{"schemaVersion":2,"ticker":"STUB","company":{"ticker":"STUB","name":"StubHub Holdings, Inc.","exchange":"NYSE","cik":1337634,"sic":"7990","sicDescription":"Services-Miscellaneous Amusement & Recreation","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:51.190Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2023","FY2024","FY2025"],"labels":["2023","2024","2025"],"series":{"revenue":[1367719000,1770645000,1745188000],"costOfRevenue":[231870000,334102000,313984000],"grossProfit":[1135849000,1436543000,1431204000],"operatingExpenses":[814366000,1236786000,2709412000],"operatingIncome":[253234000,138057000,-1343974000],"pretaxIncome":[85596000,37259000,-1545340000],"interestExpense":[155942000,179778000,140035000],"netIncome":[405201000,null,-1905934000],"dilutedEps":[1.14,-0.18,-6.27],"cash":[775712000,1000965000,1241587000],"currentAssets":[null,1051355000,1295648000],"totalAssets":[null,5093585000,5054053000],"currentLiabilities":[null,1108046000,1251284000],"totalLiabilities":[null,3715843000,3112438000],"totalDebt":[null,2331507000,1506957000],"equity":[890221000,880564000,1183588000],"temporaryEquity":[null,null,758027000],"operatingCashFlow":[307391000,261487000,192569000],"capex":[5437000,6377000,34380000],"depreciationAndAmortization":[22753000,24532000,25604000],"dilutedShares":[307815519,304359896,319233573],"totalCosts":[1114485000,1632588000,3089162000],"ebit":[241538000,217037000,-1405305000],"freeCashFlow":[301954000,255110000,158189000],"capexOutflow":[-5437000,-6377000,-34380000],"grossMargin":[83.04695628268672,81.13105676180149,82.00858589447097],"operatingMargin":[18.515060476603747,7.796989232737222,-77.01027052672835],"netMargin":[29.62604160649958,null,-109.21081281787406],"currentRatio":[null,0.9488369616423867,1.0354547808491117],"netDebt":[null,1330542000,265370000],"fcfMargin":[22.07719568127664,14.407744070663513,9.064295651815163],"ebitda":[264291000,241569000,-1379701000],"debtToCapital":[null,72.58578655328603,56.00935869870231],"returnOnAssets":[null,null,-37.56409126931804],"returnOnEquity":[57.20406639156453,null,-184.66992740844665],"revenueGrowth":[null,29.45970627007448,-1.4377246709532443]}},"quarterly":{"keys":["2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[null,null,433779000,533415000,397607000,430295000,468113000,449173000,446045000,573068000],"costOfRevenue":[null,null,79562000,128183000,62456000,75132000,100514000,75882000,65815000,104592000],"grossProfit":[null,null,354217000,405232000,335151000,355163000,367599000,373291000,380230000,468476000],"operatingExpenses":[null,null,325919000,316711000,295550000,315535000,1712669000,385667000,337230000,426025000],"operatingIncome":[null,null,12146000,72857000,26838000,25056000,-1368189000,-27679000,25829000,19456000],"pretaxIncome":[null,null,-49827000,84659000,-30677000,-71423000,-1400849000,-42391000,45214000,12232000],"interestExpense":[null,null,47548000,45209000,42437000,43868000,35360000,18370000,17268000,22200000],"netIncome":[-16058000,-7920000,-33012000,54190000,-22183000,-53829000,-1294609000,-535313000,48045000,14607000],"dilutedEps":[null,null,-0.15,0.13994172987414338,-0.12,-0.25,-4.27,-1.5609991046911924,0.06,0],"cash":[null,null,1142357000,1000965000,1150071000,1242010000,1392458000,1241587000,1526237000,1693051000],"currentAssets":[null,null,null,1051355000,null,null,1440092000,1295648000,1622696000,1784985000],"totalAssets":[null,null,null,5093585000,null,null,5600780000,5054053000,5353641000,5558558000],"currentLiabilities":[null,null,null,1108046000,null,null,1266300000,1251284000,1472265000,1709119000],"totalLiabilities":[null,null,null,3715843000,null,null,3149822000,3112438000,3335698000,3480714000],"totalDebt":[null,null,null,2331507000,null,null,1652858000,1506957000,1496227000,1396271000],"equity":[901291000,889359000,815930000,880564000,863249000,800144000,1692931000,1183588000,1563593000,1623494000],"temporaryEquity":[null,null,null,null,null,null,null,758027000,454350000,454350000],"operatingCashFlow":[null,null,null,-149448000,158321000,19320000,3795000,11133000,298416000,321859000],"capex":[null,null,null,1177000,7211000,9604000,8395000,9170000,7842000,12201000],"depreciationAndAmortization":[null,null,6168000,6393000,6344000,6412000,6411000,6437000,7893000,9815000],"dilutedShares":[null,null,304427934,304431812,304554114,304729749,312956375,354668688,378309298,378710978],"totalCosts":[null,null,421633000,460558000,370769000,405239000,1836302000,476852000,420216000,553612000],"ebit":[null,null,-2279000,129868000,11760000,-27555000,-1365489000,-24021000,62482000,34432000],"freeCashFlow":[null,null,null,-150625000,151110000,9716000,-4600000,1963000,290574000,309658000],"capexOutflow":[null,null,null,-1177000,-7211000,-9604000,-8395000,-9170000,-7842000,-12201000],"grossMargin":[null,null,81.65840208954329,75.96936719064892,84.29202705183762,82.5394206300329,78.52783409134119,83.10628644197224,85.24476229976796,81.74876279952815],"operatingMargin":[null,null,2.8000433400418188,13.658596027483291,6.749881164064013,5.822981907760955,-292.2775056450045,-6.162213668230281,5.790671344819469,3.3950595740819587],"netMargin":[null,null,-7.610326917623951,10.159069392499273,-5.57912712804352,-12.509789795372942,-276.559078683993,-119.17746614333453,10.771334730800703,2.548912170981454],"currentRatio":[null,null,null,0.9488369616423867,null,null,1.1372439390349838,1.0354547808491117,1.1021765782654618,1.0443889512667053],"netDebt":[null,null,null,1330542000,null,null,260400000,265370000,-30010000,-296780000],"fcfMargin":[null,null,null,-28.23786357713975,38.004864099475114,2.2579858004392337,-0.9826687146052343,0.43702537774977573,65.14454819580983,54.03512323144898],"ebitda":[null,null,3889000,136261000,18104000,-21143000,-1359078000,-17584000,70375000,44247000],"debtToCapital":[null,null,null,72.58578655328603,null,null,49.4011427498865,56.00935869870231,48.8991836121079,46.237737042451975],"returnOnAssets":[null,null,null,-0.054971105812507304,null,null,-23.504422598280954,-37.56409126931804,-34.288925985137965,-31.79367742497245],"returnOnEquity":[null,null,null,-0.31624392571656074,-1.0115950899384543,-6.491139702030716,-104.94252172599438,-184.66992740844665,-151.28351989952372,-145.8361355945071],"revenueGrowth":[null,null,null,null,null,null,7.91509040317766,-15.792956703504778,12.18238109490024,33.18026005414889]}},"filings":[{"accn":"0001628280-26-014844","filed":"2026-03-05","form":"10-K"},{"accn":"0001628280-25-052164","filed":"2025-11-14","form":"10-Q"},{"accn":"0001628280-26-034716","filed":"2026-05-14","form":"10-Q"},{"accn":"0001628280-26-056402","filed":"2026-08-13","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1367719000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":1367719000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":433779000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":433779000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1770645000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1237230000},"#4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":533415000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":533415000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1770645000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":397607000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":397607000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":430295000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":430295000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":468113000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":468113000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1745188000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1296015000},"#10":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":449173000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":449173000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1745188000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":446045000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":446045000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":573068000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":573068000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":231870000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":79562000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":334102000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":205919000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14","weight":-1}],"rule":"quarter-from-ytd","value":128183000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":334102000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":62456000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":75132000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":100514000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":313984000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":238102000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":75882000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":313984000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":65815000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":104592000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1135849000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":354217000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":405232000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":1436543000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":335151000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":355163000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":367599000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":373291000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":1431204000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":380230000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":468476000},"#17":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":275456000},"#18":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":517795000},"#19":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":21115000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":814366000},"#20":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":99355000},"#21":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":220964000},"#22":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5600000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"},{"ref":"#22"}],"rule":"component-sum","value":325919000},"#23":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":386531000},"#24":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":296929000},"#25":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":89602000},"#26":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":827972000},"#27":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":606664000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":221308000},"#29":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":22283000},"#30":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":16482000},"#31":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":5801000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#28"},{"ref":"#31"}],"rule":"component-sum","value":316711000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#26"},{"ref":"#29"}],"rule":"component-sum","value":1236786000},"#32":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":70899000},"#33":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":218904000},"#34":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5747000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"},{"ref":"#34"}],"rule":"component-sum","value":295550000},"#35":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":74529000},"#36":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":235206000},"#37":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5800000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":315535000},"#38":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1425733000},"#39":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":281136000},"#40":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5800000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39"},{"ref":"#40"}],"rule":"component-sum","value":1712669000},"#41":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1714628000},"#42":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1571161000},"#43":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":143467000},"#44":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":971717000},"#45":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":735246000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":236471000},"#47":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":23067000},"#48":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":17338000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":5729000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#46"},{"ref":"#49"}],"rule":"component-sum","value":385667000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#44"},{"ref":"#47"}],"rule":"component-sum","value":2709412000},"#50":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":105645000},"#51":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":225907000},"#52":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5678000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"},{"ref":"#52"}],"rule":"component-sum","value":337230000},"#53":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":146338000},"#54":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":274087000},"#55":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5600000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":426025000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":253234000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":12146000},"#56":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":138057000},"#57":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":65200000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":72857000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":138057000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26838000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":25056000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-1368189000},"#58":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1343974000},"#59":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-1316295000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":-27679000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1343974000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":25829000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":19456000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":85596000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-49827000},"#60":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37259000},"#61":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-47400000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":84659000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37259000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-30677000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-71423000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-1400849000},"#62":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1545340000},"#63":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-1502949000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":-42391000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1545340000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":45214000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":12232000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":155942000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":47548000},"#64":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":179778000},"#65":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":134569000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":45209000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":179778000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":42437000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":43868000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":35360000},"#66":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":140035000},"#67":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":121665000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":18370000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":140035000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":17268000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":22200000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":405201000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-16058000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-7920000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-33012000},"#68":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-2800000},"#69":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-56990000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":54190000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-2800000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-22183000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-53829000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-1294609000},"#70":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1905934000},"#71":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-1370621000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":-535313000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1905934000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":48045000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":14607000},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.14},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.15},"#72":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.18},"#73":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":304359896},"#74":{"kind":"computed","op":"product","terms":[{"ref":"#72"},{"ref":"#73"}],"value":-54784781.28},"#75":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-0.32},"#76":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":304335924},"#77":{"kind":"computed","op":"product","terms":[{"ref":"#75"},{"ref":"#76"}],"value":-97387495.68},"#78":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#77","weight":-1}],"value":42602714.400000006},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#73","weight":4},{"ref":"#76","weight":-3}],"rule":"unaverage-quarter","value":304431812},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#78"},{"ref":"#79"}],"rule":"per-share-quarter","value":0.13994172987414338},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.18},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.12},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.25},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-4.27},"#80":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-6.27},"#81":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":319233573},"#82":{"kind":"computed","op":"product","terms":[{"ref":"#80"},{"ref":"#81"}],"value":-2001594502.7099998},"#83":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-4.71},"#84":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":307421868},"#85":{"kind":"computed","op":"product","terms":[{"ref":"#83"},{"ref":"#84"}],"value":-1447956998.28},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#85","weight":-1}],"value":-553637504.4299998},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":354668688},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"per-share-quarter","value":-1.5609991046911924},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-6.27},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.06},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":775712000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-09-30","value":1142357000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":1000965000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":1000965000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-03-31","value":1150071000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-06-30","value":1242010000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2025-09-30","value":1392458000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":1241587000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2025-12-31","value":1241587000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2026-03-31","value":1526237000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2026-06-30","value":1693051000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1051355000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1051355000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-09-30","value":1440092000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1295648000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1295648000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2026-03-31","value":1622696000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":1784985000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":5093585000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":5093585000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-09-30","value":5600780000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":5054053000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-12-31","value":5054053000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2026-03-31","value":5353641000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2026-06-30","value":5558558000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1108046000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1108046000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-09-30","value":1266300000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1251284000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1251284000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2026-03-31","value":1472265000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2026-06-30","value":1709119000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":3715843000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":3715843000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2025-09-30","value":3149822000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":3112438000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-12-31","value":3112438000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2026-03-31","value":3335698000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2026-06-30","value":3480714000},"#88":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2024-12-31","value":2311981000},"#89":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":19526000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":2331507000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":2331507000},"#90":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2025-09-30","value":1652858000},"#91":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2025-09-30","value":0},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":1652858000},"#92":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2025-12-31","value":1506957000},"#93":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2025-12-31","value":0},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":1506957000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":1506957000},"#94":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2026-03-31","value":1496227000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":1496227000},"#95":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2026-06-30","value":1396271000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":1396271000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-12-31","value":890221000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2024-03-31","value":901291000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2024-06-30","value":889359000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2024-09-30","value":815930000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2024-12-31","value":880564000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2024-12-31","value":880564000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2025-03-31","value":863249000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2025-06-30","value":800144000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2025-09-30","value":1692931000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2025-12-31","value":1183588000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2025-12-31","value":1183588000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2026-03-31","value":1563593000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2026-06-30","value":1623494000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2025-12-31","value":758027000},"temporaryEquity@FY2025":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2025-12-31","value":758027000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":2,"unit":"USD","end":"2026-03-31","value":454350000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2026-06-30","value":454350000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":307391000},"#96":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":261487000},"#97":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":410935000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":-149448000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":261487000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":158321000},"#98":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":177641000},"#99":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":158321000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":19320000},"#100":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":181436000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":3795000},"#101":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":192569000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":11133000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":192569000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":298416000},"#102":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":620275000},"#103":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":298416000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":321859000},"#104":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1722000},"#105":{"kind":"filed","concept":"PaymentsForSoftware","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2009000},"#106":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1706000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":5437000},"#107":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1666000},"#108":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1326000},"#109":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":340000},"#110":{"kind":"filed","concept":"PaymentsForSoftware","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2625000},"#111":{"kind":"filed","concept":"PaymentsForSoftware","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2104000},"#112":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":521000},"#113":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2086000},"#114":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1770000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":316000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#112"},{"ref":"#115"}],"rule":"component-sum","value":1177000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#110"},{"ref":"#113"}],"rule":"component-sum","value":6377000},"#116":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":507000},"#117":{"kind":"filed","concept":"PaymentsForSoftware","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6229000},"#118":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":475000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":7211000},"#119":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":798000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":291000},"#121":{"kind":"filed","concept":"PaymentsForSoftware","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":15075000},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":8846000},"#123":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":942000},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":467000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#122"},{"ref":"#124"}],"rule":"component-sum","value":9604000},"#125":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1170000},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":372000},"#127":{"kind":"filed","concept":"PaymentsForSoftware","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":22842000},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":7767000},"#129":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1198000},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":256000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#128"},{"ref":"#130"}],"rule":"component-sum","value":8395000},"#131":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1393000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":223000},"#133":{"kind":"filed","concept":"PaymentsForSoftware","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":31532000},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":8690000},"#135":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1455000},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":257000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#134"},{"ref":"#136"}],"rule":"component-sum","value":9170000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#133"},{"ref":"#135"}],"rule":"component-sum","value":34380000},"#137":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":169000},"#138":{"kind":"filed","concept":"PaymentsForSoftware","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7629000},"#139":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":44000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":7842000},"#140":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":585000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":416000},"#142":{"kind":"filed","concept":"PaymentsForSoftware","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":19414000},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":11785000},"#144":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":44000},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#143"},{"ref":"#145"}],"rule":"component-sum","value":12201000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":22753000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":6168000},"#146":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":24532000},"#147":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":18139000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":6393000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":24532000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6344000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":6412000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6411000},"#148":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25604000},"#149":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":19167000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":6437000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25604000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7893000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9815000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":307815519},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":304427934},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73","weight":4},{"ref":"#76","weight":-3}],"rule":"unaverage-quarter","value":304431812},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":304359896},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":304554114},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":304729749},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":312956375},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":354668688},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":319233573},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":378309298},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":378710978},"#150":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1114485000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":1114485000},"#151":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":421633000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":421633000},"#152":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1632588000},"#153":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1172030000},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":460558000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":460558000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":1632588000},"#155":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":370769000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":370769000},"#156":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":405239000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":405239000},"#157":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1836302000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":1836302000},"#158":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3089162000},"#159":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2612310000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":476852000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":476852000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":3089162000},"#161":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":420216000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":420216000},"#162":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":553612000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":553612000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":-2279000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-150625000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-1177000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":34432000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":75.96936719064892},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":13.658596027483291},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.159069392499273},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.9488369616423867},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1330542000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":129868000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":255110000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-6377000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":81.13105676180149},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.796989232737222},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.15813446512429086},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":241538000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":81.65840208954329},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.8000433400418188},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-7.610326917623951},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":301954000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-5437000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":83.04695628268672},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":18.515060476603747},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":29.62604160649958},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.9488369616423867},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1330542000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":217037000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":151110000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-7211000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":84.29202705183762},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.749881164064013},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.57912712804352},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":11760000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":9716000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-9604000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":82.5394206300329},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.822981907760955},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-12.509789795372942},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-27555000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-4600000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-8395000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":78.52783409134119},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-292.2775056450045},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-276.559078683993},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.1372439390349838},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":260400000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-1365489000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":1963000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-9170000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":83.10628644197224},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-6.162213668230281},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-119.17746614333453},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0354547808491117},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":265370000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-24021000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":158189000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-34380000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":82.00858589447097},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-77.01027052672835},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-109.21081281787406},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0354547808491117},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":265370000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-1405305000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":290574000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-7842000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":85.24476229976796},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":5.790671344819469},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":10.771334730800703},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.1021765782654618},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-30010000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":62482000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":309658000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-12201000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":81.74876279952815},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.3950595740819587},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":2.548912170981454},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.0443889512667053},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-296780000},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":22.07719568127664},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-28.23786357713975},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":14.407744070663513},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":38.004864099475114},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.2579858004392337},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.9826687146052343},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.43702537774977573},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":9.064295651815163},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":65.14454819580983},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":54.03512323144898},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":264291000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":3889000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":136261000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":241569000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":18104000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":-21143000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":-1359078000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":-17584000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":-1379701000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":70375000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":44247000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":3212071000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#163"}],"scale":100,"value":72.58578655328603},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":3212071000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#164"}],"scale":100,"value":72.58578655328603},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":3345789000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#165"}],"scale":100,"value":49.4011427498865},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2690545000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#166"}],"scale":100,"value":56.00935869870231},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2690545000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#167"}],"scale":100,"value":56.00935869870231},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":3059820000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#168"}],"scale":100,"value":48.8991836121079},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":3019765000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#169"}],"scale":100,"value":46.237737042451975},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-2800000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#170"},{"ref":"totalAssets@2024Q4"}],"scale":100,"value":-0.054971105812507304},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"totalAssets@FY2024"}],"scale":100,"value":-0.054971105812507304},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-1316431000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#171"},{"ref":"totalAssets@2025Q3"}],"scale":100,"value":-23.504422598280954},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-1905934000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":5073819000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#172"},{"ref":"#173"}],"scale":100,"value":-37.56409126931804},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":5073819000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#174"}],"scale":100,"value":-37.56409126931804},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-1835706000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#175"},{"ref":"totalAssets@2026Q1"}],"scale":100,"value":-34.288925985137965},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-1767270000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#176"},{"ref":"totalAssets@2026Q2"}],"scale":100,"value":-31.79367742497245},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":708343000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#177"}],"scale":100,"value":57.20406639156453},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":885392500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#170"},{"ref":"#178"}],"scale":100,"value":-0.31624392571656074},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":885392500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#179"}],"scale":100,"value":-0.31624392571656074},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-8925000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":882270000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#180"},{"ref":"#181"}],"scale":100,"value":-1.0115950899384543},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-54834000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":844751500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#182"},{"ref":"#183"}],"scale":100,"value":-6.491139702030716},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1254430500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#171"},{"ref":"#184"}],"scale":100,"value":-104.94252172599438},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1032076000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#172"},{"ref":"#185"}],"scale":100,"value":-184.66992740844665},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1032076000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#186"}],"scale":100,"value":-184.66992740844665},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1213421000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#175"},{"ref":"#187"}],"scale":100,"value":-151.28351989952372},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1211819000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#176"},{"ref":"#188"}],"scale":100,"value":-145.8361355945071},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":402926000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#189"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":29.45970627007448},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":34334000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#190"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":7.91509040317766},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-84242000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#191"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-15.792956703504778},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-25457000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#192"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-1.4377246709532443},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":48438000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#193"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":12.18238109490024},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":142773000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":33.18026005414889},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-12-31","value":526465000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-12-31","value":890221000}},"quality":[{"metric":"totalAssets","periodKey":"2024Q4","rule":"accounting-identity","severity":"warning","message":"Assets 5.0936e+9 ≠ liabilities + mezzanine + equity 4.5964e+9 (9.76% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"FY2024","rule":"accounting-identity","severity":"warning","message":"Assets 5.0936e+9 ≠ liabilities + mezzanine + equity 4.5964e+9 (9.76% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2025Q3","rule":"accounting-identity","severity":"warning","message":"Assets 5.6008e+9 ≠ liabilities + mezzanine + equity 4.8428e+9 (13.53% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"netIncome","periodKey":"FY2024","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 681 (-2.800e+6) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"FY2024","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -5.478e+7 against net income -2.800e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2026Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 2.270e+7 against net income 4.805e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q2","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 5 of 5 period(s), by up to 29.3% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}