{"schemaVersion":2,"ticker":"PRVA","company":{"ticker":"PRVA","name":"Privia Health Group, Inc.","exchange":"Nasdaq","cik":1759655,"sic":"8000","sicDescription":"Services-Health Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:48.543Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[786360000,817075000,966220000,1356660000,1657737000,1736390000,2122842000],"operatingExpenses":[770298000,791695000,1183656000,1375782000,1637088000,1719408000,2088607000],"operatingIncome":[16062000,25380000,-217436000,-19122000,20649000,16982000,34235000],"pretaxIncome":[9152000,23463000,-218506000,-18580000,29021000,27870000,43938000],"interestExpense":[4000000,1900000,1100000,500000,null,null,null],"netIncome":[8244000,31244000,-188230000,-8585000,23079000,14385000,22919000],"dilutedEps":[0.09,0.33,-1.83,-0.08,0.19,0.11,0.18],"cash":[46889000,84633000,320577000,347992000,389511000,491149000,479685000],"currentAssets":[null,190084000,446676000,551962000,700804000,834823000,911001000],"totalAssets":[null,328969000,686373000,792813000,999900000,1135783000,1369378000],"currentLiabilities":[null,146938000,190461000,264274000,386952000,449146000,568520000],"totalLiabilities":[null,185317000,236192000,273764000,392511000,452336000,578435000],"equity":[107456000,143652000,450181000,519049000,607389000,683447000,790943000],"operatingCashFlow":[24358000,38891000,55058000,47196000,80785000,109282000,163404000],"capex":[5709000,380000,547000,104000,113000,null,null],"depreciationAndAmortization":[1427000,1843000,2464000,4571000,6533000,7268000,9907000],"dilutedShares":[95931549,95950062,102952370,110695266,124686067,125614171,128889836],"sharesOutstanding":[null,95985817,107837741,114690808,118216979,120309346,123604576],"totalCosts":[770298000,791695000,1183656000,1375782000,1637088000,1719408000,2088607000],"ebitda":[14579000,27206000,-214942000,-13509000,null,null,null],"returnOnAssets":[null,9.49755144101724,-37.077162177867166,-1.1607735605934617,2.574756807140909,1.3471100345884666,1.8297426792130325],"currentRatio":[null,1.2936340497352625,2.345236032573598,2.088597440535202,1.8110876801257003,1.8586896020447694,1.6024080067543798],"ebit":[13152000,25363000,-217406000,-18080000,null,null,null],"freeCashFlow":[18649000,38511000,54511000,47092000,80672000,null,null],"capexOutflow":[-5709000,-380000,-547000,-104000,-113000,null,null],"operatingMargin":[2.042575919426217,3.1062020010402964,-22.503777607584194,-1.4094909557295123,1.2456137493462474,0.9780060931012042,1.6126965643227333],"netMargin":[1.04837479017244,3.8238839763791574,-19.48107056363975,-0.6328040924034025,1.3921991244690803,0.8284429189295032,1.079637580187315],"fcfMargin":[2.371560099699883,4.713276015053697,5.641675808822008,3.471171848510312,4.866393161279503,null,null],"returnOnEquity":[8.52110637946004,24.884910078531945,-63.39492753013053,-1.7715093424677322,4.097695567798672,2.2287881651890715,3.1089467508596775],"revenueGrowth":[null,3.9059718195228577,18.253526298075464,40.40901658007494,22.192516916545046,4.744600621208317,22.25605998652376]}},"quarterly":{"keys":["2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","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":[212942000,183264000,207170000,213699000,213607000,225756000,251524000,275333000,313801000,335536000,342899000,364424000,386276000,413351000,417282000,440828000,415243000,422326000,437921000,460900000,480097000,521153000,580419000,541173000,603847000,632630000],"operatingExpenses":[206446000,177085000,198627000,209537000,205700000,418943000,264333000,294680000,325348000,340786000,347473000,362175000,379562000,406372000,411746000,439408000,414420000,417228000,432108000,455652000,474879000,517817000,566016000,529895000,596425000,620857000],"operatingIncome":[6496000,6179000,8543000,4162000,7907000,-193187000,-12809000,-19347000,-11547000,-5250000,-4574000,2249000,6714000,6979000,5536000,1420000,823000,5098000,5813000,5248000,5218000,3336000,14403000,11278000,7422000,11773000],"pretaxIncome":[6029000,5670000,8039000,3725000,7616000,-193489000,-13101000,-19532000,-11779000,-5913000,-4289000,3401000,8527000,7796000,8430000,4268000,3807000,8064000,7977000,8022000,8149000,5744000,16674000,13371000,9310000,16751000],"interestExpense":[null,500000,500000,400000,300000,300000,300000,200000,200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[5414000,5281000,16685000,3864000,5398000,-172534000,-9115000,-11979000,-17510000,-10475000,1624000,17776000,7324000,7274000,5643000,2838000,2984000,3467000,3535000,4399000,4220000,2687000,6861000,9151000,3064000,9048000],"dilutedEps":[0.06,0.06,0.17,0.04000754312846699,0.06,-1.68,-0.09,-0.10888439117772263,-0.16,-0.1,0.01,0.15221869832234483,0.06,0.06,0.05,0.0300219966197963,0.02,0.03,0.03,0.029987577256393,0.03,0.02,0.05,0.06961841398546441,0.02,0.07],"cash":[49797000,62762000,88191000,84633000,81938000,299751000,362112000,320577000,315928000,292193000,316896000,347992000,311229000,317945000,330391000,389511000,351136000,387352000,421997000,491149000,469331000,390127000,441352000,479685000,419524000,412200000],"currentAssets":[null,null,null,190084000,204646000,436450000,469424000,446676000,492558000,521270000,579646000,551962000,588777000,654000000,697668000,700804000,728140000,779671000,853753000,834823000,886467000,882960000,970926000,911001000,966022000,1025266000],"totalAssets":[null,null,null,328969000,348276000,597139000,632061000,686373000,723183000,744990000,807786000,792813000,875343000,937574000,992330000,999900000,1031586000,1077621000,1145565000,1135783000,1183538000,1272542000,1350987000,1369378000,1417892000,1488581000],"currentLiabilities":[null,null,null,146938000,157524000,167318000,187242000,190461000,220353000,265140000,304529000,264274000,309689000,358444000,394192000,386952000,403798000,429592000,479473000,449146000,470810000,534854000,582914000,568520000,601298000,634444000],"totalLiabilities":[null,null,null,185317000,198907000,207668000,227066000,236192000,265284000,277884000,316717000,273764000,318822000,366265000,401273000,392511000,408762000,434014000,483383000,452336000,474012000,538996000,588226000,578435000,611988000,650508000],"equity":[112906000,118223000,135052000,143652000,149369000,389471000,404995000,450181000,457899000,467106000,491069000,519049000,556521000,571309000,591057000,607389000,622824000,643607000,662182000,683447000,709526000,733546000,762761000,790943000,805904000,838073000],"operatingCashFlow":[-7079000,13769000,35540000,-3339000,-2476000,7203000,62651000,-12320000,-5320000,7217000,16145000,29154000,-13384000,7607000,22461000,64101000,-33137000,34467000,33154000,74798000,-24061000,7971000,51994000,127500000,-49465000,1100000],"capex":[13000,366000,1000,0,0,199000,197000,151000,34000,39000,16000,15000,0,72000,18000,23000,null,null,null,null,null,null,null,null,null,null],"depreciationAndAmortization":[338000,594000,457000,454000,445000,440000,466000,1113000,1118000,1165000,1153000,1135000,1340000,1690000,1731000,1772000,1821000,1818000,1797000,1832000,1901000,2583000,2766000,2657000,3281000,3356000],"dilutedShares":[95931549,95931549,95950929,95962836,95985817,102739033,105896622,107079155,108059064,108685835,124845602,114404499,124328964,124570875,124924442,124803721,125053404,125317908,125751006,126084064,127752527,128447069,128776684,130382399,130878939,131827233],"sharesOutstanding":[null,null,null,95985817,95985817,105740462,106234792,107837741,108272771,109582734,113796678,114690808,115469961,117106892,118004544,118216979,118678902,119479134,119953176,120309346,121391314,122673254,122867531,123604576,125689005,126289983],"totalCosts":[206446000,177085000,198627000,209537000,205700000,418943000,264333000,294680000,325348000,340786000,347473000,362175000,379562000,406372000,411746000,439408000,414420000,417228000,432108000,455652000,474879000,517817000,566016000,529895000,596425000,620857000],"ebitda":[null,6764000,8996000,4579000,8361000,-192749000,-12335000,-18219000,-10461000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"returnOnAssets":[null,null,null,9.49755144101724,8.966451894474497,-24.548220766019302,-27.27379161188556,-37.077162177867166,-39.41130738553692,-7.313603982925636,-5.325565841370645,-1.1607735605934617,2.032997899314744,4.041213291143754,4.223838908159252,2.574756807140909,1.965358961974987,1.4819409536049861,1.1996847366217704,1.3471100345884666,1.4103950839772401,1.2629762276063405,1.4553672425008572,1.8297426792130325,1.6731566868991286,2.0371421338346756],"currentRatio":[null,null,null,1.2936340497352625,1.2991417180874025,2.6085059587133483,2.507044359705622,2.345236032573598,2.2353133381437966,1.9660179527796635,1.9034180652745716,2.088597440535202,1.9011879659916884,1.824552789278102,1.7698684904817956,1.8110876801257003,1.8032283468466908,1.8149104266373675,1.7806070414809594,1.8586896020447694,1.882855079543765,1.650843033799878,1.665641930027414,1.6024080067543798,1.606561139401761,1.6160070865198504],"ebit":[null,6170000,8539000,4125000,7916000,-193189000,-12801000,-19332000,-11579000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"freeCashFlow":[-7092000,13403000,35539000,-3339000,-2476000,7004000,62454000,-12471000,-5354000,7178000,16129000,29139000,-13384000,7535000,22443000,64078000,null,null,null,null,null,null,null,null,null,null],"capexOutflow":[-13000,-366000,-1000,0,0,-199000,-197000,-151000,-34000,-39000,-16000,-15000,0,-72000,-18000,-23000,null,null,null,null,null,null,null,null,null,null],"operatingMargin":[3.0505959369217908,3.371638728828357,4.123666554037747,1.9475991932578065,3.7016577172096423,-85.57336239125426,-5.092555779965331,-7.0267639549200425,-3.6797205872511562,-1.5646607219493587,-1.3339204838742604,0.6171382784887933,1.7381354264826188,1.688395576640676,1.3266807578567972,0.32212109938570144,0.19819720019362158,1.2071243541718957,1.3274083681759952,1.1386417878064656,1.086863696294707,0.640119120488609,2.4814832043747703,2.0839916255984683,1.2291192967755076,1.8609613834310736],"netMargin":[2.5424763550638203,2.8816352365985685,8.053772264323985,1.8081507166622213,2.5270707420636964,-76.42498981200943,-3.6239086528522133,-4.350731659481428,-5.579969471097925,-3.1218706785561015,0.47360884691993854,4.877834610234233,1.8960535989810394,1.759763493979693,1.3523228895567028,0.6437885070821272,0.7186153649790605,0.8209298030431469,0.8072232206265514,0.954436971143415,0.8789890376319786,0.5155875529834809,1.1820770856915437,1.690956496351444,0.5074133017138448,1.4302198757567615],"fcfMargin":[-3.3304843572428173,7.313493102846167,17.15451078824154,-1.5624780649418106,-1.1591380432289204,3.1024646078066582,24.830234888122007,-4.529424369763159,-1.7061768445607246,2.139263745171904,4.703717421164832,7.9959058678901505,-3.4648800339653514,1.8229059564389587,5.378377212532532,14.535828032702097,null,null,null,null,null,null,null,null,null,null],"returnOnEquity":[null,null,null,24.884910078531945,23.813173196072825,-57.746201452055764,-63.84148046373741,-63.39492753013053,-69.53700837192146,-11.459331735500719,-8.557424469680736,-1.7715093424677322,3.2036040298890005,6.548056412898504,7.026353677852672,4.097695567798672,3.177865679678126,2.458112330399797,2.04653701329116,2.2287881651890715,2.344879348519533,2.1553160759915566,2.549856380220121,3.1089467508596775,2.872188091828722,3.578984473972381],"revenueGrowth":[null,null,null,null,0.31229160992194416,23.18622315348351,21.409470483178072,28.841501364068158,46.90576619680067,48.62772196530767,36.328541212766964,32.35754522705234,23.095847368236555,23.19125220542655,21.692393386973997,20.965688319100817,7.499042135675005,2.171278163110779,4.946055664993931,4.55324979357028,15.618324691806972,23.400643105089426,32.539658979587635,17.41657626383164,25.776041091696044,21.39045539409732]}},"filings":[{"accn":"0001759655-22-000032","filed":"2022-03-25","form":"10-K"},{"accn":"0001759655-21-000011","filed":"2021-05-28","form":"10-Q"},{"accn":"0001759655-21-000023","filed":"2021-08-09","form":"10-Q"},{"accn":"0001759655-21-000040","filed":"2021-11-08","form":"10-Q"},{"accn":"0001759655-23-000026","filed":"2023-03-01","form":"10-K"},{"accn":"0001759655-22-000061","filed":"2022-05-12","form":"10-Q"},{"accn":"0001759655-22-000118","filed":"2022-08-11","form":"10-Q"},{"accn":"0001759655-22-000185","filed":"2022-11-10","form":"10-Q"},{"accn":"0001759655-24-000022","filed":"2024-02-27","form":"10-K"},{"accn":"0001759655-23-000092","filed":"2023-05-04","form":"10-Q"},{"accn":"0001759655-23-000190","filed":"2023-08-03","form":"10-Q"},{"accn":"0001759655-23-000211","filed":"2023-11-03","form":"10-Q"},{"accn":"0001759655-25-000018","filed":"2025-02-27","form":"10-K"},{"accn":"0001759655-24-000052","filed":"2024-05-09","form":"10-Q"},{"accn":"0001759655-24-000117","filed":"2024-08-08","form":"10-Q"},{"accn":"0001759655-24-000131","filed":"2024-11-07","form":"10-Q"},{"accn":"0001759655-26-000010","filed":"2026-02-27","form":"10-K"},{"accn":"0001759655-25-000050","filed":"2025-05-08","form":"10-Q"},{"accn":"0001759655-25-000093","filed":"2025-08-07","form":"10-Q"},{"accn":"0001759655-25-000110","filed":"2025-11-06","form":"10-Q"},{"accn":"0001759655-26-000029","filed":"2026-05-07","form":"10-Q"},{"accn":"0001759655-26-000064","filed":"2026-08-06","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":786360000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":786360000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":212942000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":212942000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":183264000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":183264000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":207170000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":207170000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":817075000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":603376000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":213699000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":213699000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":817075000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":213607000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":213607000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":225756000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":225756000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":251524000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":251524000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":966220000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":690887000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":275333000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":275333000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":966220000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":313801000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":313801000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":335536000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":335536000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":342899000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":342899000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1356660000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":992236000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":364424000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":364424000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":1356660000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":386276000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":386276000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":413351000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":413351000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":417282000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":417282000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1657737000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1216909000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":440828000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":440828000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1657737000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":415243000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":415243000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":422326000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":422326000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":437921000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":437921000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1736390000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1275490000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":460900000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":460900000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1736390000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":480097000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":480097000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":521153000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":521153000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":580419000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":580419000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2122842000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1581669000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":541173000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":541173000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":2122842000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":603847000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":603847000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":632630000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":632630000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":770298000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":206446000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":177085000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":198627000},"#39":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":791695000},"#40":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":582158000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":209537000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":791695000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":205700000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":418943000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":264333000},"#41":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1183656000},"#42":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":888976000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":294680000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1183656000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":325348000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":340786000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":347473000},"#43":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1375782000},"#44":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1013607000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":362175000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1375782000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":379562000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":406372000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":411746000},"#45":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1637088000},"#46":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1197680000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":439408000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1637088000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":414420000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":417228000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":432108000},"#47":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1719408000},"#48":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1263756000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":455652000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1719408000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":474879000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":517817000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":566016000},"#49":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2088607000},"#50":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1558712000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":529895000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2088607000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":596425000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":620857000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16062000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6496000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":6179000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":8543000},"#51":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":25380000},"#52":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":21218000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":4162000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":25380000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7907000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-193187000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-12809000},"#53":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-217436000},"#54":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-198089000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":-19347000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-217436000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-11547000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-5250000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-4574000},"#55":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-19122000},"#56":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-21371000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":2249000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-19122000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":6714000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":6979000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5536000},"#57":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":20649000},"#58":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":19229000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":1420000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":20649000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":823000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5098000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5813000},"#59":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16982000},"#60":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":11734000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":5248000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16982000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5218000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3336000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":14403000},"#61":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":34235000},"#62":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":22957000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":11278000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":34235000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7422000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":11773000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9152000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6029000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5670000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":8039000},"#63":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":23463000},"#64":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":19738000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":3725000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":23463000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7616000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-193489000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-13101000},"#65":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-218506000},"#66":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-198974000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":-19532000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-218506000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-11779000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-5913000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-4289000},"#67":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-18580000},"#68":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-21981000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":3401000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-18580000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":8527000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":7796000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":8430000},"#69":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29021000},"#70":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":24753000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":4268000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29021000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3807000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":8064000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7977000},"#71":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":27870000},"#72":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":19848000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":8022000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":27870000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8149000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5744000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":16674000},"#73":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":43938000},"#74":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":30567000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":13371000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":43938000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9310000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":16751000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":500000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":500000},"#75":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1900000},"#76":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1500000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":400000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1900000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":300000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":300000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":300000},"#77":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1100000},"#78":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":900000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":200000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1100000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":200000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":500000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8244000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5414000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5281000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":16685000},"#79":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":31244000},"#80":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":27380000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":3864000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":31244000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5398000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-172534000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-9115000},"#81":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-188230000},"#82":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-176251000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":-11979000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-188230000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-17510000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-10475000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1624000},"#83":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-8585000},"#84":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-26361000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":17776000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-8585000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":7324000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":7274000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5643000},"#85":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":23079000},"#86":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":20241000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":2838000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":23079000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2984000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3467000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3535000},"#87":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14385000},"#88":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":9986000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":4399000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14385000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4220000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2687000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6861000},"#89":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22919000},"#90":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":13768000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":9151000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22919000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3064000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9048000},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.09},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.06},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.06},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.17},"#91":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.33},"#92":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":95950062},"#93":{"kind":"computed","op":"product","terms":[{"ref":"#91"},{"ref":"#92"}],"value":31663520.46},"#94":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":0.29},"#95":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":95945804},"#96":{"kind":"computed","op":"product","terms":[{"ref":"#94"},{"ref":"#95"}],"value":27824283.159999996},"#97":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#96","weight":-1}],"value":3839237.3000000045},"#98":{"kind":"computed","op":"sum","terms":[{"ref":"#92","weight":4},{"ref":"#95","weight":-3}],"rule":"unaverage-quarter","value":95962836},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"per-share-quarter","value":0.04000754312846699},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.33},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.06},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-1.68},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.09},"#99":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.83},"#100":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":102952370},"#101":{"kind":"computed","op":"product","terms":[{"ref":"#99"},{"ref":"#100"}],"value":-188402837.1},"#102":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-1.74},"#103":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":101576775},"#104":{"kind":"computed","op":"product","terms":[{"ref":"#102"},{"ref":"#103"}],"value":-176743588.5},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#104","weight":-1}],"value":-11659248.599999994},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#100","weight":4},{"ref":"#103","weight":-3}],"rule":"unaverage-quarter","value":107079155},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"per-share-quarter","value":-0.10888439117772263},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.83},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.16},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.1},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.01},"#107":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.08},"#108":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":110695266},"#109":{"kind":"computed","op":"product","terms":[{"ref":"#107"},{"ref":"#108"}],"value":-8855621.28},"#110":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.24},"#111":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":109458855},"#112":{"kind":"computed","op":"product","terms":[{"ref":"#110"},{"ref":"#111"}],"value":-26270125.2},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#112","weight":-1}],"value":17414503.92},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#108","weight":4},{"ref":"#111","weight":-3}],"rule":"unaverage-quarter","value":114404499},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#113"},{"ref":"#114"}],"rule":"per-share-quarter","value":0.15221869832234483},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.08},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.06},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.06},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.05},"#115":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.19},"#116":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":124686067},"#117":{"kind":"computed","op":"product","terms":[{"ref":"#115"},{"ref":"#116"}],"value":23690352.73},"#118":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.16},"#119":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":124646849},"#120":{"kind":"computed","op":"product","terms":[{"ref":"#118"},{"ref":"#119"}],"value":19943495.84},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#120","weight":-1}],"value":3746856.8900000006},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#116","weight":4},{"ref":"#119","weight":-3}],"rule":"unaverage-quarter","value":124803721},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"per-share-quarter","value":0.0300219966197963},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.19},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.02},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.03},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.03},"#123":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.11},"#124":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":125614171},"#125":{"kind":"computed","op":"product","terms":[{"ref":"#123"},{"ref":"#124"}],"value":13817558.81},"#126":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.08},"#127":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":125457540},"#128":{"kind":"computed","op":"product","terms":[{"ref":"#126"},{"ref":"#127"}],"value":10036603.200000001},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128","weight":-1}],"value":3780955.6099999994},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#124","weight":4},{"ref":"#127","weight":-3}],"rule":"unaverage-quarter","value":126084064},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"per-share-quarter","value":0.029987577256393},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.11},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.03},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.02},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.05},"#131":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.18},"#132":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":128889836},"#133":{"kind":"computed","op":"product","terms":[{"ref":"#131"},{"ref":"#132"}],"value":23200170.48},"#134":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.11},"#135":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":128392315},"#136":{"kind":"computed","op":"product","terms":[{"ref":"#134"},{"ref":"#135"}],"value":14123154.65},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#136","weight":-1}],"value":9077015.83},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#132","weight":4},{"ref":"#135","weight":-3}],"rule":"unaverage-quarter","value":130382399},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#137"},{"ref":"#138"}],"rule":"per-share-quarter","value":0.06961841398546441},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.18},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.02},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.07},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":84633000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":84633000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2021-03-31","value":81938000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-06-30","value":299751000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-09-30","value":362112000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":320577000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":320577000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-03-31","value":315928000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-06-30","value":292193000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-09-30","value":316896000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":347992000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":347992000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-03-31","value":311229000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-06-30","value":317945000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-09-30","value":330391000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":389511000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":389511000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-03-31","value":351136000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-06-30","value":387352000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-09-30","value":421997000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":491149000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":491149000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-03-31","value":469331000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-06-30","value":390127000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-09-30","value":441352000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":479685000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":479685000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2026-03-31","value":419524000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2026-06-30","value":412200000},"cash@FY2019":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2019-12-31","value":46889000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2020-03-31","value":49797000},"cash@2020Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2020-06-30","value":62762000},"cash@2020Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2020-09-30","value":88191000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":190084000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":190084000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":204646000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":436450000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":469424000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":446676000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":446676000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":492558000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":521270000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":579646000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":551962000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":551962000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":588777000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":654000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":697668000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":700804000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":700804000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":728140000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":779671000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":853753000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":834823000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":834823000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":886467000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":882960000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":970926000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":911001000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":911001000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2026-03-31","value":966022000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":1025266000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":328969000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":328969000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-03-31","value":348276000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-06-30","value":597139000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-09-30","value":632061000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":686373000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":686373000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-03-31","value":723183000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-06-30","value":744990000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-09-30","value":807786000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":792813000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":792813000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-03-31","value":875343000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-06-30","value":937574000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-09-30","value":992330000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":999900000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":999900000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-03-31","value":1031586000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-06-30","value":1077621000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-09-30","value":1145565000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":1135783000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":1135783000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-03-31","value":1183538000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-06-30","value":1272542000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-09-30","value":1350987000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":1369378000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":1369378000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2026-03-31","value":1417892000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2026-06-30","value":1488581000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":146938000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":146938000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":157524000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":167318000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":187242000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":190461000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":190461000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":220353000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":265140000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":304529000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":264274000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":264274000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":309689000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":358444000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":394192000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":386952000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":386952000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":403798000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":429592000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":479473000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":449146000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":449146000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":470810000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":534854000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":582914000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":568520000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":568520000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2026-03-31","value":601298000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":634444000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":185317000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":185317000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2021-03-31","value":198907000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-06-30","value":207668000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-09-30","value":227066000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":236192000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":236192000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-03-31","value":265284000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-06-30","value":277884000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-09-30","value":316717000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":273764000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":273764000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-03-31","value":318822000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-06-30","value":366265000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-09-30","value":401273000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":392511000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":392511000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-03-31","value":408762000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-06-30","value":434014000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-09-30","value":483383000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":452336000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":452336000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2025-03-31","value":474012000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-06-30","value":538996000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-09-30","value":588226000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-12-31","value":578435000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-12-31","value":578435000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2026-03-31","value":611988000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2026-06-30","value":650508000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2019-12-31","value":107456000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2020-03-31","value":112906000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2020-06-30","value":118223000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2020-09-30","value":135052000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-12-31","value":143652000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-12-31","value":143652000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2021-03-31","value":149369000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2021-06-30","value":389471000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2021-09-30","value":404995000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-12-31","value":450181000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-12-31","value":450181000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-03-31","value":457899000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-06-30","value":467106000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-09-30","value":491069000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-12-31","value":519049000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-12-31","value":519049000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-03-31","value":556521000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-06-30","value":571309000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-09-30","value":591057000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-12-31","value":607389000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-12-31","value":607389000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-03-31","value":622824000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-06-30","value":643607000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-09-30","value":662182000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-12-31","value":683447000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-12-31","value":683447000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-03-31","value":709526000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-06-30","value":733546000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-09-30","value":762761000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-12-31","value":790943000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-12-31","value":790943000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2026-03-31","value":805904000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2026-06-30","value":838073000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24358000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-7079000},"#139":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":6690000},"#140":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-7079000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":13769000},"#141":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":42230000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":35540000},"#142":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38891000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":-3339000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38891000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-2476000},"#143":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":4727000},"#144":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-2476000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":7203000},"#145":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":67378000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":62651000},"#146":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":55058000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":-12320000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":55058000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-5320000},"#147":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1897000},"#148":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-5320000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":7217000},"#149":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":18042000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":16145000},"#150":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":47196000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":29154000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":47196000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-13384000},"#151":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-5777000},"#152":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-13384000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":7607000},"#153":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16684000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":22461000},"#154":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80785000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":64101000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":80785000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-33137000},"#155":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":1330000},"#156":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-33137000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":34467000},"#157":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":34484000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":33154000},"#158":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":109282000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":74798000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":109282000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-24061000},"#159":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-16090000},"#160":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-24061000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":7971000},"#161":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":35904000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":51994000},"#162":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":163404000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":127500000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":163404000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-49465000},"#163":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-48365000},"#164":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-49465000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":1100000},"#165":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5709000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":5709000},"#166":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":13000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":13000},"#167":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":379000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":366000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":366000},"#169":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":380000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":1000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":1000},"#171":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":380000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":0},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":380000},"#173":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":0},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":0},"#174":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":199000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":199000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":199000},"#176":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":396000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":197000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":197000},"#178":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":547000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":151000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":151000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":547000},"#180":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":34000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":34000},"#181":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":73000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":39000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":39000},"#183":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":89000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":16000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":16000},"#185":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":104000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":15000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":15000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":104000},"#187":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":0},"#188":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":72000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":72000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":72000},"#190":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":90000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":18000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":18000},"#192":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":113000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":23000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":23000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":113000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1427000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":338000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":594000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":457000},"#194":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1843000},"#195":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1389000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":454000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1843000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":445000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":440000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":466000},"#196":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2464000},"#197":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1351000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":1113000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2464000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1118000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1165000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1153000},"#198":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4571000},"#199":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3436000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":1135000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4571000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1340000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1690000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1731000},"#200":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6533000},"#201":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4761000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":1772000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6533000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1821000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1818000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1797000},"#202":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7268000},"#203":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5436000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":1832000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7268000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1901000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2583000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2766000},"#204":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9907000},"#205":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7250000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":2657000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9907000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3281000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3356000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":95931549},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":95931549},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":95931549},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":95950929},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92","weight":4},{"ref":"#95","weight":-3}],"rule":"unaverage-quarter","value":95962836},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":95950062},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":95985817},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":102739033},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":105896622},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100","weight":4},{"ref":"#103","weight":-3}],"rule":"unaverage-quarter","value":107079155},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":102952370},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":108059064},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":108685835},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":124845602},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108","weight":4},{"ref":"#111","weight":-3}],"rule":"unaverage-quarter","value":114404499},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":110695266},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":124328964},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":124570875},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":124924442},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116","weight":4},{"ref":"#119","weight":-3}],"rule":"unaverage-quarter","value":124803721},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":124686067},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":125053404},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":125317908},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":125751006},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124","weight":4},{"ref":"#127","weight":-3}],"rule":"unaverage-quarter","value":126084064},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":125614171},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":127752527},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":128447069},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":128776684},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132","weight":4},{"ref":"#135","weight":-3}],"rule":"unaverage-quarter","value":130382399},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":128889836},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":130878939},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":131827233},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":95985817},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":95985817},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2021-03-31","value":95985817},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-06-30","value":105740462},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-09-30","value":106234792},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":107837741},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":107837741},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-03-31","value":108272771},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-06-30","value":109582734},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-09-30","value":113796678},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":114690808},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":114690808},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-03-31","value":115469961},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-06-30","value":117106892},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-09-30","value":118004544},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":118216979},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":118216979},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-03-31","value":118678902},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-06-30","value":119479134},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-09-30","value":119953176},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":120309346},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":120309346},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-03-31","value":121391314},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-06-30","value":122673254},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-09-30","value":122867531},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":123604576},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":123604576},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2026-03-31","value":125689005},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2026-06-30","value":126289983},"#206":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":770298000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":770298000},"#207":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":206446000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":206446000},"#208":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":177085000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":177085000},"#209":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":198627000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":198627000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":209537000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":209537000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":791695000},"#211":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":205700000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#211"}],"rule":"component-sum","value":205700000},"#212":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":418943000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":418943000},"#213":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":264333000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":264333000},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":294680000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"}],"rule":"component-sum","value":294680000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1183656000},"#215":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":325348000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":325348000},"#216":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":340786000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":340786000},"#217":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":347473000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":347473000},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":362175000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":362175000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":1375782000},"#219":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":379562000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":379562000},"#220":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":406372000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":406372000},"#221":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":411746000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":411746000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":439408000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":439408000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":1637088000},"#223":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":414420000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":414420000},"#224":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":417228000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":417228000},"#225":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":432108000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":432108000},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":455652000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":455652000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1719408000},"#227":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":474879000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":474879000},"#228":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":517817000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":517817000},"#229":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":566016000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":566016000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":529895000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":529895000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":2088607000},"#231":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":596425000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":596425000},"#232":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":620857000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":620857000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":8996000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":4579000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":27206000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":8361000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-192749000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-12335000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-18219000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-214942000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":-10461000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":-13509000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":31244000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#233"},{"ref":"totalAssets@2020Q4"}],"scale":100,"value":9.49755144101724},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"totalAssets@FY2020"}],"scale":100,"value":9.49755144101724},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":31228000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#234"},{"ref":"totalAssets@2021Q1"}],"scale":100,"value":8.966451894474497},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-146587000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#235"},{"ref":"totalAssets@2021Q2"}],"scale":100,"value":-24.548220766019302},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-172387000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#236"},{"ref":"totalAssets@2021Q3"}],"scale":100,"value":-27.27379161188556},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-188230000},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":507671000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#237"},{"ref":"#238"}],"scale":100,"value":-37.077162177867166},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.2936340497352625},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":25363000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-2476000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":0},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.7016577172096423},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.5270707420636964},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.2991417180874025},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":7916000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":7004000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-199000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-85.57336239125426},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.2936340497352625},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":4125000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":38511000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-380000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-72000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.1062020010402964},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.8238839763791574},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":18649000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-5709000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.042575919426217},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.04837479017244},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":13152000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-7092000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-13000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.0505959369217908},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.5424763550638203},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":13403000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-366000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.371638728828357},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.8816352365985685},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":6170000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":35539000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-1000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.123666554037747},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.053772264323985},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":8539000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-3339000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":0},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.9475991932578065},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.8081507166622213},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-76.42498981200943},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.6085059587133483},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-193189000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":62454000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-197000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-5.092555779965331},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-3.6239086528522133},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.507044359705622},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-12801000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-12471000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-151000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.0267639549200425},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-4.350731659481428},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.345236032573598},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-19332000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":54511000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-547000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-22.503777607584194},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-19.48107056363975},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.345236032573598},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-217406000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-5354000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-34000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-3.6797205872511562},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-5.579969471097925},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.2353133381437966},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-11579000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":7178000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-39000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-1.5646607219493587},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-3.1218706785561015},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.9660179527796635},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":16129000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-16000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-1.3339204838742604},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":0.47360884691993854},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.9034180652745716},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":29139000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-15000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":0.6171382784887933},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":4.877834610234233},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.088597440535202},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":47092000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-104000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-1.4094909557295123},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.6328040924034025},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.088597440535202},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-18080000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-13384000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":0},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.7381354264826188},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.8960535989810394},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.9011879659916884},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":7535000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.688395576640676},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.759763493979693},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.824552789278102},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":22443000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-18000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.3266807578567972},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.3523228895567028},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.7698684904817956},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":64078000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-23000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":0.32212109938570144},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":0.6437885070821272},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.8110876801257003},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":80672000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-113000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.2456137493462474},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.3921991244690803},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.8110876801257003},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.19819720019362158},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.7186153649790605},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.8032283468466908},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.2071243541718957},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.8209298030431469},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.8149104266373675},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.3274083681759952},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":0.8072232206265514},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.7806070414809594},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.1386417878064656},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":0.954436971143415},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.8586896020447694},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.9780060931012042},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.8284429189295032},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.8586896020447694},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.086863696294707},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.8789890376319786},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.882855079543765},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":0.640119120488609},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":0.5155875529834809},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.650843033799878},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":2.4814832043747703},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.1820770856915437},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.665641930027414},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.0839916255984683},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.690956496351444},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.6024080067543798},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.6126965643227333},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.079637580187315},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.6024080067543798},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.2291192967755076},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":0.5074133017138448},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.606561139401761},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.8609613834310736},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.4302198757567615},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.6160070865198504},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.371560099699883},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-3.3304843572428173},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":7.313493102846167},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.15451078824154},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-1.5624780649418106},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.713276015053697},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-1.1591380432289204},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":3.1024646078066582},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":24.830234888122007},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-4.529424369763159},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.641675808822008},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-1.7061768445607246},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.139263745171904},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.703717421164832},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.9959058678901505},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.471171848510312},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-3.4648800339653514},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.8229059564389587},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.378377212532532},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":14.535828032702097},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.866393161279503},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":14579000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":6764000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":507671000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#239"}],"scale":100,"value":-37.077162177867166},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-211138000},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":535729500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#240"},{"ref":"#241"}],"scale":100,"value":-39.41130738553692},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-49079000},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":671064500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#242"},{"ref":"#243"}],"scale":100,"value":-7.313603982925636},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-38340000},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":719923500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#244"},{"ref":"#245"}],"scale":100,"value":-5.325565841370645},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-8585000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":739593000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#246"},{"ref":"#247"}],"scale":100,"value":-1.1607735605934617},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":739593000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#248"}],"scale":100,"value":-1.1607735605934617},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":16249000},"#250":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":799263000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#249"},{"ref":"#250"}],"scale":100,"value":2.032997899314744},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":33998000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":841282000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#251"},{"ref":"#252"}],"scale":100,"value":4.041213291143754},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":38017000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":900058000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#253"},{"ref":"#254"}],"scale":100,"value":4.223838908159252},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":23079000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":896356500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#255"},{"ref":"#256"}],"scale":100,"value":2.574756807140909},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":896356500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#257"}],"scale":100,"value":2.574756807140909},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":18739000},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":953464500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#258"},{"ref":"#259"}],"scale":100,"value":1.965358961974987},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":14932000},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1007597500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#260"},{"ref":"#261"}],"scale":100,"value":1.4819409536049861},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":12824000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1068947500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#262"},{"ref":"#263"}],"scale":100,"value":1.1996847366217704},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":14385000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1067841500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#264"},{"ref":"#265"}],"scale":100,"value":1.3471100345884666},"#266":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1067841500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#266"}],"scale":100,"value":1.3471100345884666},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":15621000},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1107562000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#267"},{"ref":"#268"}],"scale":100,"value":1.4103950839772401},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":14841000},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1175081500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#269"},{"ref":"#270"}],"scale":100,"value":1.2629762276063405},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":18167000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1248276000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"#272"}],"scale":100,"value":1.4553672425008572},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":22919000},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1252580500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#273"},{"ref":"#274"}],"scale":100,"value":1.8297426792130325},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1252580500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#275"}],"scale":100,"value":1.8297426792130325},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":21763000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1300715000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#276"},{"ref":"#277"}],"scale":100,"value":1.6731566868991286},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":28124000},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1380561500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#278"},{"ref":"#279"}],"scale":100,"value":2.0371421338346756},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":96748000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#280"}],"scale":100,"value":8.52110637946004},"#281":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":125554000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#233"},{"ref":"#281"}],"scale":100,"value":24.884910078531945},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":125554000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#282"}],"scale":100,"value":24.884910078531945},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":131137500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#234"},{"ref":"#283"}],"scale":100,"value":23.813173196072825},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":253847000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#235"},{"ref":"#284"}],"scale":100,"value":-57.746201452055764},"#285":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":270023500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#236"},{"ref":"#285"}],"scale":100,"value":-63.84148046373741},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":296916500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#237"},{"ref":"#286"}],"scale":100,"value":-63.39492753013053},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":296916500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#287"}],"scale":100,"value":-63.39492753013053},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":303634000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#240"},{"ref":"#288"}],"scale":100,"value":-69.53700837192146},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":428288500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#242"},{"ref":"#289"}],"scale":100,"value":-11.459331735500719},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":448032000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#244"},{"ref":"#290"}],"scale":100,"value":-8.557424469680736},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":484615000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#246"},{"ref":"#291"}],"scale":100,"value":-1.7715093424677322},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":484615000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#292"}],"scale":100,"value":-1.7715093424677322},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":507210000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#249"},{"ref":"#293"}],"scale":100,"value":3.2036040298890005},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":519207500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#251"},{"ref":"#294"}],"scale":100,"value":6.548056412898504},"#295":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":541063000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#253"},{"ref":"#295"}],"scale":100,"value":7.026353677852672},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":44354000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#296"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":21.409470483178072},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":563219000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#255"},{"ref":"#297"}],"scale":100,"value":4.097695567798672},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":563219000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#298"}],"scale":100,"value":4.097695567798672},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":589672500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#258"},{"ref":"#299"}],"scale":100,"value":3.177865679678126},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":607458000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#260"},{"ref":"#300"}],"scale":100,"value":2.458112330399797},"#301":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":626619500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#262"},{"ref":"#301"}],"scale":100,"value":2.04653701329116},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":645418000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#264"},{"ref":"#302"}],"scale":100,"value":2.2287881651890715},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":645418000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#303"}],"scale":100,"value":2.2287881651890715},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":666175000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#267"},{"ref":"#304"}],"scale":100,"value":2.344879348519533},"#305":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":688576500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#269"},{"ref":"#305"}],"scale":100,"value":2.1553160759915566},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":712471500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"#306"}],"scale":100,"value":2.549856380220121},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":737195000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#273"},{"ref":"#307"}],"scale":100,"value":3.1089467508596775},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":737195000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#308"}],"scale":100,"value":3.1089467508596775},"#309":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":757715000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#276"},{"ref":"#309"}],"scale":100,"value":2.872188091828722},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":785809500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#278"},{"ref":"#310"}],"scale":100,"value":3.578984473972381},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":30715000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#311"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":3.9059718195228577},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":665000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#312"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":0.31229160992194416},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":42492000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#313"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":23.18622315348351},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":61634000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#314"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":28.841501364068158},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":149145000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#315"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":18.253526298075464},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":100194000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#316"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":46.90576619680067},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":109780000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#317"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":48.62772196530767},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":91375000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#318"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":36.328541212766964},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":89091000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#319"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":32.35754522705234},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":390440000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#320"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":40.40901658007494},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":72475000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#321"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":23.095847368236555},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":77815000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#322"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":23.19125220542655},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":74383000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#323"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":21.692393386973997},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":76404000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#324"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":20.965688319100817},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":301077000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#325"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":22.192516916545046},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":28967000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#326"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":7.499042135675005},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":8975000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#327"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":2.171278163110779},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":20639000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#328"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":4.946055664993931},"#329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":20072000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#329"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":4.55324979357028},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":78653000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#330"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":4.744600621208317},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":64854000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#331"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":15.618324691806972},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":98827000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#332"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":23.400643105089426},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":142498000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#333"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":32.539658979587635},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":80273000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#334"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":17.41657626383164},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":386452000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#335"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":22.25605998652376},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":123750000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#336"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":25.776041091696044},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":111477000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#337"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":21.39045539409732},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2018-12-31","value":86040000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2019-12-31","value":107456000}},"quality":[]}