, 2026	2.98%	$0.03	66.67%
Solel Partners LP	1.25M	Mar 31, 2026	2.97%	$1.60	0.00%
Vanguard Capital Management, LLC	1.17M	Mar 31, 2026	2.78%	$0.00	0.00%
Shay Capital LLC	1.07M	Mar 31, 2026	2.56%	$0.54	7,057.67%
CenterBook Partners LP	916.64K	Mar 31, 2026	2.19%	$0.30	77.38%
Kanen Wealth Management LLC	845.92K	Mar 31, 2026	2.02%	$1.83	426.16%
Geode Capital Management, LLC	654.14K	Mar 31, 2026	1.56%	$0.00	3.84%
Luxor Capital Group, LP	609.28K	Mar 31, 2026	1.45%	$0.26	-2.56%
K2 PRINCIPAL FUND LP	600.00K	Mar 31, 2026	1.43%	$0.25	-13.67%
State Street Corp	565.74K	Mar 31, 2026	1.35%	$0.00	2.75%
Nomura Holdings Inc	550.97K	Mar 31, 2026	1.32%	$0.01	-52.17%
CIBC World Markets Corp	451.82K	Dec 31, 2025	1.08%	$0.02	0.00%
Caspian Capital Partners, L.P.	450.36K	Mar 31, 2026	1.08%	$2.64	0.00%
CastleKnight Management LP	381.50K	Mar 31, 2026	0.91%	$0.04	0.00%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	Vanguard Total Stock Mkt Idx Inv	1.05M	2.50%	▲ 26.53%	Jun 30, 2026
2	iShares Russell 2000 ETF	919.60K	2.20%	▲ 0.60%	Jun 30, 2026
3	Philotimo Focused Growth and Income	650.81K	1.55%	▲ 27.39%	Jun 30, 2026
4	Vanguard Institutional Extnd Mkt Idx Tr	380.63K	0.91%	▲ 23.72%	Jun 30, 2026
5	iShares Russell 2000 Growth ETF	333.86K	0.80%	▼ 0.38%	Jun 30, 2026
6	Tercio Capital FIL	330.00K	0.79%	▲ 0.00%	Feb 28, 2026
7	Fidelity Small Cap Index	272.65K	0.65%	▲ 1.67%	Apr 30, 2026
8	Russell 2000 Equity Index Fund B	241.64K	0.58%	▲ 32.29%	Jun 30, 2026
9	Russell 2000 Index Non-Lendable Fund	241.64K	0.58%	▲ 32.29%	Jun 30, 2026
10	Cinvest Tercio Capital A FI	234.70K	0.56%	▲ 56.78%	Mar 31, 2026
Financial Highlights

▼
Market Cap: $326.55M
EBITDA: $86.22M
Book Value: $-7.63
Earnings/Share: $-1.39
Profit Margin: -12.55%
Operating Margin: 24.68%
ROA (TTM): 12.74%
ROE (TTM): -28.84%
Revenue (TTM): $298.71M
Revenue/Share (TTM): $8.38
Earnings Growth (YOY): -81.70%
Revenue Growth (YOY): -21.00%
Valuation Metrics

Enterprise Value: $775.30M
Trailing P/E: 0.00
Forward P/E: 25.25
Shares Statistics

Shares Outstanding: 41.88M
Shares Float: 26.16M
% Insiders: 618.30%
% Institutions: 9,682.60%
Short % Float: 40.35%
Stock Price History

▼
1 Year Price History

2 Years Price History

5 Years Price History

10 Years Price History

Financial Charts

▼
Download Financials (Excel)
Revenue & Net Income (Yearly)

Revenue & Net Income (Quarterly)

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Income Statement Waterfall

▼
Line Item
Step Type
Value
Revenue
adjust
$314.88M
Cost of Goods Sold
adjust
$-76.78M
Gross Profit
subtotal
$238.10M
SG&A
adjust
$-152.00M
Other Operating Expense
adjust
$-6.56M
Operating Income
subtotal
$79.55M
Other / Non-Operating Items
adjust
$-113.34M
Net Income
subtotal
$-33.79M
Earnings Per Share (EPS) History

▼
Financial Ratios

▼
📦 Raw API Data (JSON Explorer)

▼
Comprehensive raw data returned from the EOD Fundamentals API. Expand sections below to drill down.
{
    "General": {
        "Code": "XPOF",
        "Type": "Common Stock",
        "Name": "Xponential Fitness Inc",
        "Exchange": "NYSE",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG011M1TX96",
        "ISIN": "US98422X1019",
        "LEI": null,
        "PrimaryTicker": "XPOF.US",
        "CUSIP": "98422X101",
        "CIK": "0001802156",
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": "2021-07-23",
        "InternationalDomestic": null,
        "Sector": "Consumer Cyclical",
        "Industry": "Leisure",
        "GicSector": "Consumer Discretionary",
        "GicGroup": "Consumer Services",
        "GicIndustry": "Hotels, Restaurants & Leisure",
        "GicSubIndustry": "Leisure Facilities",
        "HomeCategory": null,
        "IsDelisted": false,
        "Description": "Xponential Fitness, Inc., through its subsidiaries, operates as a boutique fitness brands franchisor in North America. The company's brands portfolio consist of Club Pilates, a Pilates facility franchisor; StretchLab, a fitness concept offering one-on-one assisted stretching services; YogaSix, a yoga concept; Pure Barre, a total body workout concept that uses the ballet barre to perform small isometric movements; and BFT, a high-intensity interval training concept that combines functional, high-energy strength, cardio, and conditioning-based classes to achieve the unique health of its members. Xponential Fitness, Inc. was founded in 2017 and is headquartered in Irvine, California.",
        "Address": "17877 Von Karman Avenue, Irvine, CA, United States, 92614",
        "AddressData": {
            "Street": "17877 Von Karman Avenue",
            "City": "Irvine",
            "State": "CA",
            "Country": "United States",
            "ZIP": "92614"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Michael M. Nuzzo",
                "Title": "CEO & Director",
                "YearBorn": "1971"
            },
            {
                "Name": "Mr. Gavin M. O'Connor J.D.",
                "Title": "Chief Legal Counsel, Chief Administrative Officer & Secretary",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Danielle Porto Parra",
                "Title": "President",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Robert K. Julian",
                "Title": "Interim Chief Financial Officer",
                "YearBorn": "1962"
            },
            {
                "Name": "Jura  Mazuran",
                "Title": "Vice President of Accounting",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Erik  Quade",
                "Title": "Chief Information Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Steph  So",
                "Title": "Chief Marketing Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Fabienne  Smolinski-Lopez",
                "Title": "Chief People Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Bob  Kaufman",
                "Title": "President of International",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Eric  Simon",
                "Title": "Chief Development Officer",
                "YearBorn": "NA"
            }
        ],
        "Phone": "949 346 3000",
        "WebURL": "https://www.xponential.com",
        "LogoURL": "/img/logos/US/XPOF.png",
        "FullTimeEmployees": 226,
        "UpdatedAt": "2026-07-28"
    },
    "Highlights": {
        "MarketCapitalization": 326550400,
        "MarketCapitalizationMln": 326.5504,
        "EBITDA": 86222000,
        "PERatio": null,
        "PEGRatio": null,
        "WallStreetTargetPrice": 7.2143,
        "BookValue": -7.632,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": -1.39,
        "EPSEstimateCurrentYear": 0.4659,
        "EPSEstimateNextYear": 0.7681,
        "EPSEstimateNextQuarter": 0.1822,
        "EPSEstimateCurrentQuarter": 0.1277,
        "MostRecentQuarter": "2026-03-31",
        "ProfitMargin": -0.1255,
        "OperatingMarginTTM": 0.2468,
        "ReturnOnAssetsTTM": 0.1274,
        "ReturnOnEquityTTM": -0.2884,
        "RevenueTTM": 298710016,
        "RevenuePerShareTTM": 8.378,
        "QuarterlyRevenueGrowthYOY": -0.21,
        "GrossProfitTTM": 200336992,
        "DilutedEpsTTM": -1.39,
        "QuarterlyEarningsGrowthYOY": -0.817
    },
    "Valuation": {
        "TrailingPE": 0,
        "ForwardPE": 25.2525,
        "PriceSalesTTM": 1.0932,
        "PriceBookMRQ": 430.1984,
        "EnterpriseValue": 775300640,
        "EnterpriseValueRevenue": 2.5955,
        "EnterpriseValueEbitda": 61.3905
    },
    "SharesStats": {
        "SharesOutstanding": 41877000,
        "SharesFloat": 26161399,
        "PercentInsiders": 6.183000000000001,
        "PercentInstitutions": 96.82600000000001,
        "SharesShort": null,
        "SharesShortPriorMonth": null,
        "ShortRatio": null,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.4035
    },
    "Technicals": {
        "Beta": 1.073,
        "52WeekHigh": 10.825,
        "52WeekLow": 3.83,
        "50DayMA": 6.2038,
        "200DayMA": 6.8431,
        "SharesShort": 8625922,
        "SharesShortPriorMonth": 8050351,
        "ShortRatio": 14.11,
        "ShortPercent": 0.4035
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": null,
        "ExDividendDate": null,
        "LastSplitFactor": "",
        "LastSplitDate": "0000-00-00",
        "NumberDividendsByYear": []
    },
    "AnalystRatings": {
        "Rating": 3.7778,
        "TargetPrice": 7.2143,
        "StrongBuy": 3,
        "Buy": 1,
        "Hold": 5,
        "Sell": 0,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "Voss Capital LLC",
                "date": "2026-03-31",
                "totalShares": 15.4229,
                "totalAssets": 2.0632,
                "currentShares": 6458653,
                "change": 425000,
                "change_p": 7.0438
            },
            {
                "name": "Citizens Business Bank",
                "date": "2026-03-31",
                "totalShares": 4.7759,
                "totalAssets": 1.9727,
                "currentShares": 2000000,
                "change": 2000000,
                "change_p": 0
            },
            {
                "name": "D. E. Shaw & Co LP",
                "date": "2026-03-31",
                "totalShares": 4.289,
                "totalAssets": 0.0065,
                "currentShares": 1796122,
                "change": 331109,
                "change_p": 22.6011
            },
            {
                "name": "BlackRock Inc",
                "date": "2026-03-31",
                "totalShares": 4.2642,
                "totalAssets": 0.0002,
                "currentShares": 1785700,
                "change": -6407,
                "change_p": -0.3575
            },
            {
                "name": "MSD Partners, L.P.",
                "date": "2026-03-31",
                "totalShares": 3.953,
                "totalAssets": 12.1045,
                "currentShares": 1655390,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Group Inc",
                "date": "2025-12-31",
                "totalShares": 3.9094,
                "totalAssets": 0.0002,
                "currentShares": 1637153,
                "change": 83130,
                "change_p": 5.3493
            },
            {
                "name": "Hudson Bay Capital Management LP",
                "date": "2026-03-31",
                "totalShares": 2.9849,
                "totalAssets": 0.026,
                "currentShares": 1250000,
                "change": 500000,
                "change_p": 66.6667
            },
            {
                "name": "Solel Partners LP",
                "date": "2026-03-31",
                "totalShares": 2.973,
                "totalAssets": 1.6026,
                "currentShares": 1245000,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 2.7828,
                "totalAssets": 0.0002,
                "currentShares": 1165372,
                "change": 1165372,
                "change_p": 0
            },
            {
                "name": "Shay Capital LLC",
                "date": "2026-03-31",
                "totalShares": 2.5638,
                "totalAssets": 0.5397,
                "currentShares": 1073651,
                "change": 1058651,
                "change_p": 7057.6733
            },
            {
                "name": "CenterBook Partners LP",
                "date": "2026-03-31",
                "totalShares": 2.1889,
                "totalAssets": 0.2965,
                "currentShares": 916642,
                "change": 399883,
                "change_p": 77.3829
            },
            {
                "name": "Kanen Wealth Management LLC",
                "date": "2026-03-31",
                "totalShares": 2.02,
                "totalAssets": 1.8315,
                "currentShares": 845922,
                "change": 685149,
                "change_p": 426.1592
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 1.562,
                "totalAssets": 0.0003,
                "currentShares": 654138,
                "change": 24216,
                "change_p": 3.8443
            },
            {
                "name": "Luxor Capital Group, LP",
                "date": "2026-03-31",
                "totalShares": 1.4549,
                "totalAssets": 0.2558,
                "currentShares": 609275,
                "change": -16000,
                "change_p": -2.5589
            },
            {
                "name": "K2 PRINCIPAL FUND LP",
                "date": "2026-03-31",
                "totalShares": 1.4328,
                "totalAssets": 0.2522,
                "currentShares": 600000,
                "change": -94974,
                "change_p": -13.6658
            },
            {
                "name": "State Street Corp",
                "date": "2026-03-31",
                "totalShares": 1.351,
                "totalAssets": 0.0001,
                "currentShares": 565738,
                "change": 15150,
                "change_p": 2.7516
            },
            {
                "name": "Nomura Holdings Inc",
                "date": "2026-03-31",
                "totalShares": 1.3157,
                "totalAssets": 0.0088,
                "currentShares": 550968,
                "change": -600957,
                "change_p": -52.1698
            },
            {
                "name": "CIBC World Markets Corp",
                "date": "2025-12-31",
                "totalShares": 1.0789,
                "totalAssets": 0.0179,
                "currentShares": 451817,
                "change": 451817,
                "change_p": 0
            },
            {
                "name": "Caspian Capital Partners, L.P.",
                "date": "2026-03-31",
                "totalShares": 1.0754,
                "totalAssets": 2.6369,
                "currentShares": 450355,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "CastleKnight Management LP",
                "date": "2026-03-31",
                "totalShares": 0.911,
                "totalAssets": 0.0383,
                "currentShares": 381500,
                "change": 0,
                "change_p": 0
            }
        ],
        "Funds": [
            {
                "name": "Vanguard Total Stock Mkt Idx Inv",
                "date": "2026-06-30",
                "totalShares": 2.4965,
                "totalAssets": 0.0003,
                "currentShares": 1045447,
                "change": 219200,
                "change_p": 26.5296
            },
            {
                "name": "iShares Russell 2000 ETF",
                "date": "2026-06-30",
                "totalShares": 2.196,
                "totalAssets": 0.0076,
                "currentShares": 919603,
                "change": 5445,
                "change_p": 0.5956
            },
            {
                "name": "Philotimo Focused Growth and Income",
                "date": "2026-06-30",
                "totalShares": 1.5541,
                "totalAssets": 3.2709,
                "currentShares": 650812,
                "change": 139911,
                "change_p": 27.3851
            },
            {
                "name": "Vanguard Institutional Extnd Mkt Idx Tr",
                "date": "2026-06-30",
                "totalShares": 0.9089,
                "totalAssets": 0.0026,
                "currentShares": 380634,
                "change": 72985,
                "change_p": 23.7235
            },
            {
                "name": "iShares Russell 2000 Growth ETF",
                "date": "2026-06-30",
                "totalShares": 0.7972,
                "totalAssets": 0.015,
                "currentShares": 333858,
                "change": -1284,
                "change_p": -0.3831
            },
            {
                "name": "Tercio Capital FIL",
                "date": "2026-02-28",
                "totalShares": 0.788,
                "totalAssets": 2.9794,
                "currentShares": 330000,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Small Cap Index",
                "date": "2026-04-30",
                "totalShares": 0.6511,
                "totalAssets": 0.0055,
                "currentShares": 272650,
                "change": 4491,
                "change_p": 1.6748
            },
            {
                "name": "Russell 2000 Equity Index Fund B",
                "date": "2026-06-30",
                "totalShares": 0.577,
                "totalAssets": 0.008,
                "currentShares": 241644,
                "change": 58983,
                "change_p": 32.291
            },
            {
                "name": "Russell 2000 Index Non-Lendable Fund",
                "date": "2026-06-30",
                "totalShares": 0.577,
                "totalAssets": 0.008,
                "currentShares": 241644,
                "change": 58983,
                "change_p": 32.291
            },
            {
                "name": "Cinvest Tercio Capital A FI",
                "date": "2026-03-31",
                "totalShares": 0.5605,
                "totalAssets": 5.3722,
                "currentShares": 234700,
                "change": 85000,
                "change_p": 56.7802
            },
            {
                "name": "Janus Henderson Small Cap Gr Alpha ETF",
                "date": "2026-06-30",
                "totalShares": 0.515,
                "totalAssets": 0.3312,
                "currentShares": 215647,
                "change": 37978,
                "change_p": 21.3757
            },
            {
                "name": "Vanguard Russell 2000 ETF",
                "date": "2026-06-30",
                "totalShares": 0.49,
                "totalAssets": 0.0075,
                "currentShares": 205195,
                "change": 61410,
                "change_p": 42.7096
            },
            {
                "name": "State St Russell Sm/Mid Cp\u00ae Indx SL Cl I",
                "date": "2026-06-30",
                "totalShares": 0.4377,
                "totalAssets": 0.0024,
                "currentShares": 183287,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Xtrackers MSCI World Swap ETF 1C",
                "date": "2025-12-31",
                "totalShares": 0.3856,
                "totalAssets": 0.0126,
                "currentShares": 161485,
                "change": -1017,
                "change_p": -0.6258
            },
            {
                "name": "Schwab US Small-Cap ETF\u2122",
                "date": "2026-06-30",
                "totalShares": 0.3703,
                "totalAssets": 0.0046,
                "currentShares": 155052,
                "change": -66,
                "change_p": -0.0425
            },
            {
                "name": "Fidelity Extended Market Index",
                "date": "2026-05-31",
                "totalShares": 0.3421,
                "totalAssets": 0.0018,
                "currentShares": 143266,
                "change": -3530,
                "change_p": -2.4047
            },
            {
                "name": "iShares Micro-Cap ETF",
                "date": "2026-06-30",
                "totalShares": 0.286,
                "totalAssets": 0.0545,
                "currentShares": 119766,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Consumer Discretionary ETF",
                "date": "2026-06-30",
                "totalShares": 0.2789,
                "totalAssets": 0.0118,
                "currentShares": 116802,
                "change": 4210,
                "change_p": 3.7392
            },
            {
                "name": "State St Russell Sm Cap\u00ae Idx SL Cl I",
                "date": "2026-06-30",
                "totalShares": 0.2281,
                "totalAssets": 0.0056,
                "currentShares": 95542,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Blackrock Extended Mkt Fund CF",
                "date": "2026-05-31",
                "totalShares": 0.2213,
                "totalAssets": 0.0024,
                "currentShares": 92683,
                "change": 0,
                "change_p": 0
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2025-08-12",
            "ownerCik": null,
            "ownerName": "Bruce N Haase",
            "transactionDate": "2025-08-12",
            "transactionCode": "P",
            "transactionAmount": 70000,
            "transactionPrice": 7.67,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1127738/000180215625000006/xslF345X05/form4.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "37.3170",
                "shares": 37317000
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "35.2060",
                "shares": 35206000
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "32.8790",
                "shares": 32878999.999999996
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "38.8630",
                "shares": 38863000
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "26.8190",
                "shares": 26819000
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "22.5980",
                "shares": 22598000
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "22.9940",
                "shares": 22994000
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "37.3170",
                "shares": 37317000
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "35.2060",
                "shares": 35206000
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "34.6690",
                "shares": 34669000
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "34.9720",
                "shares": 34972000
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "33.9100",
                "shares": 33910000
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "32.8790",
                "shares": 32878999.999999996
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "32.1770",
                "shares": 32177000
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "31.8060",
                "shares": 31806000
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "31.1250",
                "shares": 31125000
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "38.8630",
                "shares": 38863000
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "40.2230",
                "shares": 40223000
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "41.5930",
                "shares": 41593000
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "30.7540",
                "shares": 30754000
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "26.8190",
                "shares": 26819000
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "26.1564",
                "shares": 26156400
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "24.4467",
                "shares": 24446700
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "22.7369",
                "shares": 22736900
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "22.5980",
                "shares": 22598000
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "22.1460",
                "shares": 22146000
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "25.5423",
                "shares": 25542300
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "22.9940",
                "shares": 22994000
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "22.9940",
                "shares": 22994000
            },
            {
                "date": "2020-Q3",
                "dateFormatted": "2020-09-30",
                "sharesMln": "22.9940",
                "shares": 22994000
            },
            {
                "date": "2020-Q2",
                "dateFormatted": "2020-06-30",
                "sharesMln": "22.9940",
                "shares": 22994000
            },
            {
                "date": "2020-Q1",
                "dateFormatted": "2020-03-31",
                "sharesMln": "22.9940",
                "shares": 22994000
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-06-30": {
                "reportDate": "2026-08-06",
                "date": "2026-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": null,
                "epsEstimate": 0.09,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-03-31": {
                "reportDate": "2026-05-07",
                "date": "2026-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.04,
                "epsEstimate": 0.13,
                "epsDifference": -0.17,
                "surprisePercent": -130.7692
            },
            "2025-12-31": {
                "reportDate": "2026-02-26",
                "date": "2025-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.91,
                "epsEstimate": -0.03,
                "epsDifference": -0.88,
                "surprisePercent": -2933.3333
            },
            "2025-09-30": {
                "reportDate": "2025-11-06",
                "date": "2025-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.34,
                "epsEstimate": 0.12,
                "epsDifference": 0.22,
                "surprisePercent": 183.3333
            },
            "2025-06-30": {
                "reportDate": "2025-08-07",
                "date": "2025-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.26,
                "epsEstimate": 0.19,
                "epsDifference": 0.07,
                "surprisePercent": 36.8421
            },
            "2025-03-31": {
                "reportDate": "2025-05-08",
                "date": "2025-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.2,
                "epsEstimate": 0.15,
                "epsDifference": -0.35,
                "surprisePercent": -233.3333
            },
            "2024-12-31": {
                "reportDate": "2025-02-26",
                "date": "2024-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.19,
                "epsEstimate": 0.4467,
                "epsDifference": -0.6367,
                "surprisePercent": -142.5341
            },
            "2024-09-30": {
                "reportDate": "2024-11-07",
                "date": "2024-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.04,
                "epsEstimate": 0.32,
                "epsDifference": -0.36,
                "surprisePercent": -112.5
            },
            "2024-06-30": {
                "reportDate": "2024-08-01",
                "date": "2024-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.03,
                "epsEstimate": 0.23,
                "epsDifference": -0.26,
                "surprisePercent": -113.0435
            },
            "2024-03-31": {
                "reportDate": "2024-05-02",
                "date": "2024-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.16,
                "epsEstimate": 0.24,
                "epsDifference": -0.08,
                "surprisePercent": -33.3333
            },
            "2023-12-31": {
                "reportDate": "2024-02-29",
                "date": "2023-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.08,
                "epsEstimate": 0.15,
                "epsDifference": -0.07,
                "surprisePercent": -46.6667
            },
            "2023-09-30": {
                "reportDate": "2023-11-07",
                "date": "2023-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.11,
                "epsEstimate": 0.17,
                "epsDifference": -0.06,
                "surprisePercent": -35.2941
            },
            "2023-06-30": {
                "reportDate": "2023-08-03",
                "date": "2023-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.07,
                "epsEstimate": 0.15,
                "epsDifference": -0.08,
                "surprisePercent": -53.3333
            },
            "2023-03-31": {
                "reportDate": "2023-05-04",
                "date": "2023-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.02,
                "epsEstimate": 0.18,
                "epsDifference": -0.2,
                "surprisePercent": -111.1111
            },
            "2022-12-31": {
                "reportDate": "2023-03-02",
                "date": "2022-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -1.13,
                "epsEstimate": 0.1,
                "epsDifference": -1.23,
                "surprisePercent": -1230
            },
            "2022-09-30": {
                "reportDate": "2022-11-10",
                "date": "2022-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.15,
                "epsDifference": -0.02,
                "surprisePercent": -13.3333
            },
            "2022-06-30": {
                "reportDate": "2022-08-11",
                "date": "2022-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.07,
                "epsEstimate": 0.19,
                "epsDifference": -0.26,
                "surprisePercent": -136.8421
            },
            "2022-03-31": {
                "reportDate": "2022-05-12",
                "date": "2022-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.19,
                "epsEstimate": 0.14,
                "epsDifference": -0.33,
                "surprisePercent": -235.7143
            },
            "2021-12-31": {
                "reportDate": "2022-03-03",
                "date": "2021-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.21,
                "epsEstimate": -0.14,
                "epsDifference": -0.07,
                "surprisePercent": -50
            },
            "2021-09-30": {
                "reportDate": "2021-11-11",
                "date": "2021-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.31,
                "epsEstimate": -0.11,
                "epsDifference": -0.2,
                "surprisePercent": -181.8182
            },
            "2021-06-30": {
                "reportDate": "2021-08-24",
                "date": "2021-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.45,
                "epsEstimate": -0.22,
                "epsDifference": -0.23,
                "surprisePercent": -104.5455
            },
            "2021-03-31": {
                "reportDate": "2021-06-02",
                "date": "2021-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.22,
                "epsEstimate": -0.16,
                "epsDifference": -0.06,
                "surprisePercent": -37.5
            }
        },
        "Trend": {
            "2027-12-31": {
                "date": "2027-12-31",
                "period": "+1y",
                "growth": "0.6488",
                "earningsEstimateAvg": "0.7681",
                "earningsEstimateLow": "0.3900",
                "earningsEstimateHigh": "1.1100",
                "earningsEstimateYearAgoEps": "0.4659",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "0.6488",
                "revenueEstimateAvg": "279496210.00",
                "revenueEstimateLow": "263400000.00",
                "revenueEstimateHigh": "295001000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": "0.0606",
                "epsTrendCurrent": "0.7681",
                "epsTrend7daysAgo": "0.7763",
                "epsTrend30daysAgo": "0.7483",
                "epsTrend60daysAgo": "0.9013",
                "epsTrend90daysAgo": "0.9458",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2026-12-31": {
                "date": "2026-12-31",
                "period": "0y",
                "growth": "1.9507",
                "earningsEstimateAvg": "0.4659",
                "earningsEstimateLow": "0.1400",
                "earningsEstimateHigh": "0.6851",
                "earningsEstimateYearAgoEps": "-0.4900",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "1.9507",
                "revenueEstimateAvg": "263527770.00",
                "revenueEstimateLow": "260431000.00",
                "revenueEstimateHigh": "269804940.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "-0.1631",
                "epsTrendCurrent": "0.4659",
                "epsTrend7daysAgo": "0.4220",
                "epsTrend30daysAgo": "0.4167",
                "epsTrend60daysAgo": "0.7285",
                "epsTrend90daysAgo": "0.7379",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-09-30": {
                "date": "2026-09-30",
                "period": "+1q",
                "growth": "-0.4856",
                "earningsEstimateAvg": "0.1749",
                "earningsEstimateLow": "0.0700",
                "earningsEstimateHigh": "0.2300",
                "earningsEstimateYearAgoEps": "0.3400",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "-0.4856",
                "revenueEstimateAvg": "67709760.00",
                "revenueEstimateLow": "64000000.00",
                "revenueEstimateHigh": "74342830.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "-0.1410",
                "epsTrendCurrent": "0.1749",
                "epsTrend7daysAgo": "0.1660",
                "epsTrend30daysAgo": "0.1567",
                "epsTrend60daysAgo": "0.2014",
                "epsTrend90daysAgo": "0.2286",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-06-30": {
                "date": "2026-06-30",
                "period": "0q",
                "growth": "-0.4807",
                "earningsEstimateAvg": "0.1350",
                "earningsEstimateLow": "0.0400",
                "earningsEstimateHigh": "0.2452",
                "earningsEstimateYearAgoEps": "0.2600",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "-0.4807",
                "revenueEstimateAvg": "64394950.00",
                "revenueEstimateLow": "62237560.00",
                "revenueEstimateHigh": "66117000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "-0.1550",
                "epsTrendCurrent": "0.1350",
                "epsTrend7daysAgo": "0.1000",
                "epsTrend30daysAgo": "0.1000",
                "epsTrend60daysAgo": "0.1822",
                "epsTrend90daysAgo": "0.1917",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-03-31": {
                "date": "2026-03-31",
                "period": "0q",
                "growth": "1.6386",
                "earningsEstimateAvg": "0.1277",
                "earningsEstimateLow": "0.0964",
                "earningsEstimateHigh": "0.1600",
                "earningsEstimateYearAgoEps": "-0.2000",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "1.6386",
                "revenueEstimateAvg": "63753770.00",
                "revenueEstimateLow": "60000000.00",
                "revenueEstimateHigh": "65700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "-0.1708",
                "epsTrendCurrent": "0.1277",
                "epsTrend7daysAgo": "0.1322",
                "epsTrend30daysAgo": "0.1400",
                "epsTrend60daysAgo": "0.1776",
                "epsTrend90daysAgo": "0.1776",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "3.0000"
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "0y",
                "growth": "4.8302",
                "earningsEstimateAvg": "0.4979",
                "earningsEstimateLow": "0.3300",
                "earningsEstimateHigh": "0.6600",
                "earningsEstimateYearAgoEps": "-0.1300",
                "earningsEstimateNumberOfAnalysts": "8.0000",
                "earningsEstimateGrowth": "4.8302",
                "revenueEstimateAvg": "305350460.00",
                "revenueEstimateLow": "301500000.00",
                "revenueEstimateHigh": "308783570.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "-0.0468",
                "epsTrendCurrent": "0.4979",
                "epsTrend7daysAgo": "0.5034",
                "epsTrend30daysAgo": "0.4828",
                "epsTrend60daysAgo": "0.4083",
                "epsTrend90daysAgo": "0.4083",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "5.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2025-09-30": {
                "date": "2025-09-30",
                "period": "0q",
                "growth": "4.0888",
                "earningsEstimateAvg": "0.1236",
                "earningsEstimateLow": "0.0100",
                "earningsEstimateHigh": "0.2300",
                "earningsEstimateYearAgoEps": "-0.0400",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "4.0888",
                "revenueEstimateAvg": "75250430.00",
                "revenueEstimateLow": "71800000.00",
                "revenueEstimateHigh": "80375000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "-0.0651",
                "epsTrendCurrent": "0.1236",
                "epsTrend7daysAgo": "0.1333",
                "epsTrend30daysAgo": "0.1333",
                "epsTrend60daysAgo": "0.1333",
                "epsTrend90daysAgo": "0.3450",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "4.0000"
            },
            "2025-06-30": {
                "date": "2025-06-30",
                "period": "0q",
                "growth": "10.7500",
                "earningsEstimateAvg": "0.2925",
                "earningsEstimateLow": "0.1900",
                "earningsEstimateHigh": "0.3800",
                "earningsEstimateYearAgoEps": "-0.0300",
                "earningsEstimateNumberOfAnalysts": "4.0000",
                "earningsEstimateGrowth": "10.7500",
                "revenueEstimateAvg": "77232440.00",
                "revenueEstimateLow": "74900000.00",
                "revenueEstimateHigh": "79000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.0094",
                "epsTrendCurrent": "0.2925",
                "epsTrend7daysAgo": "0.2925",
                "epsTrend30daysAgo": "0.2925",
                "epsTrend60daysAgo": "0.3325",
                "epsTrend90daysAgo": "0.1967",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-03-31": {
                "date": "2025-03-31",
                "period": "0q",
                "growth": "-0.0417",
                "earningsEstimateAvg": "0.1533",
                "earningsEstimateLow": "0.0200",
                "earningsEstimateHigh": "0.2600",
                "earningsEstimateYearAgoEps": "0.1600",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.0417",
                "revenueEstimateAvg": "75370800.00",
                "revenueEstimateLow": "68600000.00",
                "revenueEstimateHigh": "82000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "-0.0522",
                "epsTrendCurrent": "0.1533",
                "epsTrend7daysAgo": "0.1067",
                "epsTrend30daysAgo": "0.4033",
                "epsTrend60daysAgo": "0.4033",
                "epsTrend90daysAgo": "0.4360",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "4.0000"
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "period": "0y",
                "growth": "1.0179",
                "earningsEstimateAvg": "0.5650",
                "earningsEstimateLow": "0.3600",
                "earningsEstimateHigh": "0.8300",
                "earningsEstimateYearAgoEps": "0.2800",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "1.0179",
                "revenueEstimateAvg": "319709270.00",
                "revenueEstimateLow": "314914000.00",
                "revenueEstimateHigh": "339757980.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.0033",
                "epsTrendCurrent": "0.5650",
                "epsTrend7daysAgo": "0.5650",
                "epsTrend30daysAgo": "0.5700",
                "epsTrend60daysAgo": "0.5700",
                "epsTrend90daysAgo": "0.7814",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "4.0000"
            },
            "2024-09-30": {
                "date": "2024-09-30",
                "period": "0q",
                "growth": "1.4550",
                "earningsEstimateAvg": "0.2700",
                "earningsEstimateLow": "0.0400",
                "earningsEstimateHigh": "0.6300",
                "earningsEstimateYearAgoEps": "0.1100",
                "earningsEstimateNumberOfAnalysts": "8.0000",
                "earningsEstimateGrowth": "1.4550",
                "revenueEstimateAvg": "76460000.00",
                "revenueEstimateLow": "73000000.00",
                "revenueEstimateHigh": "81000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "-0.0490",
                "epsTrendCurrent": "0.2700",
                "epsTrend7daysAgo": "0.2700",
                "epsTrend30daysAgo": "0.2700",
                "epsTrend60daysAgo": "0.2700",
                "epsTrend90daysAgo": "0.2700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-06-30": {
                "date": "2024-06-30",
                "period": "0q",
                "growth": "2.2860",
                "earningsEstimateAvg": "0.2300",
                "earningsEstimateLow": "0.1100",
                "earningsEstimateHigh": "0.3100",
                "earningsEstimateYearAgoEps": "0.0700",
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": "2.2860",
                "revenueEstimateAvg": "76517000.00",
                "revenueEstimateLow": "81900000.00",
                "revenueEstimateHigh": "86000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "-0.0110",
                "epsTrendCurrent": "0.2300",
                "epsTrend7daysAgo": "0.2300",
                "epsTrend30daysAgo": "0.2300",
                "epsTrend60daysAgo": "0.2300",
                "epsTrend90daysAgo": "0.2400",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-03-31": {
                "date": "2024-03-31",
                "period": "0q",
                "growth": "11.5000",
                "earningsEstimateAvg": "0.2100",
                "earningsEstimateLow": "0.0900",
                "earningsEstimateHigh": "0.3200",
                "earningsEstimateYearAgoEps": "-0.0200",
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": "11.5000",
                "revenueEstimateAvg": "78780000.00",
                "revenueEstimateLow": "75700000.00",
                "revenueEstimateHigh": "80800000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "12.00",
                "revenueEstimateGrowth": "0.1140",
                "epsTrendCurrent": "0.2100",
                "epsTrend7daysAgo": "0.2100",
                "epsTrend30daysAgo": "0.2200",
                "epsTrend60daysAgo": "0.2700",
                "epsTrend90daysAgo": "0.2700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "period": "0y",
                "growth": "1.3680",
                "earningsEstimateAvg": "0.3200",
                "earningsEstimateLow": "0.0800",
                "earningsEstimateHigh": "0.5800",
                "earningsEstimateYearAgoEps": "-0.8700",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "1.3680",
                "revenueEstimateAvg": "310210000.00",
                "revenueEstimateLow": "306440000.00",
                "revenueEstimateHigh": "317000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "13.00",
                "revenueEstimateGrowth": "0.2660",
                "epsTrendCurrent": "0.3200",
                "epsTrend7daysAgo": "0.3200",
                "epsTrend30daysAgo": "0.3200",
                "epsTrend60daysAgo": "0.3300",
                "epsTrend90daysAgo": "0.3300",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-09-30": {
                "date": "2023-09-30",
                "period": "0q",
                "growth": "0.1540",
                "earningsEstimateAvg": "0.1500",
                "earningsEstimateLow": "0.0100",
                "earningsEstimateHigh": "0.2500",
                "earningsEstimateYearAgoEps": "0.1300",
                "earningsEstimateNumberOfAnalysts": "11.0000",
                "earningsEstimateGrowth": "0.1540",
                "revenueEstimateAvg": "74680000.00",
                "revenueEstimateLow": "72240000.00",
                "revenueEstimateHigh": "76600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.1710",
                "epsTrendCurrent": "0.1500",
                "epsTrend7daysAgo": "0.1600",
                "epsTrend30daysAgo": "0.1600",
                "epsTrend60daysAgo": "0.1400",
                "epsTrend90daysAgo": "0.1900",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-06-30": {
                "date": "2023-06-30",
                "period": "0q",
                "growth": "3.0000",
                "earningsEstimateAvg": "0.1400",
                "earningsEstimateLow": "0.0500",
                "earningsEstimateHigh": "0.2500",
                "earningsEstimateYearAgoEps": "-0.0700",
                "earningsEstimateNumberOfAnalysts": "11.0000",
                "earningsEstimateGrowth": "3.0000",
                "revenueEstimateAvg": "71970000.00",
                "revenueEstimateLow": "70500000.00",
                "revenueEstimateHigh": "73500000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.2080",
                "epsTrendCurrent": "0.1400",
                "epsTrend7daysAgo": "0.1400",
                "epsTrend30daysAgo": "0.1400",
                "epsTrend60daysAgo": "0.1500",
                "epsTrend90daysAgo": "0.1900",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-03-31": {
                "date": "2023-03-31",
                "period": "0q",
                "growth": "1.6840",
                "earningsEstimateAvg": "0.1300",
                "earningsEstimateLow": "-0.0500",
                "earningsEstimateHigh": "0.2400",
                "earningsEstimateYearAgoEps": "-0.1900",
                "earningsEstimateNumberOfAnalysts": "11.0000",
                "earningsEstimateGrowth": "1.6840",
                "revenueEstimateAvg": "70690000.00",
                "revenueEstimateLow": "60400000.00",
                "revenueEstimateHigh": "68600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.4040",
                "epsTrendCurrent": "0.1300",
                "epsTrend7daysAgo": "0.1300",
                "epsTrend30daysAgo": "0.1600",
                "epsTrend60daysAgo": "0.1400",
                "epsTrend90daysAgo": "0.2100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "period": "0y",
                "growth": "1.1250",
                "earningsEstimateAvg": "0.1000",
                "earningsEstimateLow": "-0.0400",
                "earningsEstimateHigh": "0.2700",
                "earningsEstimateYearAgoEps": "-0.8000",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "1.1250",
                "revenueEstimateAvg": "240750000.00",
                "revenueEstimateLow": "237700000.00",
                "revenueEstimateHigh": "243200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.5520",
                "epsTrendCurrent": "0.1000",
                "epsTrend7daysAgo": "0.1000",
                "epsTrend30daysAgo": "0.0900",
                "epsTrend60daysAgo": "0.0900",
                "epsTrend90daysAgo": "0.1100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2022-09-30": {
                "date": "2022-09-30",
                "period": "0q",
                "growth": "1.4520",
                "earningsEstimateAvg": "0.1400",
                "earningsEstimateLow": "0.0500",
                "earningsEstimateHigh": "0.2400",
                "earningsEstimateYearAgoEps": "-0.3100",
                "earningsEstimateNumberOfAnalysts": "8.0000",
                "earningsEstimateGrowth": "1.4520",
                "revenueEstimateAvg": "55340000.00",
                "revenueEstimateLow": "52820000.00",
                "revenueEstimateHigh": "58910000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.3540",
                "epsTrendCurrent": "0.1400",
                "epsTrend7daysAgo": "0.1400",
                "epsTrend30daysAgo": "0.1200",
                "epsTrend60daysAgo": "0.2100",
                "epsTrend90daysAgo": "0.2100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-06-30": {
                "date": "2022-06-30",
                "period": "0q",
                "growth": "1.2800",
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": "-0.5000",
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": "1.2800",
                "revenueEstimateAvg": "50040000.00",
                "revenueEstimateLow": "46340000.00",
                "revenueEstimateHigh": "53200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": "0.3990",
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.1400",
                "epsTrend30daysAgo": "0.1400",
                "epsTrend60daysAgo": "0.1400",
                "epsTrend90daysAgo": "0.1800",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-03-31": {
                "date": "2022-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.1200",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.2600",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "45240000.00",
                "revenueEstimateLow": "43000000.00",
                "revenueEstimateHigh": "48900000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": "0.5570",
                "epsTrendCurrent": "0.1200",
                "epsTrend7daysAgo": "0.1200",
                "epsTrend30daysAgo": "0.1200",
                "epsTrend60daysAgo": "0.1200",
                "epsTrend90daysAgo": "0.0800",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "-0.7000",
                "earningsEstimateLow": "-1.2400",
                "earningsEstimateHigh": "-0.1500",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "148240000.00",
                "revenueEstimateLow": "146960000.00",
                "revenueEstimateHigh": "149000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.7000",
                "epsTrend7daysAgo": "-0.7000",
                "epsTrend30daysAgo": "-0.7000",
                "epsTrend60daysAgo": "-0.6800",
                "epsTrend90daysAgo": "-0.6800",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "1.0000",
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-09-30": {
                "date": "2021-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.1200",
                "earningsEstimateLow": "-0.2300",
                "earningsEstimateHigh": "-0.0300",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "33660000.00",
                "revenueEstimateLow": "33240000.00",
                "revenueEstimateHigh": "34600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.1200",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-06-30": {
                "date": "2021-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.2200",
                "earningsEstimateLow": "-0.3900",
                "earningsEstimateHigh": "-0.1200",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "35775000.00",
                "revenueEstimateLow": "29600000.00",
                "revenueEstimateHigh": "35700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "5.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.2200",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            }
        },
        "Annual": {
            "2026-06-30": {
                "date": "2026-06-30",
                "epsActual": -0.04
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": -0.51
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": -0.1
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": 0.24
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": -1.26
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": -1.19
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-08",
                    "currency_symbol": "USD",
                    "totalAssets": "322403000.00",
                    "intangibleAssets": "64132000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8805000.00",
                    "totalLiab": "694375000.00",
                    "totalStockholderEquity": "-316319000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "50477000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-741245000.00",
                    "otherLiab": null,
                    "goodWill": "127789000.00",
                    "otherAssets": null,
                    "cash": "21470000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "99023000.00",
                    "currentDeferredRevenue": "20743000.00",
                    "netDebt": "501347000.00",
                    "shortTermDebt": "9717000.00",
                    "shortLongTermDebt": "5250000.00",
                    "shortLongTermDebtTotal": "522817000.00",
                    "otherStockholderEquity": "441938000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "71075000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "38296000.00",
                    "longTermDebt": "499999000.00",
                    "inventory": "2504000.00",
                    "accountsPayable": "18086000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-17016000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "36429000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "251328000.00",
                    "capitalLeaseObligations": "17568000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "7282000.00",
                    "nonCurrentLiabilitiesTotal": "595352000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "322403000.00",
                    "cashAndShortTermInvestments": "21470000.00",
                    "propertyPlantAndEquipmentGross": "45174000.00",
                    "propertyPlantAndEquipmentNet": "22978000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-24035000.00",
                    "netInvestedCapital": "188930000.00",
                    "commonStockSharesOutstanding": "37317000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-04",
                    "currency_symbol": "USD",
                    "totalAssets": "345634000.00",
                    "intangibleAssets": "66507000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "28112000.00",
                    "totalLiab": "717587000.00",
                    "totalStockholderEquity": "-269084000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "65119000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-740520000.00",
                    "otherLiab": null,
                    "goodWill": "127789000.00",
                    "otherAssets": null,
                    "cash": "45863000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "115975000.00",
                    "currentDeferredRevenue": "19324000.00",
                    "netDebt": "488373000.00",
                    "shortTermDebt": "5250000.00",
                    "shortLongTermDebt": "5250000.00",
                    "shortLongTermDebtTotal": "534236000.00",
                    "otherStockholderEquity": "488035000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "94646000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "18449000.00",
                    "longTermDebt": "500500000.00",
                    "inventory": "2222000.00",
                    "accountsPayable": "26282000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16603000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "32065000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "250988000.00",
                    "capitalLeaseObligations": "18944000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "10469000.00",
                    "nonCurrentLiabilitiesTotal": "601612000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "345634000.00",
                    "cashAndShortTermInvestments": "45863000.00",
                    "propertyPlantAndEquipmentGross": "45746000.00",
                    "propertyPlantAndEquipmentNet": "24627000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-21329000.00",
                    "netInvestedCapital": "236666000.00",
                    "commonStockSharesOutstanding": "35206000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-10",
                    "currency_symbol": "USD",
                    "totalAssets": "355304000.00",
                    "intangibleAssets": "67290000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "33455000.00",
                    "totalLiab": "559000000.00",
                    "totalStockholderEquity": "-113563000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "39076000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-707650000.00",
                    "otherLiab": null,
                    "goodWill": "127789000.00",
                    "otherAssets": null,
                    "cash": "41463000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "93229000.00",
                    "currentDeferredRevenue": "23786000.00",
                    "netDebt": "338281000.00",
                    "shortTermDebt": "14779000.00",
                    "shortLongTermDebt": "10097000.00",
                    "shortLongTermDebtTotal": "379744000.00",
                    "otherStockholderEquity": "495786000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "99217000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "18638000.00",
                    "longTermDebt": "348947000.00",
                    "inventory": "5661000.00",
                    "accountsPayable": "15588000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-18513000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "35228000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "256087000.00",
                    "capitalLeaseObligations": "20700000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "9962000.00",
                    "nonCurrentLiabilitiesTotal": "465771000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "355304000.00",
                    "cashAndShortTermInvestments": "41463000.00",
                    "propertyPlantAndEquipmentGross": "46868000.00",
                    "propertyPlantAndEquipmentNet": "25780000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "5988000.00",
                    "netInvestedCapital": "128671000.00",
                    "commonStockSharesOutstanding": "34669000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-08",
                    "currency_symbol": "USD",
                    "totalAssets": "399815000.00",
                    "intangibleAssets": "94350000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "28559000.00",
                    "totalLiab": "712981000.00",
                    "totalStockholderEquity": "-224971000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "49702000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-702791000.00",
                    "otherLiab": null,
                    "goodWill": "127789000.00",
                    "otherAssets": null,
                    "cash": "21745000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "112887000.00",
                    "currentDeferredRevenue": "24462000.00",
                    "netDebt": "366964000.00",
                    "shortTermDebt": "14820000.00",
                    "shortLongTermDebt": "8964000.00",
                    "shortLongTermDebtTotal": "388709000.00",
                    "otherStockholderEquity": "477816000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "102693000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "44997000.00",
                    "longTermDebt": "352554000.00",
                    "inventory": "7392000.00",
                    "accountsPayable": "23066000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-17673000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "40798000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "297122000.00",
                    "capitalLeaseObligations": "27191000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "9345000.00",
                    "nonCurrentLiabilitiesTotal": "600094000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "399815000.00",
                    "cashAndShortTermInvestments": "21745000.00",
                    "propertyPlantAndEquipmentGross": "54476000.00",
                    "propertyPlantAndEquipmentNet": "34185000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-10194000.00",
                    "netInvestedCapital": "136547000.00",
                    "commonStockSharesOutstanding": "34972000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-09",
                    "currency_symbol": "USD",
                    "totalAssets": "412449000.00",
                    "intangibleAssets": "99373000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "28301000.00",
                    "totalLiab": "726158000.00",
                    "totalStockholderEquity": "-225198000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "54726000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-703760000.00",
                    "otherLiab": null,
                    "goodWill": "135240000.00",
                    "otherAssets": null,
                    "cash": "26583000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "122904000.00",
                    "currentDeferredRevenue": "25050000.00",
                    "netDebt": "362060000.00",
                    "shortTermDebt": "14499000.00",
                    "shortLongTermDebt": "8906000.00",
                    "shortLongTermDebtTotal": "388643000.00",
                    "otherStockholderEquity": "478558000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "100114000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "36912000.00",
                    "longTermDebt": "351562000.00",
                    "inventory": "8318000.00",
                    "accountsPayable": "27652000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "41750000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "312335000.00",
                    "capitalLeaseObligations": "28175000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "9982000.00",
                    "nonCurrentLiabilitiesTotal": "603254000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "412449000.00",
                    "cashAndShortTermInvestments": "26583000.00",
                    "propertyPlantAndEquipmentGross": "35972000.00",
                    "propertyPlantAndEquipmentNet": "35972000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-22790000.00",
                    "netInvestedCapital": "135270000.00",
                    "commonStockSharesOutstanding": "33910000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-14",
                    "currency_symbol": "USD",
                    "totalAssets": "403397000.00",
                    "intangibleAssets": "100944000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "25530000.00",
                    "totalLiab": "714212000.00",
                    "totalStockholderEquity": "-216571000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "39744000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-701837000.00",
                    "otherLiab": null,
                    "goodWill": "135240000.00",
                    "otherAssets": null,
                    "cash": "16676000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "107887000.00",
                    "currentDeferredRevenue": "25912000.00",
                    "netDebt": "362947000.00",
                    "shortTermDebt": "14023000.00",
                    "shortLongTermDebt": "8747000.00",
                    "shortLongTermDebtTotal": "379623000.00",
                    "otherStockholderEquity": "485262000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "84147000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "16063000.00",
                    "netReceivables": "31925000.00",
                    "longTermDebt": "341742000.00",
                    "inventory": "10016000.00",
                    "accountsPayable": "27011000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16891000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "44379000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "319250000.00",
                    "capitalLeaseObligations": "29134000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "17980000.00",
                    "nonCurrentLiabilitiesTotal": "606325000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "403397000.00",
                    "cashAndShortTermInvestments": "16676000.00",
                    "propertyPlantAndEquipmentGross": "57708000.00",
                    "propertyPlantAndEquipmentNet": "38687000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-23740000.00",
                    "netInvestedCapital": "133918000.00",
                    "commonStockSharesOutstanding": "32879000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-12",
                    "currency_symbol": "USD",
                    "totalAssets": "472177000.00",
                    "intangibleAssets": "117753000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "27759000.00",
                    "totalLiab": "712323000.00",
                    "totalStockholderEquity": "-155713000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27703000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-654095000.00",
                    "otherLiab": null,
                    "goodWill": "163036000.00",
                    "otherAssets": null,
                    "cash": "24794000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "94144000.00",
                    "currentDeferredRevenue": "28560000.00",
                    "netDebt": "366488000.00",
                    "shortTermDebt": "15743000.00",
                    "shortLongTermDebt": "8689000.00",
                    "shortLongTermDebtTotal": "391282000.00",
                    "otherStockholderEquity": "498377000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "95576000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "32415000.00",
                    "longTermDebt": "342038000.00",
                    "inventory": "10608000.00",
                    "accountsPayable": "21297000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16508000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "42812000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "376601000.00",
                    "capitalLeaseObligations": "40555000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "17031000.00",
                    "nonCurrentLiabilitiesTotal": "618179000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "472177000.00",
                    "cashAndShortTermInvestments": "24794000.00",
                    "propertyPlantAndEquipmentGross": "72705000.00",
                    "propertyPlantAndEquipmentNet": "53000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1432000.00",
                    "netInvestedCapital": "195014000.00",
                    "commonStockSharesOutstanding": "32177000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-05",
                    "currency_symbol": "USD",
                    "totalAssets": "475239000.00",
                    "intangibleAssets": "120232000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "24679000.00",
                    "totalLiab": "698897000.00",
                    "totalStockholderEquity": "-151937000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "23153000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-642096000.00",
                    "otherLiab": null,
                    "goodWill": "163036000.00",
                    "otherAssets": "1.00",
                    "cash": "14999000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "91830000.00",
                    "currentDeferredRevenue": "29343000.00",
                    "netDebt": "357003000.00",
                    "shortTermDebt": "15501000.00",
                    "shortLongTermDebt": "8614000.00",
                    "shortLongTermDebtTotal": "372002000.00",
                    "otherStockholderEquity": "490154000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "85721000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "32770000.00",
                    "longTermDebt": "318454000.00",
                    "inventory": "13273000.00",
                    "accountsPayable": "22694000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16135000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "44310000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "389518000.00",
                    "capitalLeaseObligations": "44934000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "16431000.00",
                    "nonCurrentLiabilitiesTotal": "607067000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "475239000.00",
                    "cashAndShortTermInvestments": "14999000.00",
                    "propertyPlantAndEquipmentGross": "80153000.00",
                    "propertyPlantAndEquipmentNet": "61940000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-6109000.00",
                    "netInvestedCapital": "175131000.00",
                    "commonStockSharesOutstanding": "31806000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-06",
                    "currency_symbol": "USD",
                    "totalAssets": "508442000.00",
                    "intangibleAssets": "124105000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "23504000.00",
                    "totalLiab": "722693000.00",
                    "totalStockholderEquity": "-144444000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "21290000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-632994000.00",
                    "otherLiab": null,
                    "goodWill": "173947000.00",
                    "otherAssets": null,
                    "cash": "16707000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "92395000.00",
                    "currentDeferredRevenue": "30110000.00",
                    "netDebt": "371377000.00",
                    "shortTermDebt": "15014000.00",
                    "shortLongTermDebt": "8553000.00",
                    "shortLongTermDebtTotal": "388084000.00",
                    "otherStockholderEquity": "488545000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "87788000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "32307000.00",
                    "longTermDebt": "318812000.00",
                    "inventory": "15270000.00",
                    "accountsPayable": "24995000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-15775000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "47543000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "420654000.00",
                    "capitalLeaseObligations": "60719000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "18596000.00",
                    "nonCurrentLiabilitiesTotal": "630298000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "508442000.00",
                    "cashAndShortTermInvestments": "16707000.00",
                    "propertyPlantAndEquipmentGross": "91868000.00",
                    "propertyPlantAndEquipmentNet": "75059000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-4607000.00",
                    "netInvestedCapital": "182921000.00",
                    "commonStockSharesOutstanding": "31125000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-04",
                    "currency_symbol": "USD",
                    "totalAssets": "529534000.00",
                    "intangibleAssets": "120065000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "21819000.00",
                    "totalLiab": "739066000.00",
                    "totalStockholderEquity": "-130004000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33784000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-634179000.00",
                    "otherLiab": null,
                    "goodWill": "170701000.00",
                    "otherAssets": null,
                    "cash": "27761000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "102234000.00",
                    "currentDeferredRevenue": "34807000.00",
                    "netDebt": "376856000.00",
                    "shortTermDebt": "13381000.00",
                    "shortLongTermDebt": "8105000.00",
                    "shortLongTermDebtTotal": "404617000.00",
                    "otherStockholderEquity": "504170000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "96980000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "31812000.00",
                    "longTermDebt": "319261000.00",
                    "inventory": "15588000.00",
                    "accountsPayable": "18620000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-15426000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "48785000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "432554000.00",
                    "capitalLeaseObligations": "79250000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "17818000.00",
                    "nonCurrentLiabilitiesTotal": "636832000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "529534000.00",
                    "cashAndShortTermInvestments": "27761000.00",
                    "propertyPlantAndEquipmentGross": "106476000.00",
                    "propertyPlantAndEquipmentNet": "93003000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "4941000.00",
                    "netInvestedCapital": "202119000.00",
                    "commonStockSharesOutstanding": "38863000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-08",
                    "currency_symbol": "USD",
                    "totalAssets": "551232000.00",
                    "intangibleAssets": "122450000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "28217000.00",
                    "totalLiab": "758528000.00",
                    "totalStockholderEquity": "-138322000.00",
                    "deferredLongTermLiab": "48077000.00",
                    "otherCurrentLiab": "33511000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-624210000.00",
                    "otherLiab": "132972000.00",
                    "goodWill": "165661000.00",
                    "otherAssets": "50510000.00",
                    "cash": "43701000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "101521000.00",
                    "currentDeferredRevenue": "37000000.00",
                    "netDebt": "355225000.00",
                    "shortTermDebt": "5195000.00",
                    "shortLongTermDebt": "5195000.00",
                    "shortLongTermDebtTotal": "398926000.00",
                    "otherStockholderEquity": "485883000.00",
                    "propertyPlantEquipment": "97646000.00",
                    "totalCurrentAssets": "117084000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-424314000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "28827000.00",
                    "longTermDebt": "319053000.00",
                    "inventory": "16339000.00",
                    "accountsPayable": "24097000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-15026000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "48391000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "434148000.00",
                    "capitalLeaseObligations": "74678000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "17743000.00",
                    "nonCurrentLiabilitiesTotal": "657007000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "551232000.00",
                    "cashAndShortTermInvestments": "43701000.00",
                    "propertyPlantAndEquipmentGross": "97646000.00",
                    "propertyPlantAndEquipmentNet": "97646000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "15563000.00",
                    "netInvestedCapital": "185926000.00",
                    "commonStockSharesOutstanding": "40223000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-07",
                    "currency_symbol": "USD",
                    "totalAssets": "545145000.00",
                    "intangibleAssets": "125060000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "22994000.00",
                    "totalLiab": "749617000.00",
                    "totalStockholderEquity": "-158486000.00",
                    "deferredLongTermLiab": "46608000.00",
                    "otherCurrentLiab": "32801000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-620828000.00",
                    "otherLiab": "132346000.00",
                    "goodWill": "170563000.00",
                    "otherAssets": "48099000.00",
                    "cash": "33125000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "100445000.00",
                    "currentDeferredRevenue": "34555000.00",
                    "netDebt": "306223000.00",
                    "shortTermDebt": "4260000.00",
                    "shortLongTermDebt": "4260000.00",
                    "shortLongTermDebtTotal": "339348000.00",
                    "otherStockholderEquity": "462337000.00",
                    "propertyPlantEquipment": "21153000.00",
                    "totalCurrentAssets": "96582000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-272371000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "28518000.00",
                    "longTermDebt": "257490000.00",
                    "inventory": "11945000.00",
                    "accountsPayable": "26794000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-45986000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-181738000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "5000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-620828000.00",
                    "treasuryStock": "-1697000.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "46141000.00",
                    "deferredLongTermAssetCharges": "44650000.00",
                    "nonCurrentAssetsTotal": "448563000.00",
                    "capitalLeaseObligations": "77598000.00",
                    "longTermDebtTotal": "257490000.00",
                    "nonCurrentLiabilitiesOther": "19530000.00",
                    "nonCurrentLiabilitiesTotal": "649172000.00",
                    "negativeGoodwill": null,
                    "warrants": "181738000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "485832000.00",
                    "liabilitiesAndStockholdersEquity": "545145000.00",
                    "cashAndShortTermInvestments": "33125000.00",
                    "propertyPlantAndEquipmentGross": "106799000.00",
                    "propertyPlantAndEquipmentNet": "106799000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-3863000.00",
                    "netInvestedCapital": "103264000.00",
                    "commonStockSharesOutstanding": "41593000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-05",
                    "currency_symbol": "USD",
                    "totalAssets": "484296000.00",
                    "intangibleAssets": "134691000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "19918000.00",
                    "totalLiab": "763047000.00",
                    "totalStockholderEquity": "-222817000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "20616000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-639207000.00",
                    "otherLiab": null,
                    "goodWill": "165697000.00",
                    "otherAssets": null,
                    "cash": "22218000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "77158000.00",
                    "currentDeferredRevenue": "31276000.00",
                    "netDebt": "279556000.00",
                    "shortTermDebt": "4260000.00",
                    "shortLongTermDebt": "4260000.00",
                    "shortLongTermDebtTotal": "301774000.00",
                    "otherStockholderEquity": "416385000.00",
                    "propertyPlantEquipment": "19171000.00",
                    "totalCurrentAssets": "79007000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-295915000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "23909000.00",
                    "longTermDebt": "257626000.00",
                    "inventory": "12962000.00",
                    "accountsPayable": "18741000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-55934000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-19956000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "5000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-639207000.00",
                    "treasuryStock": "-1697000.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "45243000.00",
                    "deferredLongTermAssetCharges": "43530000.00",
                    "nonCurrentAssetsTotal": "405289000.00",
                    "capitalLeaseObligations": "39888000.00",
                    "longTermDebtTotal": "257626000.00",
                    "nonCurrentLiabilitiesOther": "200973000.00",
                    "nonCurrentLiabilitiesTotal": "685889000.00",
                    "negativeGoodwill": null,
                    "warrants": "227290000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "438038000.00",
                    "liabilitiesAndStockholdersEquity": "484296000.00",
                    "cashAndShortTermInvestments": "22218000.00",
                    "propertyPlantAndEquipmentGross": "59658000.00",
                    "propertyPlantAndEquipmentNet": "59658000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1849000.00",
                    "netInvestedCapital": "39069000.00",
                    "commonStockSharesOutstanding": "30754000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-06",
                    "currency_symbol": "USD",
                    "totalAssets": "482691000.00",
                    "intangibleAssets": "137175000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "15806000.00",
                    "totalLiab": "690753000.00",
                    "totalStockholderEquity": "-154778000.00",
                    "deferredLongTermLiab": "45493000.00",
                    "otherCurrentLiab": "14588000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-641903000.00",
                    "otherLiab": "146280000.00",
                    "goodWill": "165697000.00",
                    "otherAssets": "47355000.00",
                    "cash": "31989000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "72776000.00",
                    "currentDeferredRevenue": "31996000.00",
                    "netDebt": "138454000.00",
                    "shortTermDebt": "6821000.00",
                    "shortLongTermDebt": "3035000.00",
                    "shortLongTermDebtTotal": "170443000.00",
                    "otherStockholderEquity": "487120000.00",
                    "propertyPlantEquipment": "18524000.00",
                    "totalCurrentAssets": "85734000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-149575000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "27075000.00",
                    "longTermDebt": "133039000.00",
                    "inventory": "10864000.00",
                    "accountsPayable": "16185000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-53284000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16369000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "5000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-641903000.00",
                    "treasuryStock": "-1697000.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "45482000.00",
                    "deferredLongTermAssetCharges": "43620000.00",
                    "nonCurrentAssetsTotal": "396957000.00",
                    "capitalLeaseObligations": "30583000.00",
                    "longTermDebtTotal": "133039000.00",
                    "nonCurrentLiabilitiesOther": "36815000.00",
                    "nonCurrentLiabilitiesTotal": "617977000.00",
                    "negativeGoodwill": null,
                    "warrants": "308075000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "505186000.00",
                    "liabilitiesAndStockholdersEquity": "482691000.00",
                    "cashAndShortTermInvestments": "31989000.00",
                    "propertyPlantAndEquipmentGross": "48603000.00",
                    "propertyPlantAndEquipmentNet": "48603000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "12958000.00",
                    "netInvestedCapital": "-18704000.00",
                    "commonStockSharesOutstanding": "26819000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-10",
                    "currency_symbol": "USD",
                    "totalAssets": "472267000.00",
                    "intangibleAssets": "139718000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "17756000.00",
                    "totalLiab": "652910000.00",
                    "totalStockholderEquity": "-127063000.00",
                    "deferredLongTermLiab": "43402000.00",
                    "otherCurrentLiab": "20741000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-641656000.00",
                    "otherLiab": "158820000.00",
                    "goodWill": "165697000.00",
                    "otherAssets": "47191000.00",
                    "cash": "27513000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "80854000.00",
                    "currentDeferredRevenue": "29039000.00",
                    "netDebt": "131662000.00",
                    "shortTermDebt": "3035000.00",
                    "shortLongTermDebt": "3035000.00",
                    "shortLongTermDebtTotal": "159175000.00",
                    "otherStockholderEquity": "514588000.00",
                    "propertyPlantEquipment": "16613000.00",
                    "totalCurrentAssets": "80310000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-175382000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "21303000.00",
                    "longTermDebt": "131668000.00",
                    "inventory": "13738000.00",
                    "accountsPayable": "23342000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-53580000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-14219000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "5000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-641656000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "47191000.00",
                    "deferredLongTermAssetCharges": "43402000.00",
                    "nonCurrentAssetsTotal": "391957000.00",
                    "capitalLeaseObligations": "24472000.00",
                    "longTermDebtTotal": "131668000.00",
                    "nonCurrentLiabilitiesOther": "183292000.00",
                    "nonCurrentLiabilitiesTotal": "572056000.00",
                    "negativeGoodwill": null,
                    "warrants": "257096000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "528807000.00",
                    "liabilitiesAndStockholdersEquity": "472267000.00",
                    "cashAndShortTermInvestments": "27513000.00",
                    "propertyPlantAndEquipmentGross": "48776000.00",
                    "propertyPlantAndEquipmentNet": "39351000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-544000.00",
                    "netInvestedCapital": "7640000.00",
                    "commonStockSharesOutstanding": "26156418.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-12",
                    "currency_symbol": "USD",
                    "totalAssets": "463236000.00",
                    "intangibleAssets": "142670000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11891000.00",
                    "totalLiab": "568583000.00",
                    "totalStockholderEquity": "-58544000.00",
                    "deferredLongTermLiab": "43080000.00",
                    "otherCurrentLiab": "15694000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-634518000.00",
                    "otherLiab": "139989000.00",
                    "goodWill": "169073000.00",
                    "otherAssets": "46589000.00",
                    "cash": "27046000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "85934000.00",
                    "currentDeferredRevenue": "29926000.00",
                    "netDebt": "118574000.00",
                    "shortTermDebt": "2960000.00",
                    "shortLongTermDebt": "2960000.00",
                    "shortLongTermDebtTotal": "145620000.00",
                    "otherStockholderEquity": "575970000.00",
                    "propertyPlantEquipment": "15254000.00",
                    "totalCurrentAssets": "76289000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-170287000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "23065000.00",
                    "longTermDebt": "126823000.00",
                    "inventory": "14287000.00",
                    "accountsPayable": "31012000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-46803000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-10600000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "4000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-634518000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "46589000.00",
                    "deferredLongTermAssetCharges": "43080000.00",
                    "nonCurrentAssetsTotal": "386947000.00",
                    "capitalLeaseObligations": "15837000.00",
                    "longTermDebtTotal": "126823000.00",
                    "nonCurrentLiabilitiesOther": "155826000.00",
                    "nonCurrentLiabilitiesTotal": "482649000.00",
                    "negativeGoodwill": null,
                    "warrants": "200000000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "586570000.00",
                    "liabilitiesAndStockholdersEquity": "463236000.00",
                    "cashAndShortTermInvestments": "27046000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "28615000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-9645000.00",
                    "netInvestedCapital": "71239000.00",
                    "commonStockSharesOutstanding": "24446682.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-13",
                    "currency_symbol": "USD",
                    "totalAssets": "434644000.00",
                    "intangibleAssets": "134532000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "13056000.00",
                    "totalLiab": "699846000.00",
                    "totalStockholderEquity": "-196423000.00",
                    "deferredLongTermLiab": "43889000.00",
                    "otherCurrentLiab": "14740000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-651352000.00",
                    "otherLiab": "164195000.00",
                    "goodWill": "169073000.00",
                    "otherAssets": "47542000.00",
                    "cash": "14154000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "61976000.00",
                    "currentDeferredRevenue": "25664000.00",
                    "netDebt": "134660000.00",
                    "shortTermDebt": "2960000.00",
                    "shortLongTermDebt": "2960000.00",
                    "shortLongTermDebtTotal": "148814000.00",
                    "otherStockholderEquity": "454925000.00",
                    "propertyPlantEquipment": "13910000.00",
                    "totalCurrentAssets": "54823000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-172207000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "18396000.00",
                    "longTermDebt": "127382000.00",
                    "inventory": "9217000.00",
                    "accountsPayable": "12359000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-68779000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-327821000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "4000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-651352000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "46127000.00",
                    "deferredLongTermAssetCharges": "42474000.00",
                    "nonCurrentAssetsTotal": "379821000.00",
                    "capitalLeaseObligations": "18472000.00",
                    "longTermDebtTotal": "127382000.00",
                    "nonCurrentLiabilitiesOther": "182667000.00",
                    "nonCurrentLiabilitiesTotal": "637870000.00",
                    "negativeGoodwill": null,
                    "warrants": "327821000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "465525000.00",
                    "liabilitiesAndStockholdersEquity": "434644000.00",
                    "cashAndShortTermInvestments": "14154000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "30089000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-7153000.00",
                    "netInvestedCapital": "-66081000.00",
                    "commonStockSharesOutstanding": "22736946.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-07",
                    "currency_symbol": "USD",
                    "totalAssets": "415544000.00",
                    "intangibleAssets": "136863000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8983000.00",
                    "totalLiab": "626013000.00",
                    "totalStockholderEquity": "-654429000.00",
                    "deferredLongTermLiab": "42015000.00",
                    "otherCurrentLiab": "18295000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-643833000.00",
                    "otherLiab": "155247000.00",
                    "goodWill": "169073000.00",
                    "otherAssets": "45609000.00",
                    "cash": "21320000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "65893000.00",
                    "currentDeferredRevenue": "22747000.00",
                    "netDebt": "110606000.00",
                    "shortTermDebt": "3943000.00",
                    "shortLongTermDebt": "3943000.00",
                    "shortLongTermDebtTotal": "131926000.00",
                    "otherStockholderEquity": "-10600000.00",
                    "propertyPlantEquipment": "12773000.00",
                    "totalCurrentAssets": "51226000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-960365000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "13995000.00",
                    "longTermDebt": "127983000.00",
                    "inventory": "6928000.00",
                    "accountsPayable": "14905000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "443960000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-276890000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "4000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-643833000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "45609000.00",
                    "deferredLongTermAssetCharges": "42015000.00",
                    "nonCurrentAssetsTotal": "364318000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "127983000.00",
                    "nonCurrentLiabilitiesOther": "155247000.00",
                    "nonCurrentLiabilitiesTotal": "560120000.00",
                    "negativeGoodwill": null,
                    "warrants": "276890000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "415544000.00",
                    "cashAndShortTermInvestments": "21320000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "12773000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-14667000.00",
                    "netInvestedCapital": "-522503000.00",
                    "commonStockSharesOutstanding": "22598011.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-12",
                    "currency_symbol": "USD",
                    "totalAssets": "363085000.00",
                    "intangibleAssets": "106502000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "15428000.00",
                    "totalLiab": "760341000.00",
                    "totalStockholderEquity": "-397256000.00",
                    "deferredLongTermLiab": "39608000.00",
                    "otherCurrentLiab": "11712000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-386660000.00",
                    "otherLiab": "120311000.00",
                    "goodWill": "147863000.00",
                    "otherAssets": "42591000.00",
                    "cash": "24405000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "56769000.00",
                    "currentDeferredRevenue": "21567000.00",
                    "netDebt": "70530000.00",
                    "shortTermDebt": "3078000.00",
                    "shortLongTermDebt": "3078000.00",
                    "shortLongTermDebtTotal": "94935000.00",
                    "otherStockholderEquity": "-10600000.00",
                    "propertyPlantEquipment": "12375000.00",
                    "totalCurrentAssets": "53754000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-651621000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "8834000.00",
                    "longTermDebt": "91857000.00",
                    "inventory": "5087000.00",
                    "accountsPayable": "14880000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-200000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "4000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-386660000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "42591000.00",
                    "deferredLongTermAssetCharges": "39608000.00",
                    "nonCurrentAssetsTotal": "309331000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "91857000.00",
                    "nonCurrentLiabilitiesOther": "120311000.00",
                    "nonCurrentLiabilitiesTotal": "703572000.00",
                    "negativeGoodwill": null,
                    "warrants": "491404000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "363085000.00",
                    "cashAndShortTermInvestments": "24405000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "12375000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-3015000.00",
                    "netInvestedCapital": "-302321000.00",
                    "commonStockSharesOutstanding": "22146011.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-08-25",
                    "currency_symbol": "USD",
                    "totalAssets": "354910000.00",
                    "intangibleAssets": "107896000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "13409000.00",
                    "totalLiab": "352356000.00",
                    "totalStockholderEquity": "2554000.00",
                    "deferredLongTermLiab": "38100000.00",
                    "otherCurrentLiab": "10583000.00",
                    "commonStock": "124251000.00",
                    "capitalStock": "124251000.00",
                    "retainedEarnings": "-120243000.00",
                    "otherLiab": "95808000.00",
                    "goodWill": "147863000.00",
                    "otherAssets": "40734000.00",
                    "cash": "18882000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "51815000.00",
                    "currentDeferredRevenue": "18590000.00",
                    "netDebt": "188903000.00",
                    "shortTermDebt": "3052000.00",
                    "shortLongTermDebt": "3052000.00",
                    "shortLongTermDebtTotal": "207785000.00",
                    "otherStockholderEquity": "-1454000.00",
                    "propertyPlantEquipment": "12587000.00",
                    "totalCurrentAssets": "46909000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-252126000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "9334000.00",
                    "longTermDebt": "204733000.00",
                    "inventory": "5284000.00",
                    "accountsPayable": "14283000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "122797000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "124251000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-120243000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "39655000.00",
                    "deferredLongTermAssetCharges": "37021000.00",
                    "nonCurrentAssetsTotal": "308001000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "204733000.00",
                    "nonCurrentLiabilitiesOther": "13671000.00",
                    "nonCurrentLiabilitiesTotal": "300541000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "354910000.00",
                    "cashAndShortTermInvestments": "18882000.00",
                    "propertyPlantAndEquipmentGross": "12587000.00",
                    "propertyPlantAndEquipmentNet": "12587000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-4906000.00",
                    "netInvestedCapital": "210339000.00",
                    "commonStockSharesOutstanding": "25542276.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "340647000.00",
                    "intangibleAssets": "108568000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11136000.00",
                    "totalLiab": "330541000.00",
                    "totalStockholderEquity": "10106000.00",
                    "deferredLongTermLiab": "36825000.00",
                    "otherCurrentLiab": "31356000.00",
                    "commonStock": "123802000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-112242000.00",
                    "otherLiab": "90623000.00",
                    "goodWill": "147863000.00",
                    "otherAssets": "39904000.00",
                    "cash": "7350000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "55574000.00",
                    "currentDeferredRevenue": "16155000.00",
                    "netDebt": "185223000.00",
                    "shortTermDebt": "8229000.00",
                    "shortLongTermDebt": "8229000.00",
                    "shortLongTermDebtTotal": "192573000.00",
                    "otherStockholderEquity": "-1454000.00",
                    "propertyPlantEquipment": "13621000.00",
                    "totalCurrentAssets": "30691000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-246325000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "6474000.00",
                    "longTermDebt": "184344000.00",
                    "inventory": "5731000.00",
                    "accountsPayable": "15989000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1454000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "123802000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "39904000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "309956000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "13187000.00",
                    "nonCurrentLiabilitiesTotal": "274967000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "340647000.00",
                    "cashAndShortTermInvestments": "7350000.00",
                    "propertyPlantAndEquipmentGross": "13621000.00",
                    "propertyPlantAndEquipmentNet": "13621000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-24883000.00",
                    "netInvestedCapital": "202679000.00",
                    "commonStockSharesOutstanding": "22994044.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "322838000.00",
                    "intangibleAssets": "97290000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "10049000.00",
                    "totalLiab": "318089000.00",
                    "totalStockholderEquity": "4749000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29815000.00",
                    "commonStock": "113697000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-107492000.00",
                    "otherLiab": null,
                    "goodWill": "139680000.00",
                    "otherAssets": null,
                    "cash": "11299000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "54919000.00",
                    "currentDeferredRevenue": "14247000.00",
                    "netDebt": "171468000.00",
                    "shortTermDebt": "6765000.00",
                    "shortLongTermDebt": "6765000.00",
                    "shortLongTermDebtTotal": "182767000.00",
                    "otherStockholderEquity": "-1456000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "32705000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "5196000.00",
                    "longTermDebt": "176002000.00",
                    "inventory": "6161000.00",
                    "accountsPayable": "18339000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1456000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "39469000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "290133000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "12807000.00",
                    "nonCurrentLiabilitiesTotal": "263170000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "322838000.00",
                    "cashAndShortTermInvestments": "11299000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "13694000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-22214000.00",
                    "netInvestedCapital": "187516000.00",
                    "commonStockSharesOutstanding": "22994044.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "22994044.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "22994044.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": "26678000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-9339000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "9339000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "9339000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-214939000.00",
                    "shortTermInvestments": "18678000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "26678000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-9339000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-9339000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "26678000.00",
                    "cashAndShortTermInvestments": "9339000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "22994044.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-04",
                    "currency_symbol": "USD",
                    "totalAssets": "345634000.00",
                    "intangibleAssets": "66507000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "22854000.00",
                    "totalLiab": "717587000.00",
                    "totalStockholderEquity": "-269084000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "60418000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-740520000.00",
                    "otherLiab": null,
                    "goodWill": "127789000.00",
                    "otherAssets": null,
                    "cash": "33669000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "115975000.00",
                    "currentDeferredRevenue": "19324000.00",
                    "netDebt": "491025000.00",
                    "shortTermDebt": "9951000.00",
                    "shortLongTermDebt": "5250000.00",
                    "shortLongTermDebtTotal": "524694000.00",
                    "otherStockholderEquity": "471432000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "94646000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "35901000.00",
                    "longTermDebt": "500500000.00",
                    "inventory": "2222000.00",
                    "accountsPayable": "26282000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16603000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "32065000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "250988000.00",
                    "capitalLeaseObligations": "18944000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "10469000.00",
                    "nonCurrentLiabilitiesTotal": "601612000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "345634000.00",
                    "cashAndShortTermInvestments": "33669000.00",
                    "propertyPlantAndEquipmentGross": "45746000.00",
                    "propertyPlantAndEquipmentNet": "24627000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-21329000.00",
                    "netInvestedCapital": "236666000.00",
                    "commonStockSharesOutstanding": "34804000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-14",
                    "currency_symbol": "USD",
                    "totalAssets": "403397000.00",
                    "intangibleAssets": "100944000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "25530000.00",
                    "totalLiab": "714212000.00",
                    "totalStockholderEquity": "-216571000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "39744000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-701837000.00",
                    "otherLiab": null,
                    "goodWill": "135240000.00",
                    "otherAssets": null,
                    "cash": "16676000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "107887000.00",
                    "currentDeferredRevenue": "25912000.00",
                    "netDebt": "362947000.00",
                    "shortTermDebt": "14023000.00",
                    "shortLongTermDebt": "8747000.00",
                    "shortLongTermDebtTotal": "379623000.00",
                    "otherStockholderEquity": "485262000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "84147000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "16063000.00",
                    "netReceivables": "31925000.00",
                    "longTermDebt": "341742000.00",
                    "inventory": "10016000.00",
                    "accountsPayable": "27011000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16891000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "44379000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "319250000.00",
                    "capitalLeaseObligations": "29134000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "17980000.00",
                    "nonCurrentLiabilitiesTotal": "606325000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "403397000.00",
                    "cashAndShortTermInvestments": "16676000.00",
                    "propertyPlantAndEquipmentGross": "57708000.00",
                    "propertyPlantAndEquipmentNet": "38687000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-23740000.00",
                    "netInvestedCapital": "133918000.00",
                    "commonStockSharesOutstanding": "31999000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-04",
                    "currency_symbol": "USD",
                    "totalAssets": "528698000.00",
                    "intangibleAssets": "120149000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "21809000.00",
                    "totalLiab": "616832000.00",
                    "totalStockholderEquity": "-10587000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "19658000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-630127000.00",
                    "otherLiab": null,
                    "goodWill": "171601000.00",
                    "otherAssets": null,
                    "cash": "27761000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "92307000.00",
                    "currentDeferredRevenue": "34674000.00",
                    "netDebt": "378855000.00",
                    "shortTermDebt": "17214000.00",
                    "shortLongTermDebt": "8105000.00",
                    "shortLongTermDebtTotal": "406616000.00",
                    "otherStockholderEquity": "520301000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "97248000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "32954000.00",
                    "longTermDebt": "319261000.00",
                    "inventory": "14724000.00",
                    "accountsPayable": "19119000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-15426000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "47983000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "431450000.00",
                    "capitalLeaseObligations": "79250000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "17818000.00",
                    "nonCurrentLiabilitiesTotal": "524525000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "528698000.00",
                    "cashAndShortTermInvestments": "27761000.00",
                    "propertyPlantAndEquipmentGross": "106476000.00",
                    "propertyPlantAndEquipmentNet": "90915000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "4941000.00",
                    "netInvestedCapital": "202119000.00",
                    "commonStockSharesOutstanding": "39705000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-06",
                    "currency_symbol": "USD",
                    "totalAssets": "482691000.00",
                    "intangibleAssets": "137175000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "15806000.00",
                    "totalLiab": "690753000.00",
                    "totalStockholderEquity": "-154778000.00",
                    "deferredLongTermLiab": "45493000.00",
                    "otherCurrentLiab": "14588000.00",
                    "commonStock": "5000.00",
                    "capitalStock": "5000.00",
                    "retainedEarnings": "-641903000.00",
                    "otherLiab": "146280000.00",
                    "goodWill": "165697000.00",
                    "otherAssets": "47355000.00",
                    "cash": "31989000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "72776000.00",
                    "currentDeferredRevenue": "31996000.00",
                    "netDebt": "138454000.00",
                    "shortTermDebt": "6821000.00",
                    "shortLongTermDebt": "3035000.00",
                    "shortLongTermDebtTotal": "170443000.00",
                    "otherStockholderEquity": "487120000.00",
                    "propertyPlantEquipment": "18524000.00",
                    "totalCurrentAssets": "85734000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-149575000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "27075000.00",
                    "longTermDebt": "133039000.00",
                    "inventory": "10864000.00",
                    "accountsPayable": "16185000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-53284000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-16369000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "5000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-641903000.00",
                    "treasuryStock": "-1697000.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "45482000.00",
                    "deferredLongTermAssetCharges": "43620000.00",
                    "nonCurrentAssetsTotal": "396957000.00",
                    "capitalLeaseObligations": "30583000.00",
                    "longTermDebtTotal": "133039000.00",
                    "nonCurrentLiabilitiesOther": "36815000.00",
                    "nonCurrentLiabilitiesTotal": "617977000.00",
                    "negativeGoodwill": null,
                    "warrants": "308075000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "505186000.00",
                    "liabilitiesAndStockholdersEquity": "482691000.00",
                    "cashAndShortTermInvestments": "31989000.00",
                    "propertyPlantAndEquipmentGross": "48603000.00",
                    "propertyPlantAndEquipmentNet": "48603000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "12958000.00",
                    "netInvestedCapital": "-18704000.00",
                    "commonStockSharesOutstanding": "25295000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-07",
                    "currency_symbol": "USD",
                    "totalAssets": "415544000.00",
                    "intangibleAssets": "136863000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8983000.00",
                    "totalLiab": "626013000.00",
                    "totalStockholderEquity": "-654429000.00",
                    "deferredLongTermLiab": "42015000.00",
                    "otherCurrentLiab": "18295000.00",
                    "commonStock": "4000.00",
                    "capitalStock": "4000.00",
                    "retainedEarnings": "-643833000.00",
                    "otherLiab": "155247000.00",
                    "goodWill": "169073000.00",
                    "otherAssets": "45609000.00",
                    "cash": "21320000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "65893000.00",
                    "currentDeferredRevenue": "22747000.00",
                    "netDebt": "110606000.00",
                    "shortTermDebt": "3943000.00",
                    "shortLongTermDebt": "3943000.00",
                    "shortLongTermDebtTotal": "131926000.00",
                    "otherStockholderEquity": "-10600000.00",
                    "propertyPlantEquipment": "12773000.00",
                    "totalCurrentAssets": "51226000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-960365000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "13995000.00",
                    "longTermDebt": "127983000.00",
                    "inventory": "6928000.00",
                    "accountsPayable": "14905000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "443960000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-276890000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "4000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-643833000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "45609000.00",
                    "deferredLongTermAssetCharges": "42015000.00",
                    "nonCurrentAssetsTotal": "364318000.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": "127983000.00",
                    "nonCurrentLiabilitiesOther": "155247000.00",
                    "nonCurrentLiabilitiesTotal": "560120000.00",
                    "negativeGoodwill": null,
                    "warrants": "276890000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "415544000.00",
                    "cashAndShortTermInvestments": "21320000.00",
                    "propertyPlantAndEquipmentGross": "19554000.00",
                    "propertyPlantAndEquipmentNet": "12773000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-14667000.00",
                    "netInvestedCapital": "-522503000.00",
                    "commonStockSharesOutstanding": "23898042.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "322838000.00",
                    "intangibleAssets": "97290000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "10049000.00",
                    "totalLiab": "318089000.00",
                    "totalStockholderEquity": "4749000.00",
                    "deferredLongTermLiab": "35445000.00",
                    "otherCurrentLiab": "29815000.00",
                    "commonStock": "113697000.00",
                    "capitalStock": "113697000.00",
                    "retainedEarnings": "-107492000.00",
                    "otherLiab": "87168000.00",
                    "goodWill": "139680000.00",
                    "otherAssets": "38635000.00",
                    "cash": "11299000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "54919000.00",
                    "currentDeferredRevenue": "14247000.00",
                    "netDebt": "171468000.00",
                    "shortTermDebt": "6765000.00",
                    "shortLongTermDebt": "6765000.00",
                    "shortLongTermDebtTotal": "182767000.00",
                    "otherStockholderEquity": "-1456000.00",
                    "propertyPlantEquipment": "13694000.00",
                    "totalCurrentAssets": "32705000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-233055000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "5196000.00",
                    "longTermDebt": "176002000.00",
                    "inventory": "6161000.00",
                    "accountsPayable": "18339000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1456000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "113697000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "39469000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "290133000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "12807000.00",
                    "nonCurrentLiabilitiesTotal": "263170000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "322838000.00",
                    "cashAndShortTermInvestments": "11299000.00",
                    "propertyPlantAndEquipmentGross": "13694000.00",
                    "propertyPlantAndEquipmentNet": "13694000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-22214000.00",
                    "netInvestedCapital": "187516000.00",
                    "commonStockSharesOutstanding": "22994044.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "325667000.00",
                    "intangibleAssets": "102019000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6639000.00",
                    "totalLiab": "298989000.00",
                    "totalStockholderEquity": "26678000.00",
                    "deferredLongTermLiab": "35821000.00",
                    "otherCurrentLiab": "35939000.00",
                    "commonStock": "152265000.00",
                    "capitalStock": "152265000.00",
                    "retainedEarnings": "-93852000.00",
                    "otherLiab": "93046000.00",
                    "goodWill": "139598000.00",
                    "otherAssets": "38536000.00",
                    "cash": "9339000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "56331000.00",
                    "currentDeferredRevenue": "14822000.00",
                    "netDebt": "143840000.00",
                    "shortTermDebt": "3567000.00",
                    "shortLongTermDebt": "3567000.00",
                    "shortLongTermDebtTotal": "153179000.00",
                    "otherStockholderEquity": "-1.00",
                    "propertyPlantEquipment": "13987000.00",
                    "totalCurrentAssets": "31527000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-214939000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "10780000.00",
                    "longTermDebt": "149612000.00",
                    "inventory": "4769000.00",
                    "accountsPayable": "16825000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-31734999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "152265000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "38536000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "294140000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "25045000.00",
                    "nonCurrentLiabilitiesTotal": "242658000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "325667000.00",
                    "cashAndShortTermInvestments": "9339000.00",
                    "propertyPlantAndEquipmentGross": "13987000.00",
                    "propertyPlantAndEquipmentNet": "13987000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-24804000.00",
                    "netInvestedCapital": "179857000.00",
                    "commonStockSharesOutstanding": "22994044.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "298336000.00",
                    "intangibleAssets": "107108000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3877000.00",
                    "totalLiab": "236151000.00",
                    "totalStockholderEquity": "62185000.00",
                    "deferredLongTermLiab": "18117000.00",
                    "otherCurrentLiab": "32961000.00",
                    "commonStock": "150201000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-56718000.00",
                    "otherLiab": "50861000.00",
                    "goodWill": "140865000.00",
                    "otherAssets": "18786000.00",
                    "cash": "11209000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "46355000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "131271000.00",
                    "shortTermDebt": "3545000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "142480000.00",
                    "otherStockholderEquity": "-1.00",
                    "propertyPlantEquipment": "7536000.00",
                    "totalCurrentAssets": "24041000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-185788000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "4428000.00",
                    "longTermDebt": null,
                    "inventory": "4527000.00",
                    "accountsPayable": "9849000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-31298000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "18786000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "274295000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "189796000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "298336000.00",
                    "cashAndShortTermInvestments": "11209000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "7536000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "22994044.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-08",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-621000.00",
                    "netBorrowings": "-1313000.00",
                    "totalCashFromFinancingActivities": "-2083000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-820000.00",
                    "changeInCash": "-24393000.00",
                    "beginPeriodCashFlow": "45863000.00",
                    "endPeriodCashFlow": "21470000.00",
                    "totalCashFromOperatingActivities": "-21689000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2252000.00",
                    "otherCashflowsFromInvestingActivities": "-157000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-282000.00",
                    "changeToAccountReceivables": "-2003000.00",
                    "salePurchaseOfStock": "-632000.00",
                    "otherCashflowsFromFinancingActivities": "-138000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "464000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-23113000.00",
                    "stockBasedCompensation": "1984000.00",
                    "otherNonCashItems": "-1992000.00",
                    "freeCashFlow": "-22153000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-04",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "3826000.00",
                    "netBorrowings": "117989000.00",
                    "totalCashFromFinancingActivities": "-10104000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-46916000.00",
                    "changeInCash": "4400000.00",
                    "beginPeriodCashFlow": "41463000.00",
                    "endPeriodCashFlow": "45863000.00",
                    "totalCashFromOperatingActivities": "10678000.00",
                    "issuanceOfCapitalStock": "71000.00",
                    "depreciation": "2419000.00",
                    "otherCashflowsFromInvestingActivities": "4337000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "3438000.00",
                    "changeToAccountReceivables": "1000.00",
                    "salePurchaseOfStock": "-128465000.00",
                    "otherCashflowsFromFinancingActivities": "1620000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "910000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "26083000.00",
                    "stockBasedCompensation": "4567000.00",
                    "otherNonCashItems": "24525000.00",
                    "freeCashFlow": "9768000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-10",
                    "currency_symbol": "USD",
                    "investments": "562000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "562000.00",
                    "netBorrowings": "-1375000.00",
                    "totalCashFromFinancingActivities": "-7077000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-6746000.00",
                    "changeInCash": "2784000.00",
                    "beginPeriodCashFlow": "38679000.00",
                    "endPeriodCashFlow": "41463000.00",
                    "totalCashFromOperatingActivities": "9299000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "3679000.00",
                    "otherCashflowsFromInvestingActivities": "-360000.00",
                    "dividendsPaid": "1898000.00",
                    "changeToInventory": "1731000.00",
                    "changeToAccountReceivables": "16468000.00",
                    "salePurchaseOfStock": "919000.00",
                    "otherCashflowsFromFinancingActivities": "-3804000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1499000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-5218000.00",
                    "stockBasedCompensation": "2394000.00",
                    "otherNonCashItems": "15834000.00",
                    "freeCashFlow": "7800000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-08",
                    "currency_symbol": "USD",
                    "investments": "-1863000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1863000.00",
                    "netBorrowings": "-1374000.00",
                    "totalCashFromFinancingActivities": "-4551000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "42000.00",
                    "changeInCash": "-3891000.00",
                    "beginPeriodCashFlow": "42570000.00",
                    "endPeriodCashFlow": "38679000.00",
                    "totalCashFromOperatingActivities": "2523000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2973000.00",
                    "otherCashflowsFromInvestingActivities": "-735000.00",
                    "dividendsPaid": "2004000.00",
                    "changeToInventory": "928000.00",
                    "changeToAccountReceivables": "-8719000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1295000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1128000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-19398000.00",
                    "stockBasedCompensation": "2666000.00",
                    "otherNonCashItems": "17324000.00",
                    "freeCashFlow": "1395000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-09",
                    "currency_symbol": "USD",
                    "investments": "-997000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-997000.00",
                    "netBorrowings": "8626000.00",
                    "totalCashFromFinancingActivities": "5010000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-2659000.00",
                    "changeInCash": "9831000.00",
                    "beginPeriodCashFlow": "32739000.00",
                    "endPeriodCashFlow": "42570000.00",
                    "totalCashFromOperatingActivities": "5818000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2956000.00",
                    "otherCashflowsFromInvestingActivities": "-532000.00",
                    "dividendsPaid": "1792000.00",
                    "changeToInventory": "1696000.00",
                    "changeToAccountReceivables": "-3229000.00",
                    "salePurchaseOfStock": "-919000.00",
                    "otherCashflowsFromFinancingActivities": "-1824000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "864000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5468000.00",
                    "stockBasedCompensation": "3281000.00",
                    "otherNonCashItems": "-4312000.00",
                    "freeCashFlow": "4954000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-14",
                    "currency_symbol": "USD",
                    "investments": "-215000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-215000.00",
                    "netBorrowings": "-1349000.00",
                    "totalCashFromFinancingActivities": "-5582000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-62708000.00",
                    "changeInCash": "-5035000.00",
                    "beginPeriodCashFlow": "37774000.00",
                    "endPeriodCashFlow": "32739000.00",
                    "totalCashFromOperatingActivities": "762000.00",
                    "issuanceOfCapitalStock": "136000.00",
                    "depreciation": "4534000.00",
                    "otherCashflowsFromInvestingActivities": "-317000.00",
                    "dividendsPaid": "2004000.00",
                    "changeToInventory": "1458000.00",
                    "changeToAccountReceivables": "-5069000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-2365000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "278000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9918000.00",
                    "stockBasedCompensation": "2345000.00",
                    "otherNonCashItems": "46673000.00",
                    "freeCashFlow": "484000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-12",
                    "currency_symbol": "USD",
                    "investments": "-2173000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-2173000.00",
                    "netBorrowings": "22901000.00",
                    "totalCashFromFinancingActivities": "8711000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-18149000.00",
                    "changeInCash": "11757000.00",
                    "beginPeriodCashFlow": "26017000.00",
                    "endPeriodCashFlow": "37774000.00",
                    "totalCashFromOperatingActivities": "5219000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "4226000.00",
                    "otherCashflowsFromInvestingActivities": "-342000.00",
                    "dividendsPaid": "1800000.00",
                    "changeToInventory": "2883000.00",
                    "changeToAccountReceivables": "-564000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-12390000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "2250000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4656000.00",
                    "stockBasedCompensation": "4983000.00",
                    "otherNonCashItems": "9452000.00",
                    "freeCashFlow": "2969000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-05",
                    "currency_symbol": "USD",
                    "investments": "-2557000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-2557000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-1645000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-14343000.00",
                    "changeInCash": "-1201000.00",
                    "beginPeriodCashFlow": "27218000.00",
                    "endPeriodCashFlow": "26017000.00",
                    "totalCashFromOperatingActivities": "3001000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4517000.00",
                    "otherCashflowsFromInvestingActivities": "-428000.00",
                    "dividendsPaid": "96000.00",
                    "changeToInventory": "3091000.00",
                    "changeToAccountReceivables": "693000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-262000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "2636000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2626000.00",
                    "stockBasedCompensation": "4196000.00",
                    "otherNonCashItems": "11004000.00",
                    "freeCashFlow": "365000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-06",
                    "currency_symbol": "USD",
                    "investments": "-9204000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-9204000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-3353000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-3750000.00",
                    "changeInCash": "-9876000.00",
                    "beginPeriodCashFlow": "37094000.00",
                    "endPeriodCashFlow": "27218000.00",
                    "totalCashFromOperatingActivities": "2681000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4436000.00",
                    "otherCashflowsFromInvestingActivities": "151000.00",
                    "dividendsPaid": "1872000.00",
                    "changeToInventory": "1218000.00",
                    "changeToAccountReceivables": "468000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-291000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1364000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-7018000.00",
                    "stockBasedCompensation": "3942000.00",
                    "otherNonCashItems": "4462000.00",
                    "freeCashFlow": "1317000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-04",
                    "currency_symbol": "USD",
                    "investments": "-3994000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-3994000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-8020000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-9075000.00",
                    "changeInCash": "-14786000.00",
                    "beginPeriodCashFlow": "51880000.00",
                    "endPeriodCashFlow": "37094000.00",
                    "totalCashFromOperatingActivities": "-2772000.00",
                    "issuanceOfCapitalStock": "-8062000.00",
                    "depreciation": "7458000.00",
                    "otherCashflowsFromInvestingActivities": "747000.00",
                    "dividendsPaid": "1415000.00",
                    "changeToInventory": "1851000.00",
                    "changeToAccountReceivables": "-5207000.00",
                    "salePurchaseOfStock": "130942000.00",
                    "otherCashflowsFromFinancingActivities": "2646000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "637000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-7551000.00",
                    "stockBasedCompensation": "2350000.00",
                    "otherNonCashItems": "4046000.00",
                    "freeCashFlow": "-3409000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-08",
                    "currency_symbol": "USD",
                    "investments": "-2982000.00",
                    "changeToLiabilities": "3591000.00",
                    "totalCashflowsFromInvestingActivities": "-2982000.00",
                    "netBorrowings": "61860000.00",
                    "totalCashFromFinancingActivities": "7044000.00",
                    "changeToOperatingActivities": "-2551000.00",
                    "netIncome": "-5183000.00",
                    "changeInCash": "11691000.00",
                    "beginPeriodCashFlow": "40189000.00",
                    "endPeriodCashFlow": "51880000.00",
                    "totalCashFromOperatingActivities": "7629000.00",
                    "issuanceOfCapitalStock": "6772000.00",
                    "depreciation": "10598000.00",
                    "otherCashflowsFromInvestingActivities": "-257000.00",
                    "dividendsPaid": "3065000.00",
                    "changeToInventory": "-4393000.00",
                    "changeToAccountReceivables": "-513000.00",
                    "salePurchaseOfStock": "-50378000.00",
                    "otherCashflowsFromFinancingActivities": "54905000.00",
                    "changeToNetincome": "3345000.00",
                    "capitalExpenditures": "2785000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-3866000.00",
                    "stockBasedCompensation": "3536000.00",
                    "otherNonCashItems": "-1085000.00",
                    "freeCashFlow": "4844000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-07",
                    "currency_symbol": "USD",
                    "investments": "-3228000.00",
                    "changeToLiabilities": "4486000.00",
                    "totalCashflowsFromInvestingActivities": "-3228000.00",
                    "netBorrowings": "-759000.00",
                    "totalCashFromFinancingActivities": "-3932000.00",
                    "changeToOperatingActivities": "-1761000.00",
                    "netIncome": "27524000.00",
                    "changeInCash": "12054000.00",
                    "beginPeriodCashFlow": "28135000.00",
                    "endPeriodCashFlow": "40189000.00",
                    "totalCashFromOperatingActivities": "19214000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6423000.00",
                    "otherCashflowsFromInvestingActivities": "-1125000.00",
                    "dividendsPaid": "1824000.00",
                    "changeToInventory": "1115000.00",
                    "changeToAccountReceivables": "-5252000.00",
                    "salePurchaseOfStock": "-176000.00",
                    "otherCashflowsFromFinancingActivities": "-49000.00",
                    "changeToNetincome": "-16908000.00",
                    "capitalExpenditures": "3194000",
                    "changeReceivables": "-5252000.00",
                    "cashFlowsOtherOperating": "3961000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "12054000.00",
                    "changeInWorkingCapital": "1931000.00",
                    "stockBasedCompensation": "6055000.00",
                    "otherNonCashItems": "-31008000.00",
                    "freeCashFlow": "16020000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-05",
                    "currency_symbol": "USD",
                    "investments": "212000.00",
                    "changeToLiabilities": "-957000.00",
                    "totalCashflowsFromInvestingActivities": "-2385000.00",
                    "netBorrowings": "124920000.00",
                    "totalCashFromFinancingActivities": "-18201000.00",
                    "changeToOperatingActivities": "-1761000.00",
                    "netIncome": "-14979000.00",
                    "changeInCash": "-9235000.00",
                    "beginPeriodCashFlow": "37370000.00",
                    "endPeriodCashFlow": "28135000.00",
                    "totalCashFromOperatingActivities": "11351000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5409000.00",
                    "otherCashflowsFromInvestingActivities": "-470000.00",
                    "dividendsPaid": "1320000.00",
                    "changeToInventory": "-2098000.00",
                    "changeToAccountReceivables": "3230000.00",
                    "salePurchaseOfStock": "-130766000.00",
                    "otherCashflowsFromFinancingActivities": "118050000.00",
                    "changeToNetincome": "21777000.00",
                    "capitalExpenditures": "2597000",
                    "changeReceivables": "3232000.00",
                    "cashFlowsOtherOperating": "179000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-9235000.00",
                    "changeInWorkingCapital": "-1270000.00",
                    "stockBasedCompensation": "6056000.00",
                    "otherNonCashItems": "16135000.00",
                    "freeCashFlow": "8754000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-06",
                    "currency_symbol": "USD",
                    "investments": "593000.00",
                    "changeToLiabilities": "4042000.00",
                    "totalCashflowsFromInvestingActivities": "-3039000.00",
                    "netBorrowings": "1181000.00",
                    "totalCashFromFinancingActivities": "-4685000.00",
                    "changeToOperatingActivities": "891000.00",
                    "netIncome": "-367000.00",
                    "changeInCash": "6475000.00",
                    "beginPeriodCashFlow": "30895000.00",
                    "endPeriodCashFlow": "37370000.00",
                    "totalCashFromOperatingActivities": "14199000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "6745000.00",
                    "otherCashflowsFromInvestingActivities": "-337000.00",
                    "dividendsPaid": "3250000.00",
                    "changeToInventory": "2874000.00",
                    "changeToAccountReceivables": "-6128000.00",
                    "salePurchaseOfStock": "-12000.00",
                    "otherCashflowsFromFinancingActivities": "1073000.00",
                    "changeToNetincome": "13181000.00",
                    "capitalExpenditures": "3632000",
                    "changeReceivables": "-6120000.00",
                    "cashFlowsOtherOperating": "-3501000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "6475000.00",
                    "changeInWorkingCapital": "-5161000.00",
                    "stockBasedCompensation": "5124000.00",
                    "otherNonCashItems": "7858000.00",
                    "freeCashFlow": "10567000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-10",
                    "currency_symbol": "USD",
                    "investments": "1255000.00",
                    "changeToLiabilities": "3198000.00",
                    "totalCashflowsFromInvestingActivities": "-5939000.00",
                    "netBorrowings": "4737000.00",
                    "totalCashFromFinancingActivities": "-3710000.00",
                    "changeToOperatingActivities": "-3125000.00",
                    "netIncome": "-13056000.00",
                    "changeInCash": "1628000.00",
                    "beginPeriodCashFlow": "29267000.00",
                    "endPeriodCashFlow": "30895000.00",
                    "totalCashFromOperatingActivities": "11277000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4154000.00",
                    "otherCashflowsFromInvestingActivities": "1255000.00",
                    "dividendsPaid": "3250000.00",
                    "changeToInventory": "549000.00",
                    "changeToAccountReceivables": "372000.00",
                    "salePurchaseOfStock": "-1897000.00",
                    "otherCashflowsFromFinancingActivities": "-1897000.00",
                    "changeToNetincome": "24414000.00",
                    "capitalExpenditures": "7194000",
                    "changeReceivables": "384000.00",
                    "cashFlowsOtherOperating": "-7999000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "1628000.00",
                    "changeInWorkingCapital": "-4185000.00",
                    "stockBasedCompensation": "4243000.00",
                    "otherNonCashItems": "20121000.00",
                    "freeCashFlow": "4083000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-12",
                    "currency_symbol": "USD",
                    "investments": "-235000.00",
                    "changeToLiabilities": "8747000.00",
                    "totalCashflowsFromInvestingActivities": "-3427000.00",
                    "netBorrowings": "-740000.00",
                    "totalCashFromFinancingActivities": "-6362000.00",
                    "changeToOperatingActivities": "4115000.00",
                    "netIncome": "31477000.00",
                    "changeInCash": "13517000.00",
                    "beginPeriodCashFlow": "15750000.00",
                    "endPeriodCashFlow": "29267000.00",
                    "totalCashFromOperatingActivities": "23306000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3579000.00",
                    "otherCashflowsFromInvestingActivities": "-235000.00",
                    "dividendsPaid": "4875000.00",
                    "changeToInventory": "-5070000.00",
                    "changeToAccountReceivables": "-3664000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-747000.00",
                    "changeToNetincome": "-27379000.00",
                    "capitalExpenditures": "3192000",
                    "changeReceivables": "-3656000.00",
                    "cashFlowsOtherOperating": "15425000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "13517000.00",
                    "changeInWorkingCapital": "15686000.00",
                    "stockBasedCompensation": "4429000.00",
                    "otherNonCashItems": "-31865000.00",
                    "freeCashFlow": "20114000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-13",
                    "currency_symbol": "USD",
                    "investments": "-159000.00",
                    "changeToLiabilities": "2755000.00",
                    "totalCashflowsFromInvestingActivities": "-2208000.00",
                    "netBorrowings": "-786000.00",
                    "totalCashFromFinancingActivities": "-6250000.00",
                    "changeToOperatingActivities": "-7112000.00",
                    "netIncome": "-15179000.00",
                    "changeInCash": "-5570000.00",
                    "beginPeriodCashFlow": "21320000.00",
                    "endPeriodCashFlow": "15750000.00",
                    "totalCashFromOperatingActivities": "2888000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3961000.00",
                    "otherCashflowsFromInvestingActivities": "-410000.00",
                    "dividendsPaid": "4875000.00",
                    "changeToInventory": "-2289000.00",
                    "changeToAccountReceivables": "-3295000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-635000.00",
                    "changeToNetincome": "24134000.00",
                    "capitalExpenditures": "2114000",
                    "changeReceivables": "-3295000.00",
                    "cashFlowsOtherOperating": "-6914000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-5570000.00",
                    "changeInWorkingCapital": "-10004000.00",
                    "stockBasedCompensation": "15248000.00",
                    "otherNonCashItems": "8862000.00",
                    "freeCashFlow": "774000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-07",
                    "currency_symbol": "USD",
                    "investments": "-46654000.00",
                    "changeToLiabilities": "7328000.00",
                    "totalCashflowsFromInvestingActivities": "-46654000.00",
                    "netBorrowings": "36880000.00",
                    "totalCashFromFinancingActivities": "33353000.00",
                    "changeToOperatingActivities": "7882000.00",
                    "netIncome": "26429000.00",
                    "changeInCash": "-4224000.00",
                    "beginPeriodCashFlow": "25544000.00",
                    "endPeriodCashFlow": "21320000.00",
                    "totalCashFromOperatingActivities": "9077000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "3334000.00",
                    "otherCashflowsFromInvestingActivities": "-1001000.00",
                    "dividendsPaid": "4875000.00",
                    "changeToInventory": "-1842000.00",
                    "changeToAccountReceivables": "-4706000.00",
                    "salePurchaseOfStock": "-84396000.00",
                    "otherCashflowsFromFinancingActivities": "-148000.00",
                    "changeToNetincome": "13114000.00",
                    "capitalExpenditures": "1446000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "7224000.00",
                    "stockBasedCompensation": "5498000.00",
                    "otherNonCashItems": "-27910000.00",
                    "freeCashFlow": "7631000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-12",
                    "currency_symbol": "USD",
                    "investments": "-1868000.00",
                    "changeToLiabilities": "10923000.00",
                    "totalCashflowsFromInvestingActivities": "-1868000.00",
                    "netBorrowings": "-115529000.00",
                    "totalCashFromFinancingActivities": "3794000.00",
                    "changeToOperatingActivities": "-11515000.00",
                    "netIncome": "-4056000.00",
                    "changeInCash": "5341000.00",
                    "beginPeriodCashFlow": "20203000.00",
                    "endPeriodCashFlow": "25544000.00",
                    "totalCashFromOperatingActivities": "3415000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5030000.00",
                    "otherCashflowsFromInvestingActivities": "-1287000.00",
                    "dividendsPaid": "4117000.00",
                    "changeToInventory": "198000.00",
                    "changeToAccountReceivables": "706000.00",
                    "salePurchaseOfStock": "-153485000.00",
                    "otherCashflowsFromFinancingActivities": "276926000.00",
                    "changeToNetincome": "-10622000.00",
                    "capitalExpenditures": "581000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-10612000.00",
                    "stockBasedCompensation": "3530000.00",
                    "otherNonCashItems": "9523000.00",
                    "freeCashFlow": "2834000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-08-25",
                    "currency_symbol": "USD",
                    "investments": "-464000.00",
                    "changeToLiabilities": "5510000.00",
                    "totalCashflowsFromInvestingActivities": "-464000.00",
                    "netBorrowings": "14269000.00",
                    "totalCashFromFinancingActivities": "12607000.00",
                    "changeToOperatingActivities": "-1839000.00",
                    "netIncome": "-8001000.00",
                    "changeInCash": "12853000.00",
                    "beginPeriodCashFlow": "7350000.00",
                    "endPeriodCashFlow": "20203000.00",
                    "totalCashFromOperatingActivities": "710000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2407000.00",
                    "otherCashflowsFromInvestingActivities": "579000.00",
                    "dividendsPaid": "10600000.00",
                    "changeToInventory": "446000.00",
                    "changeToAccountReceivables": "-1437000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1662000.00",
                    "changeToNetincome": "-1677000.00",
                    "capitalExpenditures": "1178000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2671000.00",
                    "stockBasedCompensation": "449000.00",
                    "otherNonCashItems": "3184000.00",
                    "freeCashFlow": "-468000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "investments": "-1649000.00",
                    "changeToLiabilities": "3236000.00",
                    "totalCashflowsFromInvestingActivities": "-1649000.00",
                    "netBorrowings": "9675000.00",
                    "totalCashFromFinancingActivities": "-2100000.00",
                    "changeToOperatingActivities": "-772000.00",
                    "netIncome": "-4750000.00",
                    "changeInCash": "-3949000.00",
                    "beginPeriodCashFlow": "11299000.00",
                    "endPeriodCashFlow": "7350000.00",
                    "totalCashFromOperatingActivities": "-200000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2055000.00",
                    "otherCashflowsFromInvestingActivities": "9000.00",
                    "dividendsPaid": "10600000.00",
                    "changeToInventory": "430000.00",
                    "changeToAccountReceivables": "-1173000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1175000.00",
                    "changeToNetincome": "463000.00",
                    "capitalExpenditures": "1413000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1721000.00",
                    "stockBasedCompensation": "222000.00",
                    "otherNonCashItems": "657000.00",
                    "freeCashFlow": "-1613000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-1204000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1204000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-1612000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-5056000.00",
                    "changeInCash": "379000.00",
                    "beginPeriodCashFlow": "10920000.00",
                    "endPeriodCashFlow": "11299000.00",
                    "totalCashFromOperatingActivities": "3195000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1998000.00",
                    "otherCashflowsFromInvestingActivities": "-404000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-1076000.00",
                    "changeToAccountReceivables": "-251000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-687000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "584000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5050000.00",
                    "stockBasedCompensation": "424000.00",
                    "otherNonCashItems": "558000.00",
                    "freeCashFlow": "2611000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "investments": "-1176000.00",
                    "changeToLiabilities": "1413000.00",
                    "totalCashflowsFromInvestingActivities": "-1176000.00",
                    "netBorrowings": "-10926000.00",
                    "totalCashFromFinancingActivities": "-2236000.00",
                    "changeToOperatingActivities": "3308000.00",
                    "netIncome": "-1883000.00",
                    "changeInCash": "-1971000.00",
                    "beginPeriodCashFlow": "12891000.00",
                    "endPeriodCashFlow": "10920000.00",
                    "totalCashFromOperatingActivities": "1441000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1956000.00",
                    "otherCashflowsFromInvestingActivities": "61000.00",
                    "dividendsPaid": "10600000.00",
                    "changeToInventory": "-191000.00",
                    "changeToAccountReceivables": "1821000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "8690000.00",
                    "changeToNetincome": "-5272000.00",
                    "capitalExpenditures": "988000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6351000.00",
                    "stockBasedCompensation": "462000.00",
                    "otherNonCashItems": "-4467000.00",
                    "freeCashFlow": "453000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "investments": "-1247000.00",
                    "changeToLiabilities": "-4120000.00",
                    "totalCashflowsFromInvestingActivities": "-1247000.00",
                    "netBorrowings": "12630000.00",
                    "totalCashFromFinancingActivities": "11902000.00",
                    "changeToOperatingActivities": "277000.00",
                    "netIncome": "-4752000.00",
                    "changeInCash": "4321000.00",
                    "beginPeriodCashFlow": "8570000.00",
                    "endPeriodCashFlow": "12891000.00",
                    "totalCashFromOperatingActivities": "-6334000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1883000.00",
                    "otherCashflowsFromInvestingActivities": "174000.00",
                    "dividendsPaid": "10600000.00",
                    "changeToInventory": "168000.00",
                    "changeToAccountReceivables": "669000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-728000.00",
                    "changeToNetincome": "-705000.00",
                    "capitalExpenditures": "744000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-3006000.00",
                    "stockBasedCompensation": "447000.00",
                    "otherNonCashItems": "-4457000.00",
                    "freeCashFlow": "-7078000.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "3844000.00",
                    "totalCashflowsFromInvestingActivities": "-974000.00",
                    "netBorrowings": "30556000.00",
                    "totalCashFromFinancingActivities": "-765000.00",
                    "changeToOperatingActivities": "-5435000.00",
                    "netIncome": "-1949000.00",
                    "changeInCash": "-769000.00",
                    "beginPeriodCashFlow": "9339000.00",
                    "endPeriodCashFlow": "8570000.00",
                    "totalCashFromOperatingActivities": "970000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1814000.00",
                    "otherCashflowsFromInvestingActivities": "-450000.00",
                    "dividendsPaid": "73203000.00",
                    "changeToInventory": "-293000.00",
                    "changeToAccountReceivables": "738000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "41882000.00",
                    "changeToNetincome": "-4000.00",
                    "capitalExpenditures": "574000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1146000.00",
                    "stockBasedCompensation": "418000.00",
                    "otherNonCashItems": "1793000.00",
                    "freeCashFlow": "396000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-04",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "1528000.00",
                    "netBorrowings": "123866000.00",
                    "totalCashFromFinancingActivities": "-16722000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-53671000.00",
                    "changeInCash": "13124000.00",
                    "beginPeriodCashFlow": "32739000.00",
                    "endPeriodCashFlow": "45863000.00",
                    "totalCashFromOperatingActivities": "28318000.00",
                    "issuanceOfCapitalStock": "193000.00",
                    "depreciation": "12027000.00",
                    "otherCashflowsFromInvestingActivities": "5109000.00",
                    "dividendsPaid": "5694000.00",
                    "changeToInventory": "7793000.00",
                    "changeToAccountReceivables": "4517000.00",
                    "salePurchaseOfStock": "-128465000.00",
                    "otherCashflowsFromFinancingActivities": "-126462000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "3581000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6935000.00",
                    "stockBasedCompensation": "12908000.00",
                    "otherNonCashItems": "50119000.00",
                    "freeCashFlow": "24737000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-14",
                    "currency_symbol": "USD",
                    "investments": "-14149000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-14149000.00",
                    "netBorrowings": "19075000.00",
                    "totalCashFromFinancingActivities": "-1883000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-98696000.00",
                    "changeInCash": "-4355000.00",
                    "beginPeriodCashFlow": "37094000.00",
                    "endPeriodCashFlow": "32739000.00",
                    "totalCashFromOperatingActivities": "11677000.00",
                    "issuanceOfCapitalStock": "210000.00",
                    "depreciation": "17713000.00",
                    "otherCashflowsFromInvestingActivities": "-936000.00",
                    "dividendsPaid": "5772000.00",
                    "changeToInventory": "5574000.00",
                    "changeToAccountReceivables": "-3919000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-11929000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4713000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5795000.00",
                    "stockBasedCompensation": "15466000.00",
                    "otherNonCashItems": "71399000.00",
                    "freeCashFlow": "6964000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-04",
                    "currency_symbol": "USD",
                    "investments": "-11634000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-11689000.00",
                    "netBorrowings": "180547000.00",
                    "totalCashFromFinancingActivities": "-21300000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-6443000.00",
                    "changeInCash": "-276000.00",
                    "beginPeriodCashFlow": "37370000.00",
                    "endPeriodCashFlow": "37094000.00",
                    "totalCashFromOperatingActivities": "32713000.00",
                    "issuanceOfCapitalStock": "8062000.00",
                    "depreciation": "16883000.00",
                    "otherCashflowsFromInvestingActivities": "-1528000.00",
                    "dividendsPaid": "7092000.00",
                    "changeToInventory": "-3960000.00",
                    "changeToAccountReceivables": "-7353000.00",
                    "salePurchaseOfStock": "-50378000.00",
                    "otherCashflowsFromFinancingActivities": "-144377000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "9213000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-9342000.00",
                    "stockBasedCompensation": "17997000.00",
                    "otherNonCashItems": "13618000.00",
                    "freeCashFlow": "23500000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-06",
                    "currency_symbol": "USD",
                    "investments": "-14613000.00",
                    "changeToLiabilities": "18742000.00",
                    "totalCashflowsFromInvestingActivities": "-14613000.00",
                    "netBorrowings": "4392000.00",
                    "totalCashFromFinancingActivities": "-21007000.00",
                    "changeToOperatingActivities": "-5231000.00",
                    "netIncome": "2875000.00",
                    "changeInCash": "16050000.00",
                    "beginPeriodCashFlow": "21320000.00",
                    "endPeriodCashFlow": "37370000.00",
                    "totalCashFromOperatingActivities": "51670000.00",
                    "issuanceOfCapitalStock": "1290000.00",
                    "depreciation": "17970000.00",
                    "otherCashflowsFromInvestingActivities": "-7112000.00",
                    "dividendsPaid": "16250000.00",
                    "changeToInventory": "-3936000.00",
                    "changeToAccountReceivables": "-12720000.00",
                    "salePurchaseOfStock": "-130766000.00",
                    "otherCashflowsFromFinancingActivities": "3271000.00",
                    "changeToNetincome": "34350000.00",
                    "capitalExpenditures": "16132000",
                    "changeReceivables": "-12687000.00",
                    "cashFlowsOtherOperating": "-2989000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "16050000.00",
                    "changeInWorkingCapital": "-3195000.00",
                    "stockBasedCompensation": "29044000.00",
                    "otherNonCashItems": "4976000.00",
                    "freeCashFlow": "35538000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-07",
                    "currency_symbol": "USD",
                    "investments": "-1438000.00",
                    "changeToLiabilities": "26997000.00",
                    "totalCashflowsFromInvestingActivities": "-50635000.00",
                    "netBorrowings": "-54705000.00",
                    "totalCashFromFinancingActivities": "46205000.00",
                    "changeToOperatingActivities": "-6244000.00",
                    "netIncome": "-51440000.00",
                    "changeInCash": "10021000.00",
                    "beginPeriodCashFlow": "11299000.00",
                    "endPeriodCashFlow": "21320000.00",
                    "totalCashFromOperatingActivities": "14451000.00",
                    "issuanceOfCapitalStock": "320412000.00",
                    "depreciation": "10172000.00",
                    "otherCashflowsFromInvestingActivities": "-1438000.00",
                    "dividendsPaid": "19592000.00",
                    "changeToInventory": "-768000.00",
                    "changeToAccountReceivables": "-6608000.00",
                    "salePurchaseOfStock": "-173978000.00",
                    "otherCashflowsFromFinancingActivities": "428444000.00",
                    "changeToNetincome": "33889000.00",
                    "capitalExpenditures": "4858000",
                    "changeReceivables": "-6471000.00",
                    "cashFlowsOtherOperating": "-2888000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "10021000.00",
                    "changeInWorkingCapital": "13377000.00",
                    "stockBasedCompensation": "9699000.00",
                    "otherNonCashItems": "34676000.00",
                    "freeCashFlow": "9593000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-4601000.00",
                    "changeToLiabilities": "8714000.00",
                    "totalCashflowsFromInvestingActivities": "-4601000.00",
                    "netBorrowings": "31335000.00",
                    "totalCashFromFinancingActivities": "7289000.00",
                    "changeToOperatingActivities": "-3050000.00",
                    "netIncome": "-13640000.00",
                    "changeInCash": "1960000.00",
                    "beginPeriodCashFlow": "9339000.00",
                    "endPeriodCashFlow": "11299000.00",
                    "totalCashFromOperatingActivities": "-728000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "7651000.00",
                    "otherCashflowsFromInvestingActivities": "-619000.00",
                    "dividendsPaid": "73203000.00",
                    "changeToInventory": "-1392000.00",
                    "changeToAccountReceivables": "2977000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "247822000.00",
                    "changeToNetincome": "-5084000.00",
                    "capitalExpenditures": "2890000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "7249000.00",
                    "stockBasedCompensation": "1751000.00",
                    "otherNonCashItems": "-6573000.00",
                    "freeCashFlow": "-3618000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": "-9779000.00",
                    "changeToLiabilities": "41667000.00",
                    "totalCashflowsFromInvestingActivities": "-9779000.00",
                    "netBorrowings": "8914000.00",
                    "totalCashFromFinancingActivities": "6361000.00",
                    "changeToOperatingActivities": "-18088000.00",
                    "netIncome": "-37134000.00",
                    "changeInCash": "-1870000.00",
                    "beginPeriodCashFlow": "11209000.00",
                    "endPeriodCashFlow": "9339000.00",
                    "totalCashFromOperatingActivities": "1548000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "6386000.00",
                    "otherCashflowsFromInvestingActivities": "-990000.00",
                    "dividendsPaid": "73203000.00",
                    "changeToInventory": "-296000.00",
                    "changeToAccountReceivables": "-6567000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-2553000.00",
                    "changeToNetincome": "15054000.00",
                    "capitalExpenditures": "7507000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "16716000.00",
                    "stockBasedCompensation": "2064000.00",
                    "otherNonCashItems": "11297000.00",
                    "freeCashFlow": "-5959000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "investments": "-24431000.00",
                    "changeToLiabilities": "33441000.00",
                    "totalCashflowsFromInvestingActivities": "-24431000.00",
                    "netBorrowings": "34311000.00",
                    "totalCashFromFinancingActivities": "31488000.00",
                    "changeToOperatingActivities": "-8931000.00",
                    "netIncome": "-42478000.00",
                    "changeInCash": "7893000.00",
                    "beginPeriodCashFlow": "3316000.00",
                    "endPeriodCashFlow": "11209000.00",
                    "totalCashFromOperatingActivities": "836000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3513000.00",
                    "otherCashflowsFromInvestingActivities": "1000.00",
                    "dividendsPaid": "73203000.00",
                    "changeToInventory": "-804000.00",
                    "changeToAccountReceivables": "-2172000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-2823000.00",
                    "changeToNetincome": "18004000.00",
                    "capitalExpenditures": "8484000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "21534000.00",
                    "stockBasedCompensation": "1969000.00",
                    "otherNonCashItems": "15410000.00",
                    "freeCashFlow": "-7648000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-08",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-814000.00",
                    "minorityInterest": "95000.00",
                    "netIncome": "-725000.00",
                    "sellingGeneralAdministrative": "21328000.00",
                    "sellingAndMarketingExpenses": "8712000.00",
                    "grossProfit": "51570000.00",
                    "reconciledDepreciation": "2252000.00",
                    "ebit": "13680000.00",
                    "ebitda": "15932000.00",
                    "depreciationAndAmortization": "2252000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14985000.00",
                    "otherOperatingExpenses": "45729000.00",
                    "interestExpense": "14494000.00",
                    "taxProvision": "6000.00",
                    "interestIncome": "637000.00",
                    "netInterestIncome": "-13857000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "6000.00",
                    "totalRevenue": "60714000.00",
                    "totalOperatingExpenses": "36585000.00",
                    "costOfRevenue": "9144000.00",
                    "totalOtherIncomeExpenseNet": "-15799000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-820000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-45353000.00",
                    "minorityInterest": "16001000.00",
                    "netIncome": "-29611000.00",
                    "sellingGeneralAdministrative": "57708000.00",
                    "sellingAndMarketingExpenses": "8911000.00",
                    "grossProfit": "63618000.00",
                    "reconciledDepreciation": "2419000.00",
                    "ebit": "-33444000.00",
                    "ebitda": "-31025000.00",
                    "depreciationAndAmortization": "2419000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14587000.00",
                    "otherOperatingExpenses": "68377000.00",
                    "interestExpense": "11909000.00",
                    "taxProvision": "259000.00",
                    "interestIncome": "798000.00",
                    "netInterestIncome": "-11111000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "259000.00",
                    "totalRevenue": "82964000.00",
                    "totalOperatingExpenses": "49031000.00",
                    "costOfRevenue": "19346000.00",
                    "totalOtherIncomeExpenseNet": "-59940000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-45612000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-6480000.00",
                    "minorityInterest": "2419000.00",
                    "netIncome": "-4327000.00",
                    "sellingGeneralAdministrative": "24664000.00",
                    "sellingAndMarketingExpenses": "8827000.00",
                    "grossProfit": "57852000.00",
                    "reconciledDepreciation": "3679000.00",
                    "ebit": "6437000.00",
                    "ebitda": "10116000.00",
                    "depreciationAndAmortization": "3679000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "23443000.00",
                    "otherOperatingExpenses": "55381000.00",
                    "interestExpense": "12917000.00",
                    "taxProvision": "266000.00",
                    "interestIncome": "1094000.00",
                    "netInterestIncome": "-11823000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "266000.00",
                    "totalRevenue": "78824000.00",
                    "totalOperatingExpenses": "34409000.00",
                    "costOfRevenue": "20972000.00",
                    "totalOtherIncomeExpenseNet": "-29923000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-6746000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-08",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1658000.00",
                    "minorityInterest": "156000.00",
                    "netIncome": "1502000.00",
                    "sellingGeneralAdministrative": "26831000.00",
                    "sellingAndMarketingExpenses": "1205000.00",
                    "grossProfit": "65703000.00",
                    "reconciledDepreciation": "2973000.00",
                    "ebit": "14633000.00",
                    "ebitda": "17606000.00",
                    "depreciationAndAmortization": "2973000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14823000.00",
                    "otherOperatingExpenses": "61385000.00",
                    "interestExpense": "12975000.00",
                    "taxProvision": "312000.00",
                    "interestIncome": "701000.00",
                    "netInterestIncome": "-12274000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "312000.00",
                    "totalRevenue": "76208000.00",
                    "totalOperatingExpenses": "50880000.00",
                    "costOfRevenue": "10505000.00",
                    "totalOtherIncomeExpenseNet": "-13165000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "1346000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-09",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-2174000.00",
                    "minorityInterest": "1304000.00",
                    "netIncome": "-1923000.00",
                    "sellingGeneralAdministrative": "27508000.00",
                    "sellingAndMarketingExpenses": "1361000.00",
                    "grossProfit": "51457000.00",
                    "reconciledDepreciation": "2956000.00",
                    "ebit": "19632000.00",
                    "ebitda": "22588000.00",
                    "depreciationAndAmortization": "2956000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9679000.00",
                    "otherOperatingExpenses": "67204000.00",
                    "interestExpense": "11388000.00",
                    "taxProvision": "485000.00",
                    "interestIncome": "619000.00",
                    "netInterestIncome": "-10769000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "485000.00",
                    "totalRevenue": "76883000.00",
                    "totalOperatingExpenses": "41778000.00",
                    "costOfRevenue": "25426000.00",
                    "totalOtherIncomeExpenseNet": "-11853000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-2659000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-63266000.00",
                    "minorityInterest": "19624000.00",
                    "netIncome": "-43690000.00",
                    "sellingGeneralAdministrative": "27692000.00",
                    "sellingAndMarketingExpenses": "5324000.00",
                    "grossProfit": "56796000.00",
                    "reconciledDepreciation": "4534000.00",
                    "ebit": "19246000.00",
                    "ebitda": "23780000.00",
                    "depreciationAndAmortization": "4534000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-52168000.00",
                    "otherOperatingExpenses": "135985000.00",
                    "interestExpense": "11606000.00",
                    "taxProvision": "-558000.00",
                    "interestIncome": "593000.00",
                    "netInterestIncome": "-11013000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-558000.00",
                    "totalRevenue": "83817000.00",
                    "totalOperatingExpenses": "108964000.00",
                    "costOfRevenue": "27021000.00",
                    "totalOtherIncomeExpenseNet": "-11098000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-62708000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-17839000.00",
                    "minorityInterest": "4577000.00",
                    "netIncome": "-13393000.00",
                    "sellingGeneralAdministrative": "57932000.00",
                    "sellingAndMarketingExpenses": "11768000.00",
                    "grossProfit": "52130000.00",
                    "reconciledDepreciation": "4226000.00",
                    "ebit": "-5996000.00",
                    "ebitda": "-1770000.00",
                    "depreciationAndAmortization": "4226000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-6426000.00",
                    "otherOperatingExpenses": "86917000.00",
                    "interestExpense": "11843000.00",
                    "taxProvision": "131000.00",
                    "interestIncome": "481000.00",
                    "netInterestIncome": "-11362000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "131000.00",
                    "totalRevenue": "80491000.00",
                    "totalOperatingExpenses": "58556000.00",
                    "costOfRevenue": "28361000.00",
                    "totalOtherIncomeExpenseNet": "-11413000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-17970000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-14211000.00",
                    "minorityInterest": "4607000.00",
                    "netIncome": "-9563000.00",
                    "sellingGeneralAdministrative": "29217000.00",
                    "sellingAndMarketingExpenses": "2091000.00",
                    "grossProfit": "49306000.00",
                    "reconciledDepreciation": "4517000.00",
                    "ebit": "13481000.00",
                    "ebitda": "17998000.00",
                    "depreciationAndAmortization": "4517000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-3089000.00",
                    "otherOperatingExpenses": "79992000.00",
                    "interestExpense": "11256000.00",
                    "taxProvision": "132000.00",
                    "interestIncome": "387000.00",
                    "netInterestIncome": "-10869000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "132000.00",
                    "totalRevenue": "76903000.00",
                    "totalOperatingExpenses": "52395000.00",
                    "costOfRevenue": "27597000.00",
                    "totalOtherIncomeExpenseNet": "-11122000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-13662000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-06",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-3797000.00",
                    "minorityInterest": "4939000.00",
                    "netIncome": "-2480000.00",
                    "sellingGeneralAdministrative": "27131000.00",
                    "sellingAndMarketingExpenses": "2133000.00",
                    "grossProfit": "53661000.00",
                    "reconciledDepreciation": "4436000.00",
                    "ebit": "19961000.00",
                    "ebitda": "24397000.00",
                    "depreciationAndAmortization": "4436000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "7994000.00",
                    "otherOperatingExpenses": "71699000.00",
                    "interestExpense": "11545000.00",
                    "taxProvision": "-47000.00",
                    "interestIncome": "363000.00",
                    "netInterestIncome": "-11182000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-47000.00",
                    "totalRevenue": "79693000.00",
                    "totalOperatingExpenses": "45667000.00",
                    "costOfRevenue": "26032000.00",
                    "totalOtherIncomeExpenseNet": "-11791000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-4356000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-12983000.00",
                    "minorityInterest": "-1638000.00",
                    "netIncome": "-9015000.00",
                    "sellingGeneralAdministrative": "35124000.00",
                    "sellingAndMarketingExpenses": "9246000.00",
                    "grossProfit": "59170000.00",
                    "reconciledDepreciation": "7458000.00",
                    "ebit": "10618000.00",
                    "ebitda": "14800000.00",
                    "depreciationAndAmortization": "4182000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-1818000.00",
                    "otherOperatingExpenses": "91290000.00",
                    "interestExpense": "11491000.00",
                    "taxProvision": "859000.00",
                    "interestIncome": "422000.00",
                    "netInterestIncome": "-11069000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "822000.00",
                    "totalRevenue": "89472000.00",
                    "totalOperatingExpenses": "60988000.00",
                    "costOfRevenue": "30302000.00",
                    "totalOtherIncomeExpenseNet": "-11165000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-9075000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-08",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-4981000.00",
                    "minorityInterest": "-14976000.00",
                    "netIncome": "-20159000.00",
                    "sellingGeneralAdministrative": "41631000.00",
                    "sellingAndMarketingExpenses": "6948000.00",
                    "grossProfit": "58350000.00",
                    "reconciledDepreciation": "10598000.00",
                    "ebit": "5657000.00",
                    "ebitda": "9873000.00",
                    "depreciationAndAmortization": "4216000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "7478000.00",
                    "otherOperatingExpenses": "72957000.00",
                    "interestExpense": "10638000.00",
                    "taxProvision": "202000.00",
                    "interestIncome": "24000.00",
                    "netInterestIncome": "-10614000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "202000.00",
                    "totalRevenue": "80435000.00",
                    "totalOperatingExpenses": "50872000.00",
                    "costOfRevenue": "22085000.00",
                    "totalOtherIncomeExpenseNet": "-12459000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-5183000.00",
                    "netIncomeApplicableToCommonShares": "29413000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-07",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "27657000.00",
                    "minorityInterest": "-23740000.00",
                    "netIncome": "3784000.00",
                    "sellingGeneralAdministrative": "37831000.00",
                    "sellingAndMarketingExpenses": "6617000.00",
                    "grossProfit": "53937000.00",
                    "reconciledDepreciation": "6423000.00",
                    "ebit": "36284000.00",
                    "ebitda": "40572000.00",
                    "depreciationAndAmortization": "4288000.00",
                    "nonOperatingIncomeNetOther": "-8796000.00",
                    "operatingIncome": "36453000.00",
                    "otherOperatingExpenses": "40887000.00",
                    "interestExpense": "8627000.00",
                    "taxProvision": "133000.00",
                    "interestIncome": "529000.00",
                    "netInterestIncome": "-8098000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "133000.00",
                    "totalRevenue": "77340000.00",
                    "totalOperatingExpenses": "17484000.00",
                    "costOfRevenue": "23403000.00",
                    "totalOtherIncomeExpenseNet": "-8796000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "27524000.00",
                    "netIncomeApplicableToCommonShares": "18379000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-15102000.00",
                    "minorityInterest": "-4996000.00",
                    "netIncome": "9609000.00",
                    "sellingGeneralAdministrative": "28674000.00",
                    "sellingAndMarketingExpenses": "6211000.00",
                    "grossProfit": "47617000.00",
                    "reconciledDepreciation": "5409000.00",
                    "ebit": "-7125000.00",
                    "ebitda": "-2928000.00",
                    "depreciationAndAmortization": "4197000.00",
                    "nonOperatingIncomeNetOther": "-7895000.00",
                    "operatingIncome": "-7207000.00",
                    "otherOperatingExpenses": "77897000.00",
                    "interestExpense": "7977000.00",
                    "taxProvision": "-123000.00",
                    "interestIncome": "636000.00",
                    "netInterestIncome": "-7341000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-123000.00",
                    "totalRevenue": "70690000.00",
                    "totalOperatingExpenses": "54824000.00",
                    "costOfRevenue": "23073000.00",
                    "totalOtherIncomeExpenseNet": "-7895000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-14979000.00",
                    "netIncomeApplicableToCommonShares": "-9983000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-06",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "317000.00",
                    "minorityInterest": "24463000.00",
                    "netIncome": "-247000.00",
                    "sellingGeneralAdministrative": "25888000.00",
                    "sellingAndMarketingExpenses": "7685000.00",
                    "grossProfit": "49548000.00",
                    "reconciledDepreciation": "6745000.00",
                    "ebit": "11762000.00",
                    "ebitda": "15852000.00",
                    "depreciationAndAmortization": "4090000.00",
                    "nonOperatingIncomeNetOther": "-3884000.00",
                    "operatingIncome": "4201000.00",
                    "otherOperatingExpenses": "67068000.00",
                    "interestExpense": "3957000.00",
                    "taxProvision": "684000.00",
                    "interestIncome": "596000.00",
                    "netInterestIncome": "-3361000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "684000.00",
                    "totalRevenue": "71269000.00",
                    "totalOperatingExpenses": "45347000.00",
                    "costOfRevenue": "21721000.00",
                    "totalOtherIncomeExpenseNet": "-3884000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-367000.00",
                    "netIncomeApplicableToCommonShares": "-247000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-13364000.00",
                    "minorityInterest": "-5918000.00",
                    "netIncome": "20215000.00",
                    "sellingGeneralAdministrative": "27669000.00",
                    "sellingAndMarketingExpenses": "5172000.00",
                    "grossProfit": "42852000.00",
                    "reconciledDepreciation": "4154000.00",
                    "ebit": "-10031000.00",
                    "ebitda": "-5313000.00",
                    "depreciationAndAmortization": "4718000.00",
                    "nonOperatingIncomeNetOther": "-2931000.00",
                    "operatingIncome": "-10433000.00",
                    "otherOperatingExpenses": "74196000.00",
                    "interestExpense": "3333000.00",
                    "taxProvision": "-308000.00",
                    "interestIncome": "402000.00",
                    "netInterestIncome": "-2931000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-308000.00",
                    "totalRevenue": "63763000.00",
                    "totalOperatingExpenses": "53285000.00",
                    "costOfRevenue": "20911000.00",
                    "totalOtherIncomeExpenseNet": "-2931000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-13056000.00",
                    "netIncomeApplicableToCommonShares": "-7138000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "33694000.00",
                    "minorityInterest": "14643000.00",
                    "netIncome": "-41115000.00",
                    "sellingGeneralAdministrative": "24385000.00",
                    "sellingAndMarketingExpenses": "4937000.00",
                    "grossProfit": "37416000.00",
                    "reconciledDepreciation": "3579000.00",
                    "ebit": "36560000.00",
                    "ebitda": "40556000.00",
                    "depreciationAndAmortization": "3996000.00",
                    "nonOperatingIncomeNetOther": "-2448000.00",
                    "operatingIncome": "36142000.00",
                    "otherOperatingExpenses": "23418000.00",
                    "interestExpense": "2866000.00",
                    "taxProvision": "2217000.00",
                    "interestIncome": "418000.00",
                    "netInterestIncome": "-2448000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2217000.00",
                    "totalRevenue": "59560000.00",
                    "totalOperatingExpenses": "1274000.00",
                    "costOfRevenue": "22144000.00",
                    "totalOtherIncomeExpenseNet": "-2448000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "31477000.00",
                    "netIncomeApplicableToCommonShares": "16834000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-17246000.00",
                    "minorityInterest": "-7660000.00",
                    "netIncome": "19824000.00",
                    "sellingGeneralAdministrative": "33919000.00",
                    "sellingAndMarketingExpenses": "4355000.00",
                    "grossProfit": "32181000.00",
                    "reconciledDepreciation": "3492000.00",
                    "ebit": "-14385000.00",
                    "ebitda": "-10424000.00",
                    "depreciationAndAmortization": "3961000.00",
                    "nonOperatingIncomeNetOther": "-2472000.00",
                    "operatingIncome": "-14774000.00",
                    "otherOperatingExpenses": "65136000.00",
                    "interestExpense": "2861000.00",
                    "taxProvision": "-2067000.00",
                    "interestIncome": "389000.00",
                    "netInterestIncome": "-2472000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-2067000.00",
                    "totalRevenue": "50362000.00",
                    "totalOperatingExpenses": "46955000.00",
                    "costOfRevenue": "18181000.00",
                    "totalOtherIncomeExpenseNet": "-2472000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-15179000.00",
                    "netIncomeApplicableToCommonShares": "-7519000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-07",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-29389000.00",
                    "minorityInterest": "37215000.00",
                    "netIncome": "7430000.00",
                    "sellingGeneralAdministrative": "32732000.00",
                    "sellingAndMarketingExpenses": "3740000.00",
                    "grossProfit": "32240000.00",
                    "reconciledDepreciation": "3334000.00",
                    "ebit": "-26549000.00",
                    "ebitda": "-23215000.00",
                    "depreciationAndAmortization": "3334000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-26917000.00",
                    "otherOperatingExpenses": "76289000.00",
                    "interestExpense": "2840000.00",
                    "taxProvision": "396000.00",
                    "interestIncome": "368000.00",
                    "netInterestIncome": "-2472000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "396000.00",
                    "totalRevenue": "49372000.00",
                    "totalOperatingExpenses": "59157000.00",
                    "costOfRevenue": "17132000.00",
                    "totalOtherIncomeExpenseNet": "-2472000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-29785000.00",
                    "netIncomeApplicableToCommonShares": "-14773000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-8801000.00",
                    "minorityInterest": "-4848000.00",
                    "netIncome": "-13508000.00",
                    "sellingGeneralAdministrative": "24262000.00",
                    "sellingAndMarketingExpenses": "3828000.00",
                    "grossProfit": "26229000.00",
                    "reconciledDepreciation": "2376000.00",
                    "ebit": "-2946000.00",
                    "ebitda": "-570000.00",
                    "depreciationAndAmortization": "2376000.00",
                    "nonOperatingIncomeNetOther": "-5512000.00",
                    "operatingIncome": "-3289000.00",
                    "otherOperatingExpenses": "44156000.00",
                    "interestExpense": "5855000.00",
                    "taxProvision": "103000.00",
                    "interestIncome": "343000.00",
                    "netInterestIncome": "-5512000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "103000.00",
                    "totalRevenue": "40867000.00",
                    "totalOperatingExpenses": "29518000.00",
                    "costOfRevenue": "14638000.00",
                    "totalOtherIncomeExpenseNet": "-5512000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-8904000.00",
                    "netIncomeApplicableToCommonShares": "-8444000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-08-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-7918000.00",
                    "minorityInterest": null,
                    "netIncome": "-8001000.00",
                    "sellingGeneralAdministrative": "21202000.00",
                    "sellingAndMarketingExpenses": "2860000.00",
                    "grossProfit": "23514000.00",
                    "reconciledDepreciation": "2407000.00",
                    "ebit": "3673000.00",
                    "ebitda": "6080000.00",
                    "depreciationAndAmortization": "2407000.00",
                    "nonOperatingIncomeNetOther": "-7526000.00",
                    "operatingIncome": "-392000.00",
                    "otherOperatingExpenses": "36167000.00",
                    "interestExpense": "11591000.00",
                    "taxProvision": "83000.00",
                    "interestIncome": "358000.00",
                    "netInterestIncome": "-11233000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "83000.00",
                    "totalRevenue": "35775000.00",
                    "totalOperatingExpenses": "23906000.00",
                    "costOfRevenue": "12261000.00",
                    "totalOtherIncomeExpenseNet": "-7526000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-8001000.00",
                    "netIncomeApplicableToCommonShares": "-8001000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-4549000.00",
                    "minorityInterest": "1834000.00",
                    "netIncome": "-4750000.00",
                    "sellingGeneralAdministrative": "16602000.00",
                    "sellingAndMarketingExpenses": "2616000.00",
                    "grossProfit": "18786000.00",
                    "reconciledDepreciation": "2055000.00",
                    "ebit": "-126000.00",
                    "ebitda": "1929000.00",
                    "depreciationAndAmortization": "2055000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-221000.00",
                    "otherOperatingExpenses": "29286000.00",
                    "interestExpense": "4423000.00",
                    "taxProvision": "201000.00",
                    "interestIncome": "95000.00",
                    "netInterestIncome": "-4328000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "201000.00",
                    "totalRevenue": "29065000.00",
                    "totalOperatingExpenses": "19007000.00",
                    "costOfRevenue": "10279000.00",
                    "totalOtherIncomeExpenseNet": "-4328000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-4750000.00",
                    "netIncomeApplicableToCommonShares": "-4750000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-4979000.00",
                    "minorityInterest": null,
                    "netIncome": "-5056000.00",
                    "sellingGeneralAdministrative": "16978000.00",
                    "sellingAndMarketingExpenses": "2074000.00",
                    "grossProfit": "18362000.00",
                    "reconciledDepreciation": "1998000.00",
                    "ebit": "-479000.00",
                    "ebitda": "1519000.00",
                    "depreciationAndAmortization": "1998000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-564000.00",
                    "otherOperatingExpenses": "28335000.00",
                    "interestExpense": "4500000.00",
                    "taxProvision": "77000.00",
                    "interestIncome": "85000.00",
                    "netInterestIncome": "-4415000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "77000.00",
                    "totalRevenue": "27771000.00",
                    "totalOperatingExpenses": "18926000.00",
                    "costOfRevenue": "9409000.00",
                    "totalOtherIncomeExpenseNet": "-4415000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-5056000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1753000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-1883000.00",
                    "sellingGeneralAdministrative": "16629000.00",
                    "sellingAndMarketingExpenses": "1621000.00",
                    "grossProfit": "16176000.00",
                    "reconciledDepreciation": "1956000.00",
                    "ebit": "-2409000.00",
                    "ebitda": "-453000.00",
                    "depreciationAndAmortization": "1956000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "2722000.00",
                    "otherOperatingExpenses": "27981000.00",
                    "interestExpense": "4558000.00",
                    "taxProvision": "130000.00",
                    "interestIncome": "83000.00",
                    "netInterestIncome": "-4475000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "130000.00",
                    "totalRevenue": "25572000.00",
                    "totalOperatingExpenses": "18585000.00",
                    "costOfRevenue": "9396000.00",
                    "totalOtherIncomeExpenseNet": "-4475000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1883000.00",
                    "netIncomeApplicableToCommonShares": "-1883000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-4752000.00",
                    "minorityInterest": null,
                    "netIncome": "-4752000.00",
                    "sellingGeneralAdministrative": "15437000.00",
                    "sellingAndMarketingExpenses": "821000.00",
                    "grossProfit": "11812000.00",
                    "reconciledDepreciation": "1883000.00",
                    "ebit": "-386000.00",
                    "ebitda": "1497000.00",
                    "depreciationAndAmortization": "1883000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-473000.00",
                    "otherOperatingExpenses": "21935000.00",
                    "interestExpense": "4366000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "87000.00",
                    "netInterestIncome": "-4279000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4366000.00",
                    "totalRevenue": "21462000.00",
                    "totalOperatingExpenses": "12285000.00",
                    "costOfRevenue": "9650000.00",
                    "totalOtherIncomeExpenseNet": "-4279000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-4752000.00",
                    "netIncomeApplicableToCommonShares": "-4752000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1787000.00",
                    "minorityInterest": null,
                    "netIncome": "-1949000.00",
                    "sellingGeneralAdministrative": "11873000.00",
                    "sellingAndMarketingExpenses": "2585000.00",
                    "grossProfit": "19022000.00",
                    "reconciledDepreciation": "1814000.00",
                    "ebit": "6199000.00",
                    "ebitda": "8013000.00",
                    "depreciationAndAmortization": "1814000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "6109000.00",
                    "otherOperatingExpenses": "25678000.00",
                    "interestExpense": "7986000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "162000.00",
                    "totalRevenue": "31787000.00",
                    "totalOperatingExpenses": "12913000.00",
                    "costOfRevenue": "12765000.00",
                    "totalOtherIncomeExpenseNet": "-7896000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "-1949000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-52349000.00",
                    "minorityInterest": "19880000.00",
                    "netIncome": "-33791000.00",
                    "sellingGeneralAdministrative": "152001000.00",
                    "sellingAndMarketingExpenses": "36468000.00",
                    "grossProfit": "238103000.00",
                    "reconciledDepreciation": "12027000.00",
                    "ebit": "-3160000.00",
                    "ebitda": "8867000.00",
                    "depreciationAndAmortization": "12027000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "79546000.00",
                    "otherOperatingExpenses": "235333000.00",
                    "interestExpense": "49189000.00",
                    "taxProvision": "1322000.00",
                    "interestIncome": "3212000.00",
                    "netInterestIncome": "-45977000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1322000.00",
                    "totalRevenue": "314879000.00",
                    "totalOperatingExpenses": "158557000.00",
                    "costOfRevenue": "76776000.00",
                    "totalOtherIncomeExpenseNet": "-131895000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-53671000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-99038000.00",
                    "minorityInterest": "33747000.00",
                    "netIncome": "-64949000.00",
                    "sellingGeneralAdministrative": "142868000.00",
                    "sellingAndMarketingExpenses": "33986000.00",
                    "grossProfit": "260869000.00",
                    "reconciledDepreciation": "17713000.00",
                    "ebit": "-52788000.00",
                    "ebitda": "-35075000.00",
                    "depreciationAndAmortization": "17713000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-53614000.00",
                    "otherOperatingExpenses": "373960000.00",
                    "interestExpense": "46250000.00",
                    "taxProvision": "-342000.00",
                    "interestIncome": "1824000.00",
                    "netInterestIncome": "-44426000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-342000.00",
                    "totalRevenue": "320346000.00",
                    "totalOperatingExpenses": "314483000.00",
                    "costOfRevenue": "59477000.00",
                    "totalOtherIncomeExpenseNet": "-45424000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-98696000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-5409000.00",
                    "minorityInterest": "11452000.00",
                    "netIncome": "-4001000.00",
                    "sellingGeneralAdministrative": "139287000.00",
                    "sellingAndMarketingExpenses": "9246000.00",
                    "grossProfit": "219322000.00",
                    "reconciledDepreciation": "27725000.00",
                    "ebit": "53906000.00",
                    "ebitda": "70789000.00",
                    "depreciationAndAmortization": "16883000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "34906000.00",
                    "otherOperatingExpenses": "283031000.00",
                    "interestExpense": "38733000.00",
                    "taxProvision": "896000.00",
                    "interestIncome": "1785000.00",
                    "netInterestIncome": "-29414000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1034000.00",
                    "totalRevenue": "317937000.00",
                    "totalOperatingExpenses": "184416000.00",
                    "costOfRevenue": "98615000.00",
                    "totalOtherIncomeExpenseNet": "-40315000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6995000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-06",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1589000.00",
                    "minorityInterest": "18339000.00",
                    "netIncome": "1215000.00",
                    "sellingGeneralAdministrative": "108292000.00",
                    "sellingAndMarketingExpenses": "7685000.00",
                    "grossProfit": "161011000.00",
                    "reconciledDepreciation": "17970000.00",
                    "ebit": "29719000.00",
                    "ebitda": "45034000.00",
                    "depreciationAndAmortization": "15315000.00",
                    "nonOperatingIncomeNetOther": "-11735000.00",
                    "operatingIncome": "13324000.00",
                    "otherOperatingExpenses": "229875000.00",
                    "interestExpense": "13017000.00",
                    "taxProvision": "526000.00",
                    "interestIncome": "1805000.00",
                    "netInterestIncome": "-11212000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "488000.00",
                    "totalRevenue": "243199000.00",
                    "totalOperatingExpenses": "147687000.00",
                    "costOfRevenue": "82188000.00",
                    "totalOtherIncomeExpenseNet": "-11735000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "2875000.00",
                    "netIncomeApplicableToCommonShares": "1930000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-07",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-50657000.00",
                    "minorityInterest": "-32611000.00",
                    "netIncome": "-18829000.00",
                    "sellingGeneralAdministrative": "81084000.00",
                    "sellingAndMarketingExpenses": "6890000.00",
                    "grossProfit": "100769000.00",
                    "reconciledDepreciation": "10172000.00",
                    "ebit": "2623000.00",
                    "ebitda": "12795000.00",
                    "depreciationAndAmortization": "10172000.00",
                    "nonOperatingIncomeNetOther": "-19838000.00",
                    "operatingIncome": "-30819000.00",
                    "otherOperatingExpenses": "185898000.00",
                    "interestExpense": "24709000.00",
                    "taxProvision": "783000.00",
                    "interestIncome": "1164000.00",
                    "netInterestIncome": "-23545000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "783000.00",
                    "totalRevenue": "155079000.00",
                    "totalOperatingExpenses": "131588000.00",
                    "costOfRevenue": "54310000.00",
                    "totalOtherIncomeExpenseNet": "-19838000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-51440000.00",
                    "netIncomeApplicableToCommonShares": "-18829000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-13271000.00",
                    "minorityInterest": "5035000.00",
                    "netIncome": "-13640000.00",
                    "sellingGeneralAdministrative": "60917000.00",
                    "sellingAndMarketingExpenses": "7101000.00",
                    "grossProfit": "65372000.00",
                    "reconciledDepreciation": "7651000.00",
                    "ebit": "-776000.00",
                    "ebitda": "6875000.00",
                    "depreciationAndAmortization": "7651000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "7794000.00",
                    "otherOperatingExpenses": "98798000.00",
                    "interestExpense": "21410000.00",
                    "taxProvision": "369000.00",
                    "interestIncome": "345000.00",
                    "netInterestIncome": "-21065000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "369000.00",
                    "totalRevenue": "106592000.00",
                    "totalOperatingExpenses": "57578000.00",
                    "costOfRevenue": "41220000.00",
                    "totalOtherIncomeExpenseNet": "-21065000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-13640000.00",
                    "netIncomeApplicableToCommonShares": "-13640000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-36970000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-37134000.00",
                    "sellingGeneralAdministrative": "80495000.00",
                    "sellingAndMarketingExpenses": "8217000.00",
                    "grossProfit": "73778000.00",
                    "reconciledDepreciation": "6386000.00",
                    "ebit": "-20883000.00",
                    "ebitda": "-14497000.00",
                    "depreciationAndAmortization": "6386000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-21051000.00",
                    "otherOperatingExpenses": "150181000.00",
                    "interestExpense": "16087000.00",
                    "taxProvision": "164000.00",
                    "interestIncome": "168000.00",
                    "netInterestIncome": "-15919000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "164000.00",
                    "totalRevenue": "129130000.00",
                    "totalOperatingExpenses": "94829000.00",
                    "costOfRevenue": "55352000.00",
                    "totalOtherIncomeExpenseNet": "-15919000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-37134000.00",
                    "netIncomeApplicableToCommonShares": "-37134000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-42405000.00",
                    "minorityInterest": null,
                    "netIncome": "-42478000.00",
                    "sellingGeneralAdministrative": "44551000.00",
                    "sellingAndMarketingExpenses": "3285000.00",
                    "grossProfit": "29951000.00",
                    "reconciledDepreciation": "3513000.00",
                    "ebit": "-36152000.00",
                    "ebitda": "-32639000.00",
                    "depreciationAndAmortization": "3513000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-36208000.00",
                    "otherOperatingExpenses": "77377000.00",
                    "interestExpense": "6253000.00",
                    "taxProvision": "73000.00",
                    "interestIncome": "56000.00",
                    "netInterestIncome": "-6197000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "73000.00",
                    "totalRevenue": "59264000.00",
                    "totalOperatingExpenses": "48064000.00",
                    "costOfRevenue": "29313000.00",
                    "totalOtherIncomeExpenseNet": "-6197000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-42478000.00",
                    "netIncomeApplicableToCommonShares": "-42478000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Xponential Fitness Inc

Company Information

People

Directors & Officers

Insider Trading

Shareholders

Institutional Holders

Fund Holdings

Financial Highlights

Valuation Metrics

Shares Statistics

Stock Price History

1 Year Price History

2 Years Price History

5 Years Price History

10 Years Price History

Financial Charts

Revenue & Net Income (Yearly)

Revenue & Net Income (Quarterly)

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Income Statement Waterfall

Earnings Per Share (EPS) History

Financial Ratios

📦 Raw API Data (JSON Explorer)

Watchlist

Assistant
