{"schemaVersion":2,"ticker":"FIG","company":{"ticker":"FIG","name":"Figma, Inc.","exchange":"NYSE","cik":1579878,"sic":"7372","sicDescription":"Services-Prepackaged Software","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:39.682Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2023","FY2024","FY2025"],"labels":["2023","2024","2025"],"series":{"revenue":[504874000,749011000,1055788000],"costOfRevenue":[44500000,87514000,185527000],"grossProfit":[460374000,661497000,870261000],"operatingExpenses":[533830000,1538930000,2160718000],"operatingIncome":[-73456000,-877433000,-1290457000],"pretaxIncome":[945919000,-793071000,-1225642000],"netIncome":[737841000,-732120000,-1250463000],"dilutedEps":[1.62,-3.74,-3.71],"cash":[1270178000,486954000,403469000],"currentAssets":[null,1638025000,2004700000],"totalAssets":[null,1793148000,2348207000],"currentLiabilities":[null,446959000,776106000],"totalLiabilities":[null,469095000,837566000],"equity":[1043146000,1324053000,1510641000],"operatingCashFlow":[1047334000,-61717000,250681000],"capex":[6455000,7421000,13241000],"depreciationAndAmortization":[8497000,7691000,15594000],"dilutedShares":[187207000,195612000,337044000],"totalCosts":[578330000,1626444000,2346245000],"freeCashFlow":[1040879000,-69138000,237440000],"capexOutflow":[-6455000,-7421000,-13241000],"grossMargin":[91.1859196552011,88.31605944371978,82.42762751613013],"operatingMargin":[-14.549372714776359,-117.14554258882713,-122.22690540146317],"netMargin":[146.14359226262394,-97.74489293214653,-118.43883431143374],"currentRatio":[null,3.6648216055611367,2.583023452981938],"fcfMargin":[206.1660929261558,-9.230572047673533,22.48936339492398],"returnOnAssets":[null,-40.82875479324629,-60.38907555618873],"returnOnEquity":[111.01379846804053,-61.8553826695601,-88.22560742006016],"revenueGrowth":[null,48.35602546377908,40.95760943430737]}},"quarterly":{"keys":["2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[177198000,198639000,216945000,228199000,249640000,274173000,303776000,333439000,370083000],"costOfRevenue":[39558000,18703000,16463000,19452000,27889000,83884000,54302000,68666000,60472000],"grossProfit":[137640000,179936000,200482000,208747000,221751000,190289000,249474000,264773000,309611000],"operatingExpenses":[1031927000,227272000,148813000,168998000,219675000,1327069000,444976000,402171000,426900000],"operatingIncome":[-894287000,-47336000,51669000,39749000,2076000,-1136780000,-195502000,-137398000,-117289000],"pretaxIncome":[-884148000,-29426000,90797000,47023000,39054000,-1107475000,-204244000,-141723000,-109675000],"netIncome":[-827854000,-15598000,97807000,44882000,28227000,-1097015000,-226557000,-142401000,-112152000],"dilutedEps":[-4.39,-0.07,0.46621150023083374,0.04,0,-2.72,-0.44037149892094535,-0.27,-0.21],"cash":[586150000,416118000,486954000,618581000,621619000,340485000,403469000,405654000,445845000],"currentAssets":[null,null,1638025000,null,1808254000,1843761000,2004700000,1936393000,1977040000],"totalAssets":[null,null,1793148000,null,2034663000,2073225000,2348207000,2290788000,2351274000],"currentLiabilities":[null,null,446959000,null,546562000,622479000,776106000,774462000,806678000],"totalLiabilities":[null,null,469095000,null,607449000,684705000,837566000,833827000,873367000],"equity":[862429000,1168402000,1324053000,1370364000,1427214000,1388520000,1510641000,1456961000,1477907000],"operatingCashFlow":[null,61574000,73091000,97177000,62455000,51163000,39886000,97308000,60893000],"capex":[null,1196000,2991000,2595000,1852000,7180000,1614000,8700000,7683000],"depreciationAndAmortization":[null,1985000,1578000,1521000,3611000,4413000,6049000,6097000,4226000],"dilutedShares":[188782000,210768000,212274000,231076000,231702000,403212000,512949000,523485000,527460000],"totalCosts":[1071485000,245975000,165276000,188450000,247564000,1410953000,499278000,470837000,487372000],"freeCashFlow":[null,60378000,70100000,94582000,60603000,43983000,38272000,88608000,53210000],"capexOutflow":[null,-1196000,-2991000,-2595000,-1852000,-7180000,-1614000,-8700000,-7683000],"grossMargin":[77.6758202688518,90.58442702591132,92.41144068773191,91.47586098098589,88.82831277038936,69.40471891834717,82.12432845254398,79.40672806720269,83.65988170221274],"operatingMargin":[-504.68233275770604,-23.83016426784267,23.816635552789876,17.41856888066994,0.8315975004005768,-414.6214251585677,-64.35728958179712,-41.20633759098366,-31.69262030409395],"netMargin":[-467.19150329010483,-7.852435825794532,45.08377699416903,19.667921419462836,11.307082198365647,-400.11780882873217,-74.58028283998736,-42.70676195645981,-30.304553302907728],"currentRatio":[null,null,3.6648216055611367,null,3.308415147778294,2.961964981951198,2.583023452981938,2.500307310106887,2.4508415997461195],"fcfMargin":[null,30.395843716490717,32.31233722832976,41.44715796300597,24.276157667040536,16.04206103445635,12.598756978826502,26.57397604959228,14.377855778298382],"returnOnAssets":[null,null,null,null,7.633598291215793,-44.66948835751064,-60.38907555618873,-62.76207139202755,-71.96295797226455],"returnOnEquity":[null,null,null,-57.740503377437506,13.56700586073899,-72.4385804494623,-88.22560742006016,-101.70362445067333,-108.64435594937353],"revenueGrowth":[null,null,null,null,40.88195126355827,38.0257653330917,40.02443015510843,46.11764293445633,48.246675212305725]}},"filings":[{"accn":"0001628280-26-009228","filed":"2026-02-18","form":"10-K"},{"accn":"0001579878-25-000027","filed":"2025-09-03","form":"10-Q"},{"accn":"0001628280-25-049683","filed":"2025-11-05","form":"10-Q"},{"accn":"0001628280-26-035209","filed":"2026-05-14","form":"10-Q"},{"accn":"0001628280-26-053348","filed":"2026-08-05","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":504874000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":504874000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":177198000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":177198000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":198639000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":198639000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":749011000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":532066000},"#5":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":216945000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":216945000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":749011000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":228199000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":228199000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":249640000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":249640000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":274173000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":274173000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1055788000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":752012000},"#11":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":303776000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":303776000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":1055788000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":333439000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":333439000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":370083000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":370083000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":44500000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":39558000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":18703000},"#14":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":87514000},"#15":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":71051000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":16463000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":87514000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":19452000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":27889000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":83884000},"#16":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":185527000},"#17":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":131225000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":54302000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":185527000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":68666000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":60472000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":460374000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":137640000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":179936000},"#18":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":661497000},"#19":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":461015000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":200482000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":661497000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":208747000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":221751000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":190289000},"#20":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":870261000},"#21":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":620787000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":249474000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":870261000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":264773000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":309611000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":533830000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1031927000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":227272000},"#22":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1538930000},"#23":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1390117000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":148813000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1538930000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":168998000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":219675000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1327069000},"#24":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2160718000},"#25":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1715742000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":444976000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2160718000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":402171000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":426900000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-73456000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-894287000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-47336000},"#26":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-877433000},"#27":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-929102000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":51669000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-877433000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39749000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2076000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-1136780000},"#28":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1290457000},"#29":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-1094955000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":-195502000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1290457000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-137398000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-117289000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":945919000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-884148000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-29426000},"#30":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-793071000},"#31":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-883868000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":90797000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-793071000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":47023000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":39054000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-1107475000},"#32":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1225642000},"#33":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-1021398000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":-204244000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1225642000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-141723000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-109675000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":737841000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-827854000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-15598000},"#34":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-732120000},"#35":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-829927000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":97807000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-732120000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":44882000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":28227000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-1097015000},"#36":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1250463000},"#37":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-1023906000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":-226557000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1250463000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-142401000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-112152000},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.62},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-4.39},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.07},"#38":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-3.74},"#39":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":195612000},"#40":{"kind":"computed","op":"product","terms":[{"ref":"#38"},{"ref":"#39"}],"value":-731588880},"#41":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-4.37},"#42":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":190058000},"#43":{"kind":"computed","op":"product","terms":[{"ref":"#41"},{"ref":"#42"}],"value":-830553460},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#43","weight":-1}],"value":98964580},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"#39","weight":4},{"ref":"#42","weight":-3}],"rule":"unaverage-quarter","value":212274000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#44"},{"ref":"#45"}],"rule":"per-share-quarter","value":0.46621150023083374},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-3.74},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.04},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-2.72},"#46":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-3.71},"#47":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":337044000},"#48":{"kind":"computed","op":"product","terms":[{"ref":"#46"},{"ref":"#47"}],"value":-1250433240},"#49":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-3.68},"#50":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":278409000},"#51":{"kind":"computed","op":"product","terms":[{"ref":"#49"},{"ref":"#50"}],"value":-1024545120},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#51","weight":-1}],"value":-225888120},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#47","weight":4},{"ref":"#50","weight":-3}],"rule":"unaverage-quarter","value":512949000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#52"},{"ref":"#53"}],"rule":"per-share-quarter","value":-0.44037149892094535},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-3.71},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.27},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.21},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":1270178000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-06-30","value":586150000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-09-30","value":416118000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":486954000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":486954000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-03-31","value":618581000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-06-30","value":621619000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-09-30","value":340485000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-12-31","value":403469000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-12-31","value":403469000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2026-03-31","value":405654000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2026-06-30","value":445845000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1638025000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1638025000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-06-30","value":1808254000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-09-30","value":1843761000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":2004700000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":2004700000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2026-03-31","value":1936393000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2026-06-30","value":1977040000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":1793148000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":1793148000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-06-30","value":2034663000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-09-30","value":2073225000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-12-31","value":2348207000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-12-31","value":2348207000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2026-03-31","value":2290788000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2026-06-30","value":2351274000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":446959000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":446959000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-06-30","value":546562000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-09-30","value":622479000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":776106000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":776106000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2026-03-31","value":774462000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2026-06-30","value":806678000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":469095000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":469095000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2025-06-30","value":607449000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2025-09-30","value":684705000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-12-31","value":837566000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-12-31","value":837566000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2026-03-31","value":833827000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2026-06-30","value":873367000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-12-31","value":1043146000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2024-06-30","value":862429000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2024-09-30","value":1168402000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-12-31","value":1324053000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-12-31","value":1324053000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-03-31","value":1370364000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-06-30","value":1427214000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2025-09-30","value":1388520000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-12-31","value":1510641000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-12-31","value":1510641000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2026-03-31","value":1456961000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2026-06-30","value":1477907000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1047334000},"#54":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-134808000},"#55":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-196382000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":61574000},"#56":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-61717000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":73091000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-61717000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":97177000},"#57":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":159632000},"#58":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":97177000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":62455000},"#59":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":210795000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":51163000},"#60":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":250681000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":39886000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":250681000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":97308000},"#61":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":158201000},"#62":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":97308000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":60893000},"#63":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3737000},"#64":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2630000},"#65":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":88000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":6455000},"#66":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1315000},"#67":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":902000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":413000},"#69":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2920000},"#70":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":2178000},"#71":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":742000},"#72":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":195000},"#73":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":154000},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":41000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#71"},{"ref":"#74"}],"rule":"component-sum","value":1196000},"#75":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1977000},"#76":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":662000},"#77":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4524000},"#78":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":1604000},"#79":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":920000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":725000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#78"},{"ref":"#80"}],"rule":"component-sum","value":2991000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#77"},{"ref":"#79"}],"rule":"component-sum","value":7421000},"#81":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":874000},"#82":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1721000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"component-sum","value":2595000},"#83":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":2008000},"#84":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":1134000},"#85":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":2439000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":718000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#86"}],"rule":"component-sum","value":1852000},"#87":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3710000},"#88":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":1702000},"#89":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2853000},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":414000},"#91":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5064000},"#92":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":0},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":5064000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#90"},{"ref":"#93"}],"rule":"component-sum","value":7180000},"#94":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4444000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":734000},"#96":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3553000},"#97":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":700000},"#98":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5244000},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":180000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#97"},{"ref":"#99"}],"rule":"component-sum","value":1614000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#96"},{"ref":"#98"}],"rule":"component-sum","value":13241000},"#100":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7812000},"#101":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":888000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":8700000},"#102":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":14500000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":6688000},"#104":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":1883000},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":995000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#105"}],"rule":"component-sum","value":7683000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8497000},"#106":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6113000},"#107":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":4128000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":1985000},"#108":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7691000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":1578000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7691000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1521000},"#109":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":5132000},"#110":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1521000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":3611000},"#111":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9545000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":4413000},"#112":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":15594000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":6049000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":15594000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6097000},"#113":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":10323000},"#114":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6097000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":4226000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":187207000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":188782000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":210768000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39","weight":4},{"ref":"#42","weight":-3}],"rule":"unaverage-quarter","value":212274000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":195612000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":231076000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":231702000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":403212000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47","weight":4},{"ref":"#50","weight":-3}],"rule":"unaverage-quarter","value":512949000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":337044000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":523485000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":527460000},"#115":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":44500000},"#116":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":533830000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116"}],"rule":"component-sum","value":578330000},"#117":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":39558000},"#118":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1031927000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":1071485000},"#119":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":18703000},"#120":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":227272000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":245975000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":16463000},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":148813000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":165276000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#22"}],"rule":"component-sum","value":1626444000},"#123":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":19452000},"#124":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":168998000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124"}],"rule":"component-sum","value":188450000},"#125":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":27889000},"#126":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":219675000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":247564000},"#127":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":83884000},"#128":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1327069000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":1410953000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":54302000},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":444976000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":499278000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#24"}],"rule":"component-sum","value":2346245000},"#131":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":68666000},"#132":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":402171000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132"}],"rule":"component-sum","value":470837000},"#133":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":60472000},"#134":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":426900000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"}],"rule":"component-sum","value":487372000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1040879000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-6455000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":91.1859196552011},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-14.549372714776359},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":146.14359226262394},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":77.6758202688518},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-504.68233275770604},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-467.19150329010483},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":60378000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-1196000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":90.58442702591132},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-23.83016426784267},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-7.852435825794532},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":70100000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-2991000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":92.41144068773191},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":23.816635552789876},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":45.08377699416903},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.6648216055611367},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-69138000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-7421000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":88.31605944371978},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-117.14554258882713},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-97.74489293214653},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.6648216055611367},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":94582000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-2595000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":91.47586098098589},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":17.41856888066994},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":19.667921419462836},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":60603000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-1852000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":88.82831277038936},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":0.8315975004005768},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.307082198365647},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":3.308415147778294},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":43983000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-7180000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":69.40471891834717},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-414.6214251585677},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-400.11780882873217},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.961964981951198},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":38272000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-1614000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":82.12432845254398},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-64.35728958179712},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-74.58028283998736},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.583023452981938},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":237440000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-13241000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":82.42762751613013},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-122.22690540146317},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-118.43883431143374},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.583023452981938},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":88608000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-8700000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":79.40672806720269},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-41.20633759098366},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-42.70676195645981},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.500307310106887},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":53210000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-7683000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":83.65988170221274},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-31.69262030409395},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-30.304553302907728},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.4508415997461195},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":206.1660929261558},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":30.395843716490717},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":32.31233722832976},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-9.230572047673533},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":41.44715796300597},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":24.276157667040536},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.04206103445635},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":12.598756978826502},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":22.48936339492398},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":26.57397604959228},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.377855778298382},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"totalAssets@FY2024"}],"scale":100,"value":-40.82875479324629},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":155318000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#135"},{"ref":"totalAssets@2025Q2"}],"scale":100,"value":7.633598291215793},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-926099000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#136"},{"ref":"totalAssets@2025Q3"}],"scale":100,"value":-44.66948835751064},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-1250463000},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2070677500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#137"},{"ref":"#138"}],"scale":100,"value":-60.38907555618873},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2070677500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#139"}],"scale":100,"value":-60.38907555618873},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-1437746000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#140"},{"ref":"totalAssets@2026Q1"}],"scale":100,"value":-62.76207139202755},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-1578125000},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2192968500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#141"},{"ref":"#142"}],"scale":100,"value":-71.96295797226455},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":664639000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#143"}],"scale":100,"value":111.01379846804053},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1183599500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#144"}],"scale":100,"value":-61.8553826695601},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-700763000},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1213642000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#145"},{"ref":"#146"}],"scale":100,"value":-57.740503377437506},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1144821500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#135"},{"ref":"#147"}],"scale":100,"value":13.56700586073899},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1278461000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#136"},{"ref":"#148"}],"scale":100,"value":-72.4385804494623},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1417347000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#137"},{"ref":"#149"}],"scale":100,"value":-88.22560742006016},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1417347000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#150"}],"scale":100,"value":-88.22560742006016},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1413662500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#140"},{"ref":"#151"}],"scale":100,"value":-101.70362445067333},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1452560500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#141"},{"ref":"#152"}],"scale":100,"value":-108.64435594937353},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":244137000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#153"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":48.35602546377908},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":72442000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#154"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":40.88195126355827},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":75534000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#155"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":38.0257653330917},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":86831000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#156"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":40.02443015510843},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":306777000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#157"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":40.95760943430737},"#158":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":105240000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#158"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":46.11764293445633},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":120443000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#159"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":48.246675212305725},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-12-31","value":286132000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2024-03-31","value":1056920000}},"quality":[{"metric":"dilutedShares","periodKey":"FY2023","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.033e+8 against net income 7.378e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 9.243e+6 against net income 4.488e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."}]}