{"schemaVersion":2,"ticker":"LUNR","company":{"ticker":"LUNR","name":"Intuitive Machines, Inc.","exchange":"Nasdaq","cik":1844452,"sic":"3812","sicDescription":"Search, Detection, Navigation, Guidance, Aeronautical Sys","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:44.144Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2022","FY2023","FY2024","FY2025"],"labels":["2022","2023","2024","2025"],"series":{"revenue":[85946000,79551000,228000000,210059000],"costOfRevenue":[75513000,100472000,null,null],"grossProfit":[10433000,-20921000,null,null],"operatingExpenses":[10937210,34337000,53262000,92956000],"operatingIncome":[-6719000,-61119000,-57396000,-87231000],"pretaxIncome":[-7640000,10180000,-346885000,-102884000],"interestExpense":[null,null,92000,4177000],"netIncome":[-190408,61762000,-283413000,-83294000],"dilutedEps":[null,2.42,-4.63,-0.73],"cash":[25764000,4498000,207607000,582606000],"currentAssets":[40992000,31611000,293161000,618814000],"totalAssets":[67004000,85908000,355404000,757154000],"currentLiabilities":[86069000,81533000,98831000,124832000],"totalLiabilities":[117895000,137480000,351483000,553452000],"totalDebt":[19961000,8000000,0,335335000],"equity":[-50891000,-261435000,-1008034000,-754447000],"temporaryEquity":[0,209863000,1011955000,958149000],"operatingCashFlow":[784000,-45279000,-57587000,-14318000],"capex":[16405000,29911000,10111000,41697000],"depreciationAndAmortization":[1072000,1376000,1859000,3597000],"dilutedShares":[null,25564313,61410250,115426620],"totalCosts":[93831000,140670000,285396000,297290000],"netDebt":[-5803000,3502000,-207607000,-247271000],"freeCashFlow":[-15621000,-75190000,-67698000,-56015000],"capexOutflow":[-16405000,-29911000,-10111000,-41697000],"grossMargin":[12.139017522630489,-26.298852308581917,null,null],"operatingMargin":[-7.817699485723593,-76.8299581400611,-25.173684210526314,-41.526904345921864],"netMargin":[-0.22154376003537105,77.6382446480874,-124.30394736842105,-39.652669012039475],"currentRatio":[0.47626903995631414,0.3877080445954399,2.966285881960114,4.957174442450654],"fcfMargin":[-18.17536592744281,-94.51798217495696,-29.6921052631579,-26.66631755840026],"ebit":[null,null,-346793000,-98707000],"ebitda":[null,null,-344934000,-95110000],"returnOnAssets":[-0.09570141480253522,80.78110285654493,-128.4411028931912,-14.973421610378965],"revenueGrowth":[null,-7.440718590743023,186.60859071539014,-7.868859649122806],"returnOnEquity":[0.79978425214105,-39.54970127366918,44.650637392484576,9.451903311298107]}},"quarterly":{"keys":["2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[null,null,null,18471000,19217000,10271000,37987000,18236000,17993000,12731000,30591000,73219000,41641000,58478000,54662000,62524000,50313000,52437000,44785000,186730000,206168000],"costOfRevenue":[null,null,null,19743000,17660000,17285000,20825000,23126000,22481000,25768000,29097000,60911000,57102000,null,null,null,null,null,null,null,null],"grossProfit":[null,null,null,-1272000,1557000,-7014000,17162000,-4890000,-4488000,-13037000,1494000,12308000,-15461000,null,null,null,null,null,null,null,null],"operatingExpenses":[null,null,null,2952586,3048656,3015945,1920023,9264000,8779000,9913000,6381000,16381000,11026000,12319000,13536000,16131000,16045000,20272000,40176000,62060000,75175000],"operatingIncome":[-3774,-21737,null,-4500000,-2219000,-11797000,11797000,-15456000,-14168000,-24004000,-7491000,-2775000,-27500000,-13724000,-13397000,-10077000,-28640000,-15419000,-33095000,-39201000,-47136000],"pretaxIncome":[null,null,null,-4341000,-2200000,-12312000,11213000,-21725000,14264000,14916000,2725000,-118031000,16655000,-80361000,-165148000,975000,-38206000,-9955000,-55698000,-52526000,-62833000],"interestExpense":[null,null,null,null,null,null,null,null,null,null,null,null,null,13000,5000,26000,72000,1344000,2735000,4885000,4483000],"netIncome":[-3774,-44976,null,-320455,-108680,-520888,759615,-9505000,29537000,33303000,8427000,-97486000,18671000,-55400000,-149198000,-11396000,-25181000,-6842000,-39875000,-37387000,-46445000],"dilutedEps":[null,0,null,-0.01,null,null,null,-0.65,1.52,1.27,0.3085000621984452,-2.68,0.3,-0.83,-1.7209633805588156,-0.11,-0.22,-0.06,-0.34282867937787864,-0.25,-0.29],"cash":[null,636787,359610,9054000,20597000,8952000,25764000,46801000,39087000,40652000,4498000,55242000,31631000,89605000,207607000,373253000,344901000,621975000,582606000,231624000,367354000],"currentAssets":[null,1113717,835142,675167,489043,477289,40992000,65603000,50524000,48888000,31611000,115728000,83111000,168267000,293161000,431312000,396753000,665984000,618814000,505278000,662820000],"totalAssets":[null,301553137,330916972,330673683,330843945,332219900,67004000,99706000,95763000,102973000,85908000,170771000,140121000,224798000,355404000,500014000,475639000,753530000,757154000,1717947000,1887281000],"currentLiabilities":[null,91500,219453,296619,575561,2472404,86069000,108056000,108583000,97655000,81533000,104813000,85010000,95314000,98831000,98148000,107295000,106021000,124832000,415462000,399831000],"totalLiabilities":[null,10591500,11760703,11837869,12116811,14013654,117895000,220851000,168582000,159482000,137480000,214708000,150490000,229335000,351483000,172400000,184746000,509701000,553452000,986792000,975765000],"totalDebt":[null,null,null,null,null,null,19961000,19967000,19975000,19982000,8000000,8000000,3000000,0,0,null,null,334827000,335335000,335844000,336352000],"equity":[5112,4761527,3276159,2955704,2345468,-70287000,-50891000,-883328000,-674021000,-342748000,-261435000,-488206000,-229081000,-495353000,-1008034000,-135223000,-379123000,-403282000,-754447000,-333437000,-290082000],"temporaryEquity":[null,286130110,315880110,315880110,316381666,317872721,0,762183000,605453000,286239000,209863000,448741000,223858000,490816000,1011955000,462837000,670016000,647111000,958149000,1064592000,1201598000],"operatingCashFlow":[null,null,null,-24044000,12904000,-17218000,29142000,-18666000,2892000,-7159000,-22346000,-6442000,-31260000,-17920000,-1965000,19419000,null,-7179000,-7295000,-54768000,-57110000],"capex":[null,null,null,377000,5028000,6745000,4255000,8565000,11635000,7468000,2243000,1588000,2205000,1392000,4926000,6122000,8054000,11811000,15647000,9876000,24065000],"depreciationAndAmortization":[null,null,null,248000,259000,276000,289000,296000,319000,329000,432000,414000,423000,482000,540000,623000,752000,815000,1407000,13048000,14927000],"dilutedShares":[null,2282609,null,null,null,null,null,15224378,19383601,26126245,27364028,36612270,62275592,67072014,86725354,107081918,117434775,117815856,119255976,147878006,162172470],"totalCosts":[null,null,null,22971000,21436000,22068000,26190000,33692000,32161000,36735000,38082000,75994000,69141000,72202000,68059000,72601000,78953000,67856000,77880000,225931000,253304000],"netDebt":[null,null,null,null,null,null,-5803000,-26834000,-19112000,-20670000,3502000,-47242000,-28631000,-89605000,-207607000,null,null,-287148000,-247271000,104220000,-31002000],"freeCashFlow":[null,null,null,-24421000,7876000,-23963000,24887000,-27231000,-8743000,-14627000,-24589000,-8030000,-33465000,-19312000,-6891000,13297000,null,-18990000,-22942000,-64644000,-81175000],"capexOutflow":[null,null,null,-377000,-5028000,-6745000,-4255000,-8565000,-11635000,-7468000,-2243000,-1588000,-2205000,-1392000,-4926000,-6122000,-8054000,-11811000,-15647000,-9876000,-24065000],"grossMargin":[null,null,null,-6.886470683774566,8.102201176042048,-68.28935838769351,45.1786137362782,-26.815091028734372,-24.94303340187851,-102.40358180818474,4.883789349808768,16.809844439284884,-37.1292716313249,null,null,null,null,null,null,null,null],"operatingMargin":[null,null,null,-24.362514211466625,-11.547067700473539,-114.85736539772174,31.05536104456788,-84.75542882211012,-78.74173289612627,-188.54763961982562,-24.487594390507013,-3.789999863423428,-66.04068105953267,-23.468654878757825,-24.50879953166734,-16.117011067749985,-56.92365790153639,-29.404809581021034,-73.89751032711845,-20.99341294917796,-22.862907919754765],"netMargin":[null,null,null,-1.734908775919008,-0.5655409273039497,-5.071443871093369,1.9996709400584411,-52.12217591577101,164.1582837770244,261.5898201241065,27.54731783857998,-133.14303664349418,44.838020220455796,-94.73648209583091,-272.9464710402107,-18.226600985221676,-50.04869516824677,-13.04803859869939,-89.03650775929441,-20.021956836073475,-22.5277443638198],"currentRatio":[null,12.17177049180328,3.8055620110000774,2.2762095482757343,0.8496805725196808,0.19304652475889864,0.47626903995631414,0.6071203820241357,0.4653030400707293,0.5006195279299575,0.3877080445954399,1.1041378454962647,0.9776614515939301,1.765396479006232,2.966285881960114,4.3945062558584995,3.697777156437858,6.281623451957631,4.957174442450654,1.2161834295314613,1.6577503995438072],"fcfMargin":[null,null,null,-132.21265767960585,40.98454493417287,-233.3073702657969,65.51451812462157,-149.32550998025883,-48.591118768409935,-114.89278139973294,-80.3798502827629,-10.967098703888336,-80.36550515117312,-33.02438523889326,-12.606563974973472,21.267033459151683,null,-36.21488643515075,-51.226973316958805,-34.618968564237136,-39.373229599161846],"ebit":[null,null,null,null,null,null,null,null,null,null,null,null,null,-80348000,-165143000,1001000,-38134000,-8611000,-52963000,-47641000,-58350000],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,-79866000,-164603000,1624000,-37382000,-7796000,-51556000,-34593000,-43423000],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13952.8043207312,726.9332180678625],"returnOnAssets":[null,null,null,null,null,null,-0.09570141480253522,-4.356596452068115,9.503233474082332,24.860063204156134,80.78110285654493,-19.38723070723204,-31.443421342693867,-76.75358710807241,-128.4411028931912,-58.833456323561194,-78.33409120436534,-39.37677343385858,-14.973421610378965,-9.854546585805611,-11.04980278638295],"revenueGrowth":[null,null,null,null,null,null,null,-1.2722646310432517,-6.369360462090857,23.950929802356157,-19.46981862216022,301.50800614169776,131.4288890123937,359.33548032361955,78.68654179333791,-14.606864338491377,20.82562858720971,-10.330380655973181,-18.069225421682333,198.65331712622353,309.770834575557],"returnOnEquity":[null,null,null,null,null,null,0.79978425214105,2.1297701080770945,-6.035868818874885,-26.193719660561456,-39.54970127366918,3.8233102496912217,8.21280431224823,30.017384539572202,44.650637392484576,63.30247710645478,79.3072719021907,42.86879545087828,9.451903311298107,46.63722101310118,39.01614602401357]}},"filings":[{"accn":"0001628280-25-052039","filed":"2025-11-13","form":"10-Q"},{"accn":"0001628280-26-019865","filed":"2026-03-19","form":"10-K"},{"accn":"0001628280-26-035236","filed":"2026-05-15","form":"10-Q"},{"accn":"0001628280-26-056821","filed":"2026-08-13","form":"10-Q"},{"accn":"0001844452-23-000025","filed":"2023-05-15","form":"10-Q"},{"accn":"0001844452-23-000043","filed":"2023-08-14","form":"10-Q"},{"accn":"0001844452-23-000065","filed":"2023-11-13","form":"10-Q"},{"accn":"0001844452-24-000036","filed":"2024-03-25","form":"10-K"},{"accn":"0001844452-24-000070","filed":"2024-05-14","form":"10-Q"},{"accn":"0001844452-24-000094","filed":"2024-08-13","form":"10-Q"},{"accn":"0001844452-24-000132","filed":"2024-11-15","form":"10-Q"},{"accn":"0001844452-25-000023","filed":"2025-03-25","form":"10-K"},{"accn":"0001844452-25-000043","filed":"2025-05-13","form":"10-Q"},{"accn":"0001844452-25-000054","filed":"2025-08-07","form":"10-Q"},{"accn":"0001213900-22-026085","filed":"2022-05-13","form":"10-Q"},{"accn":"0001213900-22-047411","filed":"2022-08-12","form":"10-Q"},{"accn":"0001213900-22-071287","filed":"2022-11-10","form":"10-Q"},{"accn":"0001213900-23-024857","filed":"2023-03-31","form":"10-K"},{"accn":"0001213900-21-059421","filed":"2021-11-15","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":58478000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":58478000},"#1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":228000000},"#2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":173338000},"#3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"},{"ref":"#2","weight":-1}],"rule":"quarter-from-ytd","value":54662000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":54662000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":228000000},"#4":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":62524000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":62524000},"#5":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":50313000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":50313000},"#6":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":52437000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":52437000},"#7":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":210059000},"#8":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":165274000},"#9":{"kind":"computed","op":"sum","terms":[{"ref":"#7"},{"ref":"#8","weight":-1}],"rule":"quarter-from-ytd","value":44785000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":44785000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":210059000},"#10":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":186730000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":186730000},"#11":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":206168000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":206168000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":18471000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":19217000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":10271000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85946000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":47959000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":37987000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85946000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":18236000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":17993000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":12731000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":79551000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":48960000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":30591000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":79551000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":73219000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":41641000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":19743000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":17660000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":17285000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":75513000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":54688000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":20825000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":75513000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23126000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":22481000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":25768000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":100472000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":71375000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":29097000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":100472000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":60911000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":57102000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":-1272000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":1557000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":-7014000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":17162000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":10433000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":-4890000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":-4488000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":-13037000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":1494000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":-20921000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":12308000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":-15461000},"#20":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2980000},"#21":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":27414},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"component-sum","value":2952586},"#22":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3517000},"#23":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":468344},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"component-sum","value":3048656},"#24":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4507000},"#25":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1491055},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"component-sum","value":3015945},"#26":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":15771000},"#27":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":11004000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":4767000},"#29":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4833790},"#30":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1986813},"#31":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":2846977},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#31","weight":-1}],"rule":"component-sum","value":1920023},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#29","weight":-1}],"rule":"component-sum","value":10937210},"#32":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9264000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":9264000},"#33":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":8779000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":8779000},"#34":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":9913000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":9913000},"#35":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":34337000},"#36":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":27956000},"#37":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":6381000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":6381000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":34337000},"#38":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":16381000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":16381000},"#39":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":11026000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":11026000},"#40":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":12319000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":12319000},"#41":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":53262000},"#42":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":39726000},"#43":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":13536000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":13536000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":53262000},"#44":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":15220000},"#45":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":911000},"#46":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"},{"ref":"#46"}],"rule":"component-sum","value":16131000},"#47":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":15584000},"#48":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":461000},"#49":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":16045000},"#50":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":20272000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":20272000},"#51":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":92624000},"#52":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":52448000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":40176000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":40176000},"#54":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":332000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#54"}],"rule":"component-sum","value":92956000},"#55":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":50671000},"#56":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5589000},"#57":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5800000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56"},{"ref":"#57"}],"rule":"component-sum","value":62060000},"#58":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":60346000},"#59":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7729000},"#60":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7100000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59"},{"ref":"#60"}],"rule":"component-sum","value":75175000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-3774},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-21737},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-4500000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-2219000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-11797000},"#61":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-6719000},"#62":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-18516000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":11797000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-6719000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-15456000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-14168000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-24004000},"#63":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-61119000},"#64":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-53628000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":-7491000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-61119000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-2775000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-27500000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-13724000},"#65":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-57396000},"#66":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-43999000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":-13397000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-57396000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-10077000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-28640000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-15419000},"#67":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-87231000},"#68":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-54136000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":-33095000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-87231000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-39201000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-47136000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-4341000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-2200000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-12312000},"#69":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-7640000},"#70":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-18853000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":11213000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-7640000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-21725000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":14264000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":14916000},"#71":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10180000},"#72":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7455000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":2725000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10180000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-118031000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":16655000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-80361000},"#73":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-346885000},"#74":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-181737000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":-165148000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-346885000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":975000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-38206000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-9955000},"#75":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-102884000},"#76":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-47186000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":-55698000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-102884000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-52526000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-62833000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":13000},"#77":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":92000},"#78":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":87000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":5000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":92000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1344000},"#79":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4177000},"#80":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1442000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":2735000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4177000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4885000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4483000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-3774},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-44976},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-320455},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-108680},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-520888},"#81":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-190408},"#82":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-950023},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":759615},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-190408},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-9505000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":29537000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":33303000},"#83":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":61762000},"#84":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":53335000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":8427000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":61762000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-97486000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":18671000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-55400000},"#85":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-283413000},"#86":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-134215000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":-149198000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-283413000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-11396000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-25181000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-6842000},"#87":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-83294000},"#88":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-43419000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":-39875000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-83294000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-37387000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-46445000},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.01},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.65},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.52},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":1.27},"#89":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.42},"#90":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":25564313},"#91":{"kind":"computed","op":"product","terms":[{"ref":"#89"},{"ref":"#90"}],"value":61865637.46},"#92":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.14},"#93":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":24964408},"#94":{"kind":"computed","op":"product","terms":[{"ref":"#92"},{"ref":"#93"}],"value":53423833.120000005},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#94","weight":-1}],"value":8441804.339999996},"#96":{"kind":"computed","op":"sum","terms":[{"ref":"#90","weight":4},{"ref":"#93","weight":-3}],"rule":"unaverage-quarter","value":27364028},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"per-share-quarter","value":0.3085000621984452},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.42},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-2.68},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.3},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.83},"#97":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-4.63},"#98":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":61410250},"#99":{"kind":"computed","op":"product","terms":[{"ref":"#97"},{"ref":"#98"}],"value":-284329457.5},"#100":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-2.55},"#101":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":52971882},"#102":{"kind":"computed","op":"product","terms":[{"ref":"#100"},{"ref":"#101"}],"value":-135078299.1},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#102","weight":-1}],"value":-149251158.4},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#98","weight":4},{"ref":"#101","weight":-3}],"rule":"unaverage-quarter","value":86725354},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"per-share-quarter","value":-1.7209633805588156},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-4.63},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.11},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.22},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-0.06},"#105":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-0.73},"#106":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":115426620},"#107":{"kind":"computed","op":"product","terms":[{"ref":"#105"},{"ref":"#106"}],"value":-84261432.6},"#108":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-0.38},"#109":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":114150168},"#110":{"kind":"computed","op":"product","terms":[{"ref":"#108"},{"ref":"#109"}],"value":-43377063.84},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#110","weight":-1}],"value":-40884368.75999999},"#112":{"kind":"computed","op":"sum","terms":[{"ref":"#106","weight":4},{"ref":"#109","weight":-3}],"rule":"unaverage-quarter","value":119255976},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"per-share-quarter","value":-0.34282867937787864},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-0.73},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.25},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.29},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":18,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-09-30","value":636787},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-12-31","value":359610},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2022-03-31","value":9054000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-06-30","value":20597000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-09-30","value":8952000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-12-31","value":25764000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-12-31","value":25764000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2023-03-31","value":46801000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-06-30","value":39087000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-09-30","value":40652000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-12-31","value":4498000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-12-31","value":4498000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2024-03-31","value":55242000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-06-30","value":31631000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-09-30","value":89605000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-12-31","value":207607000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-12-31","value":207607000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-03-31","value":373253000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-06-30","value":344901000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2025-09-30","value":621975000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":582606000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":582606000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2026-03-31","value":231624000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2026-06-30","value":367354000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2021-09-30","value":1113717},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":835142},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":675167},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":489043},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":477289},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":40992000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":40992000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2023-03-31","value":65603000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2023-06-30","value":50524000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2023-09-30","value":48888000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":31611000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":31611000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2024-03-31","value":115728000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2024-06-30","value":83111000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2024-09-30","value":168267000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":293161000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":293161000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2025-03-31","value":431312000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2025-06-30","value":396753000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2025-09-30","value":665984000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":618814000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":618814000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2026-03-31","value":505278000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":662820000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2021-09-30","value":301553137},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-12-31","value":330916972},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-03-31","value":330673683},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-06-30","value":330843945},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-09-30","value":332219900},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-12-31","value":67004000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-12-31","value":67004000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2023-03-31","value":99706000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2023-06-30","value":95763000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-09-30","value":102973000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-12-31","value":85908000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-12-31","value":85908000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2024-03-31","value":170771000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2024-06-30","value":140121000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2024-09-30","value":224798000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-12-31","value":355404000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-12-31","value":355404000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2025-03-31","value":500014000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2025-06-30","value":475639000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2025-09-30","value":753530000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":757154000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":757154000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2026-03-31","value":1717947000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2026-06-30","value":1887281000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":98831000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":98831000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2021-09-30","value":91500},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":219453},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":296619},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":575561},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":2472404},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":86069000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":86069000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2023-03-31","value":108056000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2023-06-30","value":108583000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":97655000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":81533000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":81533000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2024-03-31","value":104813000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2024-06-30","value":85010000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2024-09-30","value":95314000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2025-03-31","value":98148000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2025-06-30","value":107295000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2025-09-30","value":106021000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":124832000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":124832000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2026-03-31","value":415462000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":399831000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2021-09-30","value":10591500},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2021-12-31","value":11760703},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-03-31","value":11837869},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-06-30","value":12116811},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-09-30","value":14013654},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-12-31","value":117895000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-12-31","value":117895000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2023-03-31","value":220851000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2023-06-30","value":168582000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-09-30","value":159482000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-12-31","value":137480000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-12-31","value":137480000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2024-03-31","value":214708000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2024-06-30","value":150490000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2024-09-30","value":229335000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-12-31","value":351483000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-12-31","value":351483000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2025-03-31","value":172400000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2025-06-30","value":184746000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2025-09-30","value":509701000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":553452000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":553452000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2026-03-31","value":986792000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2026-06-30","value":975765000},"#113":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2022-12-31","value":3863000},"#114":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":16098000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114"}],"rule":"component-sum","value":19961000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114"}],"rule":"component-sum","value":19961000},"#115":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2023-03-31","value":3868000},"#116":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2023-03-31","value":16099000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116"}],"rule":"component-sum","value":19967000},"#117":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2023-06-30","value":0},"#118":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2023-06-30","value":19975000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":19975000},"#119":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2023-09-30","value":0},"#120":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2023-09-30","value":19982000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":19982000},"#121":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-12-31","value":0},"#122":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":8000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":8000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":8000000},"#123":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2024-03-31","value":0},"#124":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2024-03-31","value":8000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124"}],"rule":"component-sum","value":8000000},"#125":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2024-06-30","value":0},"#126":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2024-06-30","value":3000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":3000000},"#127":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2024-09-30","value":0},"#128":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2024-09-30","value":0},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":0},"#129":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2024-12-31","value":0},"#130":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":0},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":0},"#131":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2025-09-30","value":334827000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":334827000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2025-12-31","value":335335000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":335335000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":335335000},"#133":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2026-03-31","value":335844000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":335844000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2026-06-30","value":336352000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":336352000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-06-30","value":5112},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-12-31","value":3276159},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-03-31","value":2955704},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2022-06-30","value":2345468},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2022-12-31","value":-50891000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2022-12-31","value":-50891000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2023-09-30","value":-342748000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2023-12-31","value":-261435000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2023-12-31","value":-261435000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2024-03-31","value":-488206000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2024-06-30","value":-229081000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2024-09-30","value":-495353000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2024-12-31","value":-1008034000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2024-12-31","value":-1008034000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-03-31","value":-135223000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-06-30","value":-379123000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2025-09-30","value":-403282000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-12-31","value":-754447000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2025-12-31","value":-754447000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2026-03-31","value":-333437000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2026-06-30","value":-290082000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2021-09-30","value":4761527},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2022-09-30","value":-70287000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2023-03-31","value":-883328000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2023-06-30","value":-674021000},"#135":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":7,"unit":"USD","end":"2022-12-31","value":0},"#136":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136"}],"rule":"component-sum","value":0},"temporaryEquity@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136"}],"rule":"component-sum","value":0},"#137":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":4,"unit":"USD","end":"2023-03-31","value":26155000},"#138":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2023-03-31","value":736028000},"temporaryEquity@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":762183000},"#139":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":5,"unit":"USD","end":"2023-06-30","value":26823000},"#140":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2023-06-30","value":578630000},"temporaryEquity@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140"}],"rule":"component-sum","value":605453000},"#141":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":6,"unit":"USD","end":"2023-09-30","value":27506000},"#142":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2023-09-30","value":258733000},"temporaryEquity@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142"}],"rule":"component-sum","value":286239000},"#143":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":11,"unit":"USD","end":"2023-12-31","value":28201000},"#144":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2023-12-31","value":181662000},"temporaryEquity@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"}],"rule":"component-sum","value":209863000},"temporaryEquity@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"}],"rule":"component-sum","value":209863000},"#145":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2024-03-31","value":5560000},"#146":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2024-03-31","value":443181000},"temporaryEquity@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":448741000},"#147":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":9,"unit":"USD","end":"2024-06-30","value":5698000},"#148":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2024-06-30","value":218160000},"temporaryEquity@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148"}],"rule":"component-sum","value":223858000},"#149":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":10,"unit":"USD","end":"2024-09-30","value":5843000},"#150":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2024-09-30","value":484973000},"temporaryEquity@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150"}],"rule":"component-sum","value":490816000},"#151":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":1,"unit":"USD","end":"2024-12-31","value":5990000},"#152":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2024-12-31","value":1005965000},"temporaryEquity@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152"}],"rule":"component-sum","value":1011955000},"temporaryEquity@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152"}],"rule":"component-sum","value":1011955000},"#153":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":12,"unit":"USD","end":"2025-03-31","value":6139000},"#154":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2025-03-31","value":456698000},"temporaryEquity@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":462837000},"#155":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":13,"unit":"USD","end":"2025-06-30","value":6291000},"#156":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2025-06-30","value":663725000},"temporaryEquity@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"component-sum","value":670016000},"#157":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2025-09-30","value":6451000},"#158":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2025-09-30","value":640660000},"temporaryEquity@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158"}],"rule":"component-sum","value":647111000},"#159":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2025-12-31","value":6613000},"#160":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2025-12-31","value":951536000},"temporaryEquity@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160"}],"rule":"component-sum","value":958149000},"temporaryEquity@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160"}],"rule":"component-sum","value":958149000},"#161":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":2,"unit":"USD","end":"2026-03-31","value":6776000},"#162":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2026-03-31","value":1057816000},"temporaryEquity@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":1064592000},"#163":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2026-06-30","value":6945000},"#164":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2026-06-30","value":1194653000},"temporaryEquity@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":1201598000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":18,"unit":"USD","end":"2021-09-30","value":286130110},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":17,"unit":"USD","end":"2021-12-31","value":315880110},"temporaryEquity@2022Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":14,"unit":"USD","end":"2022-03-31","value":315880110},"temporaryEquity@2022Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":15,"unit":"USD","end":"2022-06-30","value":316381666},"temporaryEquity@2022Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":16,"unit":"USD","end":"2022-09-30","value":317872721},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-24044000},"#165":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-11140000},"#166":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-24044000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":12904000},"#167":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-28358000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":-17218000},"#168":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":784000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":29142000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":784000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-18666000},"#169":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-15774000},"#170":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-18666000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":2892000},"#171":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-22933000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":-7159000},"#172":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-45279000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":-22346000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-45279000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-6442000},"#173":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-37702000},"#174":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-6442000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":-31260000},"#175":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-55622000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":-17920000},"#176":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-57587000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":-1965000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-57587000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":19419000},"#177":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-7023000},"#178":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":156000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":-7179000},"#179":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-14318000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":-7295000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-14318000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-54768000},"#180":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-111878000},"#181":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-54768000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":-57110000},"#182":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":377000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":377000},"#183":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":5405000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":5028000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":5028000},"#185":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12150000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":6745000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":6745000},"#187":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16405000},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":4255000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":4255000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":16405000},"#189":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":8565000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":8565000},"#190":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":20200000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":11635000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":11635000},"#192":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":27668000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":7468000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":7468000},"#194":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29911000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":2243000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":2243000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#194"}],"rule":"component-sum","value":29911000},"#196":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1588000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#196"}],"rule":"component-sum","value":1588000},"#197":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":3793000},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":2205000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":2205000},"#199":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5185000},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":1392000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":1392000},"#201":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10111000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":4926000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":4926000},"#203":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#203"}],"rule":"component-sum","value":10111000},"#204":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6122000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":6122000},"#205":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":14176000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":8054000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":8054000},"#207":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":25987000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":11811000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":11811000},"#209":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":41634000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":15647000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":15647000},"#211":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":63000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#211"}],"rule":"component-sum","value":41697000},"#212":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9876000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":9876000},"#213":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":33941000},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":24065000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":24065000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":248000},"#215":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":507000},"#216":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":248000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":259000},"#217":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":783000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":276000},"#218":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1072000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":289000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1072000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":296000},"#219":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":615000},"#220":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":296000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":319000},"#221":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":944000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":329000},"#222":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1376000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":432000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1376000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":414000},"#223":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":837000},"#224":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":414000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":423000},"#225":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1319000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":482000},"#226":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1859000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":540000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1859000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":623000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":752000},"#227":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2190000},"#228":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":1375000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":815000},"#229":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3597000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":1407000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3597000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":13048000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":14927000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":15224378},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":19383601},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":26126245},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90","weight":4},{"ref":"#93","weight":-3}],"rule":"unaverage-quarter","value":27364028},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":25564313},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":36612270},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":62275592},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":67072014},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98","weight":4},{"ref":"#101","weight":-3}],"rule":"unaverage-quarter","value":86725354},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":61410250},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":107081918},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":117434775},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":117815856},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106","weight":4},{"ref":"#109","weight":-3}],"rule":"unaverage-quarter","value":119255976},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":115426620},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":147878006},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":162172470},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":18,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":2282609},"#230":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":75994000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":75994000},"#231":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":69141000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":69141000},"#232":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":72202000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":72202000},"#233":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":285396000},"#234":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":217337000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":68059000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":68059000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":285396000},"#236":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":22971000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":22971000},"#237":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":21436000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":21436000},"#238":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":22068000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":22068000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":26190000},"#239":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":93831000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":93831000},"#240":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":33692000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":33692000},"#241":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":32161000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":32161000},"#242":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":36735000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":36735000},"#243":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":140670000},"#244":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":102588000},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":38082000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":38082000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#243"}],"rule":"component-sum","value":140670000},"#246":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":72601000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":72601000},"#247":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":78953000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":78953000},"#248":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":67856000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":67856000},"#249":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":297290000},"#250":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":219410000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":77880000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":77880000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":297290000},"#252":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":225931000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#252"}],"rule":"component-sum","value":225931000},"#253":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":253304000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":253304000},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-47242000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-33465000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-2205000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-37.1292716313249},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-66.04068105953267},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":44.838020220455796},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.9776614515939301},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-28631000},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":12.17177049180328},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":3.8055620110000774},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-33.02438523889326},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-12.606563974973472},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-29.6921052631579},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":21.267033459151683},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-36.21488643515075},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-51.226973316958805},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-26.66631755840026},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-34.618968564237136},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-39.373229599161846},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-132.21265767960585},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":40.98454493417287},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-233.3073702657969},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":65.51451812462157},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-18.17536592744281},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-24065000},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-18.226600985221676},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":4.3945062558584995},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":1001000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-8054000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-56.92365790153639},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-50.04869516824677},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":3.697777156437858},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-38134000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-18990000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":13297000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-6122000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-11811000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-16.117011067749985},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-19312000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-1392000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-23.468654878757825},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-94.73648209583091},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.765396479006232},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-89605000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":-80348000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-6891000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-4926000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-24.50879953166734},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-272.9464710402107},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.966285881960114},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-207607000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-165143000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-67698000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-10111000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-25.173684210526314},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-124.30394736842105},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.966285881960114},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-207607000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":-346793000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-29.404809581021034},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-13.04803859869939},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":6.281623451957631},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-287148000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-8611000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-22942000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-15647000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-73.89751032711845},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-89.03650775929441},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":4.957174442450654},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-247271000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-52963000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-56015000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-41697000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-41.526904345921864},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-39.652669012039475},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":4.957174442450654},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-247271000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-98707000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-64644000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-9876000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-20.99341294917796},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-20.021956836073475},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.2161834295314613},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":104220000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-47641000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-81175000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-22.862907919754765},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-22.5277443638198},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.6577503995438072},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-31002000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":-58350000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-24421000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-377000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-6.886470683774566},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-24.362514211466625},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-1.734908775919008},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.2762095482757343},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":7876000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-5028000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.102201176042048},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-11.547067700473539},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-0.5655409273039497},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.8496805725196808},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-23963000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-6745000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-68.28935838769351},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-114.85736539772174},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-5.071443871093369},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.19304652475889864},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":24887000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-4255000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":45.1786137362782},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":31.05536104456788},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.9996709400584411},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.47626903995631414},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-5803000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-15621000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-16405000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.139017522630489},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-7.817699485723593},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.22154376003537105},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.47626903995631414},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-5803000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-27231000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-8565000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-26.815091028734372},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-84.75542882211012},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-52.12217591577101},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.6071203820241357},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-26834000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-8743000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-11635000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-24.94303340187851},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-78.74173289612627},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":164.1582837770244},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.4653030400707293},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-19112000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-14627000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-7468000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-102.40358180818474},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-188.54763961982562},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":261.5898201241065},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.5006195279299575},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-20670000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-24589000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-2243000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.883789349808768},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-24.487594390507013},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":27.54731783857998},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.3877080445954399},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3502000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-75190000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-29911000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-26.298852308581917},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-76.8299581400611},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":77.6382446480874},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.3877080445954399},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3502000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-8030000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-1588000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":16.809844439284884},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-3.789999863423428},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-133.14303664349418},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.1041378454962647},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-149.32550998025883},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-48.591118768409935},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-114.89278139973294},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-80.3798502827629},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-94.51798217495696},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-10.967098703888336},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-80.36550515117312},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":-79866000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":-164603000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":-344934000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":1624000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":-37382000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":-7796000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":-51556000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":-95110000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":-34593000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":-43423000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2407000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#254"}],"scale":100,"value":13952.8043207312},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":46270000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#255"}],"scale":100,"value":726.9332180678625},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-125788000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":163885500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#256"},{"ref":"#257"}],"scale":100,"value":-76.75358710807241},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-10695000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#258"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-14.606864338491377},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-283413000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":220656000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#259"},{"ref":"#260"}],"scale":100,"value":-128.4411028931912},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":220656000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#261"}],"scale":100,"value":-128.4411028931912},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-197323000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":335392500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#262"},{"ref":"#263"}],"scale":100,"value":-58.833456323561194},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-241175000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":307880000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#264"},{"ref":"#265"}],"scale":100,"value":-78.33409120436534},"#266":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-192617000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":489164000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#266"},{"ref":"#267"}],"scale":100,"value":-39.37677343385858},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-83294000},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":556279000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#268"},{"ref":"#269"}],"scale":100,"value":-14.973421610378965},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":556279000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#270"}],"scale":100,"value":-14.973421610378965},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-109285000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1108980500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"#272"}],"scale":100,"value":-9.854546585805611},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-130549000},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1181460000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#273"},{"ref":"#274"}],"scale":100,"value":-11.04980278638295},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-190408},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":198960486},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#275"},{"ref":"#276"}],"scale":100,"value":-0.09570141480253522},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":198960486},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#277"}],"scale":100,"value":-0.09570141480253522},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-9374953},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":215189841.5},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#278"},{"ref":"#279"}],"scale":100,"value":-4.356596452068115},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":20270727},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":213303472.5},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#280"},{"ref":"#281"}],"scale":100,"value":9.503233474082332},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":54094615},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":217596450},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#282"},{"ref":"#283"}],"scale":100,"value":24.860063204156134},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":61762000},"#285":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":76456000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#284"},{"ref":"#285"}],"scale":100,"value":80.78110285654493},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":76456000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#286"}],"scale":100,"value":80.78110285654493},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-26219000},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":135238500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#287"},{"ref":"#288"}],"scale":100,"value":-19.38723070723204},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-37085000},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":117942000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#289"},{"ref":"#290"}],"scale":100,"value":-31.443421342693867},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":-419050500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#256"},{"ref":"#291"}],"scale":100,"value":30.017384539572202},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":-634734500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#259"},{"ref":"#292"}],"scale":100,"value":44.650637392484576},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":-634734500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#293"}],"scale":100,"value":44.650637392484576},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":-311714500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#262"},{"ref":"#294"}],"scale":100,"value":63.30247710645478},"#295":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":-304102000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#264"},{"ref":"#295"}],"scale":100,"value":79.3072719021907},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":8672000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#296"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":20.82562858720971},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":-449317500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#266"},{"ref":"#297"}],"scale":100,"value":42.86879545087828},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":-881240500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#268"},{"ref":"#298"}],"scale":100,"value":9.451903311298107},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":-881240500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#299"}],"scale":100,"value":9.451903311298107},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":-234330000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"#300"}],"scale":100,"value":46.63722101310118},"#301":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":-334602500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#273"},{"ref":"#301"}],"scale":100,"value":39.01614602401357},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":-23807420.5},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#275"},{"ref":"#302"}],"scale":100,"value":0.79978425214105},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":-23807420.5},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#303"}],"scale":100,"value":0.79978425214105},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":-440186148},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#278"},{"ref":"#304"}],"scale":100,"value":2.1297701080770945},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":-335837766},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#280"},{"ref":"#305"}],"scale":100,"value":-6.035868818874885},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":-206517500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#282"},{"ref":"#306"}],"scale":100,"value":-26.193719660561456},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":-156163000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#284"},{"ref":"#307"}],"scale":100,"value":-39.54970127366918},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":-156163000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#308"}],"scale":100,"value":-39.54970127366918},"#309":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":-685767000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#287"},{"ref":"#309"}],"scale":100,"value":3.8233102496912217},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":-451551000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#289"},{"ref":"#310"}],"scale":100,"value":8.21280431224823},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":45747000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#311"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":359.33548032361955},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":24071000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#312"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":78.68654179333791},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":148449000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#313"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":186.60859071539014},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-6041000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#314"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-10.330380655973181},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-9877000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#315"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-18.069225421682333},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-17941000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#316"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-7.868859649122806},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":124206000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#317"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":198.65331712622353},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":155855000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#318"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":309.770834575557},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-235000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#319"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-1.2722646310432517},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-1224000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#320"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-6.369360462090857},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":2460000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#321"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":23.950929802356157},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-7396000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#322"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-19.46981862216022},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-6395000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#323"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-7.440718590743023},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":54983000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#324"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":301.50800614169776},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":23648000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#325"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":131.4288890123937},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-12-31","value":330916972},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2021-12-31","value":3276159}},"quality":[{"metric":"totalAssets","periodKey":"2022Q3","rule":"accounting-identity","severity":"warning","message":"Assets 3.3222e+8 ≠ liabilities + mezzanine + equity 2.6160e+8 (21.26% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2023Q2","rule":"accounting-identity","severity":"warning","message":"Assets 9.5763e+7 ≠ liabilities + mezzanine + equity 1.0001e+8 (4.25% apart)."},{"metric":"totalAssets","periodKey":"2024Q1","rule":"accounting-identity","severity":"warning","message":"Assets 1.7077e+8 ≠ liabilities + mezzanine + equity 1.7524e+8 (2.55% apart)."},{"metric":"totalAssets","periodKey":"2024Q2","rule":"accounting-identity","severity":"warning","message":"Assets 1.4012e+8 ≠ liabilities + mezzanine + equity 1.4527e+8 (3.54% apart)."}]}