{"schemaVersion":2,"ticker":"LGN","company":{"ticker":"LGN","name":"Legence Corp.","exchange":"Nasdaq","cik":2052568,"sic":"1700","sicDescription":"Construction - Special Trade Contractors","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:43.661Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2023","FY2024","FY2025"],"labels":["2023","2024","2025"],"series":{"revenue":[1615062000,2098602000,2550491000],"costOfRevenue":[1299916000,1667835000,2014566000],"grossProfit":[315146000,430767000,535925000],"operatingExpenses":[256126000,323855000,424969000],"operatingIncome":[10260000,70351000,61582000],"pretaxIncome":[-53944000,-23122000,-55142000],"interestExpense":[68196000,91609000,101778000],"netIncome":[-46026000,-28555000,-59780000],"cash":[null,81167000,230166000],"currentAssets":[null,756415000,1110346000],"totalAssets":[null,2352500000,2679396000],"currentLiabilities":[null,411109000,708156000],"totalLiabilities":[null,2148908000,1890601000],"totalDebt":[null,1608830000,829092000],"equity":[null,203592000,788795000],"operatingCashFlow":[33917000,29268000,256873000],"capex":[17073000,19008000,37940000],"depreciationAndAmortization":[80241000,97153000,100365000],"totalCosts":[1604802000,2028251000,2488909000],"freeCashFlow":[16844000,10260000,218933000],"capexOutflow":[-17073000,-19008000,-37940000],"grossMargin":[19.512935107135206,20.526378989441543,21.012620707150116],"operatingMargin":[0.6352697295831368,3.352279279253522,2.4145154795684443],"netMargin":[-2.849797716744001,-1.3606677207016862,-2.343862417079692],"ebit":[14252000,68487000,46636000],"currentRatio":[null,1.8399378267077589,1.5679398324662928],"netDebt":[null,1527663000,598926000],"fcfMargin":[1.0429320979628027,0.48889689421815097,8.583955011015526],"ebitda":[94493000,165640000,147001000],"debtToCapital":[null,88.76685451842893,51.245358915672114],"returnOnAssets":[null,-1.213815090329437,-2.3760427481013124],"returnOnEquity":[null,-14.02560022004794,-12.04771928693141],"revenueGrowth":[null,29.9394078988918,21.532858541066858]}},"quarterly":{"keys":["2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[null,null,560804000,548215000,505953000,598890000,708006000,737642000,1037893000,1262127000],"costOfRevenue":[null,null,442258000,435274000,394249000,470216000,559947000,590154000,851739000,1041896000],"grossProfit":[null,null,118546000,112941000,111704000,128674000,148059000,147488000,186154000,220231000],"operatingExpenses":[null,null,67199000,84501000,90921000,93243000,105538000,135267000,148649000,180991000],"operatingIncome":[null,null,26951000,5573000,16554000,31329000,37197000,-23498000,22367000,-6618000],"pretaxIncome":[null,null,3888000,null,-15101000,1677000,4457000,-46175000,4013000,-23473000],"interestExpense":[null,null,23707000,26217000,29641000,30404000,28183000,13550000,17000000,16911000],"netIncome":[-14957000,6190000,-1083000,-18705000,-21213000,-5270000,-576000,-32721000,16094000,-27841000],"dilutedEps":[null,null,null,null,null,null,null,-0.57,0.13,-0.37],"cash":[null,null,null,81167000,null,null,176034000,230166000,244620000,291980000],"currentAssets":[null,null,null,756415000,null,null,1037807000,1110346000,1470599000,1648176000],"totalAssets":[null,null,null,2352500000,null,null,2600269000,2679396000,3483108000,3739689000],"currentLiabilities":[null,null,null,411109000,null,null,659993000,708156000,1133408000,1224667000],"totalLiabilities":[null,null,null,2148908000,null,null,1772796000,1890601000,2532069000,2762149000],"totalDebt":[null,null,null,1608830000,null,null,828929000,829092000,1027066000,1034537000],"equity":[null,null,null,203592000,null,null,827473000,788795000,951039000,977540000],"operatingCashFlow":[null,null,null,6039000,29461000,33081000,99582000,94749000,120112000,74382000],"capex":[null,null,null,6232000,5364000,8800000,10570000,13206000,17822000,24045000],"depreciationAndAmortization":[null,null,25475000,26415000,26092000,25344000,24183000,24746000,36828000,37972000],"dilutedShares":[null,null,null,null,null,null,null,59381000,108431000,76032000],"totalCosts":[null,null,533853000,542642000,489399000,567561000,670809000,761140000,1015526000,1268745000],"freeCashFlow":[null,null,null,-193000,24097000,24281000,89012000,81543000,102290000,50337000],"capexOutflow":[null,null,null,-6232000,-5364000,-8800000,-10570000,-13206000,-17822000,-24045000],"grossMargin":[null,null,21.138579610701775,20.601588792718186,22.077940045814533,21.485414683831756,20.912110914314287,19.99452308843585,17.93576023732697,17.449194890846957],"operatingMargin":[null,null,4.805778846085263,1.0165719653785468,3.2718454085656177,5.231177678705605,5.253769035855629,-3.185556136987861,2.1550391032601626,-0.5243529375411508],"netMargin":[null,null,-0.1931155983195555,-3.411982525104202,-4.192681928953875,-0.8799612616674181,-0.08135524275218006,-4.435891665604724,1.5506415401202245,-2.2058794400246566],"ebit":[null,null,27595000,null,14540000,32081000,32640000,-32625000,21013000,-6562000],"currentRatio":[null,null,null,1.8399378267077589,null,null,1.5724515260010334,1.5679398324662928,1.2975018704650048,1.345815638046914],"netDebt":[null,null,null,1527663000,null,null,652895000,598926000,782446000,742557000],"fcfMargin":[null,null,null,-0.035205165856461426,4.762695349172749,4.054333850957605,12.572209840029606,11.054549496910425,9.855543875910138,3.9882674247520256],"ebitda":[null,null,53070000,null,40632000,57425000,56823000,-7879000,57841000,31410000],"debtToCapital":[null,null,null,88.76685451842893,null,null,50.043950683469355,51.245358915672114,51.92171295254801,51.4163722362514],"returnOnAssets":[null,null,null,-1.213815090329437,null,null,-1.759971756768242,-2.3760427481013124,-0.6451996320527529,-1.2044851858002095],"returnOnEquity":[null,null,null,-14.02560022004794,null,null,-5.530573202992726,-12.04771928693141,-2.36299457750944,-4.607893283139309],"revenueGrowth":[null,null,null,null,null,null,26.248386245461862,34.55341426265242,105.13624783329676,110.74437709763063]}},"filings":[{"accn":"0002052568-26-000008","filed":"2026-03-30","form":"10-K"},{"accn":"0002052568-25-000018","filed":"2025-11-14","form":"10-Q"},{"accn":"0002052568-26-000017","filed":"2026-05-14","form":"10-Q"},{"accn":"0002052568-26-000026","filed":"2026-08-13","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1615062000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":1615062000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":560804000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":560804000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2098602000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1550387000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":548215000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":548215000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":2098602000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":505953000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":505953000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":598890000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":598890000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":708006000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":708006000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2550491000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1812849000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":737642000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":737642000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":2550491000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1037893000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":1037893000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1262127000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1262127000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1299916000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":442258000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1667835000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1232561000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14","weight":-1}],"rule":"quarter-from-ytd","value":435274000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1667835000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":394249000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":470216000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":559947000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2014566000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1424412000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":590154000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2014566000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":851739000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1041896000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":315146000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":118546000},"#17":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":430767000},"#18":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":317826000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18","weight":-1}],"rule":"quarter-from-ytd","value":112941000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":430767000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":111704000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":128674000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":148059000},"#19":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":535925000},"#20":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":388437000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":147488000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":535925000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":186154000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":220231000},"#21":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":186058000},"#22":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":70068000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22"}],"rule":"component-sum","value":256126000},"#23":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":67199000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":67199000},"#24":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":242888000},"#25":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":179848000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":63040000},"#27":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":80967000},"#28":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":59506000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":21461000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#29"}],"rule":"component-sum","value":84501000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#27"}],"rule":"component-sum","value":323855000},"#30":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":69459000},"#31":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":21462000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":90921000},"#32":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72468000},"#33":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":42237000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":20775000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#34"}],"rule":"component-sum","value":93243000},"#35":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":85887000},"#36":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":61888000},"#37":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":19651000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#37"}],"rule":"component-sum","value":105538000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":342627000},"#39":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":227814000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":114813000},"#41":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":82342000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":20454000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#42"}],"rule":"component-sum","value":135267000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#41"}],"rule":"component-sum","value":424969000},"#43":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":116095000},"#44":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":32554000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44"}],"rule":"component-sum","value":148649000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":147591000},"#46":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":65954000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":33400000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#47"}],"rule":"component-sum","value":180991000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10260000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":26951000},"#48":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":70351000},"#49":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":64778000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":5573000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":70351000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":16554000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":31329000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":37197000},"#50":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":61582000},"#51":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":85080000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":-23498000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":61582000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":22367000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-6618000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-53944000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3888000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-23122000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-15101000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1677000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4457000},"#52":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-55142000},"#53":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-8967000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":-46175000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-55142000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4013000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-23473000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":68196000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":23707000},"#54":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":91609000},"#55":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":65392000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":26217000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":91609000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29641000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":30404000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":28183000},"#56":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":101778000},"#57":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":88228000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":13550000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":101778000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":17000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":16911000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-46026000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-1083000},"#58":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-28555000},"#59":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-9850000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":-18705000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-28555000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-21213000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-5270000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-576000},"#60":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-59780000},"#61":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-27059000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":-32721000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-59780000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":16094000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-27841000},"netIncome@2024Q1":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-14957000},"netIncome@2024Q2":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":6190000},"dilutedEps@2025Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-09-12","end":"2025-12-31","value":-0.57},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.13},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.37},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":81167000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":81167000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2025-09-30","value":176034000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":230166000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":230166000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2026-03-31","value":244620000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2026-06-30","value":291980000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":756415000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":756415000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-09-30","value":1037807000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1110346000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1110346000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2026-03-31","value":1470599000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":1648176000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":2352500000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":2352500000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-09-30","value":2600269000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":2679396000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":2679396000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2026-03-31","value":3483108000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2026-06-30","value":3739689000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":411109000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":411109000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-09-30","value":659993000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":708156000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":708156000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2026-03-31","value":1133408000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":1224667000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":2148908000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":2148908000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2025-09-30","value":1772796000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":1890601000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":1890601000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2026-03-31","value":2532069000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2026-06-30","value":2762149000},"#62":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2024-12-31","value":1585846000},"#63":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":22984000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":1608830000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":1608830000},"#64":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2025-09-30","value":812628000},"#65":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2025-09-30","value":16301000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":828929000},"#66":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2025-12-31","value":812398000},"#67":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":16694000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":829092000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":829092000},"#68":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2026-03-31","value":1008769000},"#69":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2026-03-31","value":18297000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69"}],"rule":"component-sum","value":1027066000},"#70":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2026-06-30","value":1008336000},"#71":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":26201000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":1034537000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2025-09-30","value":827473000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-12-31","value":788795000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-12-31","value":788795000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2026-03-31","value":951039000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2026-06-30","value":977540000},"equity@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"totalLiabilities@2024Q4","weight":-1}],"rule":"accounting-identity","value":203592000},"equity@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"totalLiabilities@FY2024","weight":-1}],"rule":"accounting-identity","value":203592000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":33917000},"#72":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":29268000},"#73":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":23229000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":6039000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":29268000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29461000},"#74":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":62542000},"#75":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29461000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":33081000},"#76":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":162124000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":99582000},"#77":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":256873000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":94749000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":256873000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":120112000},"#78":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":194494000},"#79":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":120112000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":74382000},"#80":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17073000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":17073000},"#81":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19008000},"#82":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12776000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":6232000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":6232000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":19008000},"#84":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5364000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":5364000},"#85":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":14164000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":8800000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":8800000},"#87":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":24734000},"#88":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":10570000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":10570000},"#89":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":37940000},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":13206000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":13206000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":37940000},"#91":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":17822000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":17822000},"#92":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":41867000},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":24045000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":24045000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80241000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":25475000},"#94":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":97153000},"#95":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":70738000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":26415000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":97153000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26092000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":25344000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":24183000},"#96":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":100365000},"#97":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":75619000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":24746000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":100365000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":36828000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":37972000},"dilutedShares@2025Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-09-12","end":"2025-12-31","value":59381000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":108431000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":76032000},"#98":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1299916000},"#99":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80241000},"#100":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3794000},"#101":{"kind":"filed","concept":"BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":31071000},"#102":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#103":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5051000},"#104":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#105":{"kind":"filed","concept":"IncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1329000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#21"},{"ref":"#99"},{"ref":"#100"},{"ref":"#101"},{"ref":"#102","weight":-1},{"ref":"#103"},{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"component-sum","value":1604802000},"#106":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5634000},"#107":{"kind":"filed","concept":"BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#108":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#109":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17804000},"#110":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#111":{"kind":"filed","concept":"IncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3063000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#24"},{"ref":"#94"},{"ref":"#106"},{"ref":"#107"},{"ref":"#108","weight":-1},{"ref":"#109"},{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"component-sum","value":2028251000},"#112":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5739000},"#113":{"kind":"filed","concept":"BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"#114":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":326000},"#115":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24966000},"#116":{"kind":"filed","concept":"ImpairmentOfLongLivedAssetsHeldForUse","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2415000},"#117":{"kind":"filed","concept":"IncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1443000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#38"},{"ref":"#96"},{"ref":"#112"},{"ref":"#113"},{"ref":"#114","weight":-1},{"ref":"#115"},{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"component-sum","value":2488909000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":16844000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-17073000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.512935107135206},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":0.6352697295831368},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-2.849797716744001},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":14252000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":533853000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":21.138579610701775},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.805778846085263},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-0.1931155983195555},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":27595000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-193000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":542642000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-6232000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":20.601588792718186},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.0165719653785468},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-3.411982525104202},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.8399378267077589},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1527663000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":10260000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-19008000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":20.526378989441543},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.352279279253522},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-1.3606677207016862},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.8399378267077589},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1527663000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":68487000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":24097000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":489399000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-5364000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.077940045814533},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.2718454085656177},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.192681928953875},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":14540000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":24281000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":567561000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-8800000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":21.485414683831756},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.231177678705605},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-0.8799612616674181},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":32081000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":89012000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":670809000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-10570000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":20.912110914314287},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.253769035855629},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.08135524275218006},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.5724515260010334},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":652895000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":32640000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":81543000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":761140000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-13206000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.99452308843585},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-3.185556136987861},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-4.435891665604724},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.5679398324662928},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":598926000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-32625000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":218933000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-37940000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":21.012620707150116},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.4145154795684443},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-2.343862417079692},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.5679398324662928},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":598926000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":46636000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":102290000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1015526000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-17822000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.93576023732697},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.1550391032601626},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.5506415401202245},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.2975018704650048},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":782446000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":21013000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":50337000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":1268745000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-24045000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.449194890846957},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-0.5243529375411508},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-2.2058794400246566},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.345815638046914},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":742557000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":-6562000},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.0429320979628027},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-0.035205165856461426},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.48889689421815097},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.762695349172749},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.054333850957605},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.572209840029606},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.054549496910425},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.583955011015526},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.855543875910138},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.9882674247520256},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":94493000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":53070000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":165640000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":40632000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":57425000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":56823000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":-7879000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":147001000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":57841000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":31410000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1812422000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#118"}],"scale":100,"value":88.76685451842893},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1812422000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#119"}],"scale":100,"value":88.76685451842893},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1656402000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#120"}],"scale":100,"value":50.043950683469355},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1617887000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#121"}],"scale":100,"value":51.245358915672114},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1617887000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#122"}],"scale":100,"value":51.245358915672114},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1978105000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#123"}],"scale":100,"value":51.92171295254801},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2012077000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#124"}],"scale":100,"value":51.4163722362514},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-28555000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#125"},{"ref":"totalAssets@2024Q4"}],"scale":100,"value":-1.213815090329437},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"totalAssets@FY2024"}],"scale":100,"value":-1.213815090329437},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-45764000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#126"},{"ref":"totalAssets@2025Q3"}],"scale":100,"value":-1.759971756768242},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-59780000},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2515948000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#127"},{"ref":"#128"}],"scale":100,"value":-2.3760427481013124},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2515948000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#129"}],"scale":100,"value":-2.3760427481013124},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-22473000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#130"},{"ref":"totalAssets@2026Q1"}],"scale":100,"value":-0.6451996320527529},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-45044000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#131"},{"ref":"totalAssets@2026Q2"}],"scale":100,"value":-1.2044851858002095},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#125"},{"ref":"equity@2024Q4"}],"scale":100,"value":-14.02560022004794},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"equity@FY2024"}],"scale":100,"value":-14.02560022004794},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#126"},{"ref":"equity@2025Q3"}],"scale":100,"value":-5.530573202992726},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":496193500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#127"},{"ref":"#132"}],"scale":100,"value":-12.04771928693141},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":496193500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#133"}],"scale":100,"value":-12.04771928693141},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#130"},{"ref":"equity@2026Q1"}],"scale":100,"value":-2.36299457750944},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#131"},{"ref":"equity@2026Q2"}],"scale":100,"value":-4.607893283139309},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":483540000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#134"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":29.9394078988918},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":147202000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#135"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":26.248386245461862},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":189427000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#136"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":34.55341426265242},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":451889000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#137"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":21.532858541066858},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":531940000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#138"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":105.13624783329676},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":663237000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#139"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":110.74437709763063}},"quality":[{"metric":"operatingExpenses","periodKey":"2024Q3","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 11 of 11 period(s), by up to 26.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}