{"schemaVersion":2,"ticker":"TMDX","company":{"ticker":"TMDX","name":"TransMedics Group, Inc.","exchange":"Nasdaq","cik":1756262,"sic":"3845","sicDescription":"Electromedical & Electrotherapeutic Apparatus","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:51.963Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[13017000,23604000,25639000,30262000,93459000,241623000,441540000,605494000],"costOfRevenue":[7283000,9741000,9004000,9103000,28187000,87530000,179459000,242688000],"grossProfit":[5734000,13863000,16635000,21159000,65272000,154093000,262081000,362806000],"operatingExpenses":[25971000,43466000,43019000,60587000,96709000,182820000,224585000,254223000],"operatingIncome":[-20237000,-29603000,-26384000,-39428000,-31437000,-28727000,37496000,108583000],"pretaxIncome":[-23715000,-33507000,-28716000,-44179000,-36165000,-26671000,35780000,107522000],"interestExpense":[2720000,4353000,3985000,3874000,3726000,10791000,14409000,13782000],"netIncome":[-23756000,-33547000,-28748000,-44215000,-36231000,-25028000,35464000,190291000],"dilutedEps":[-17.48,-2.36,-1.16,-1.6,-1.23,-0.77,1.01,4.87],"cash":[20241000,20092000,24581000,25580000,201182000,394812000,337150000,488866000],"currentAssets":[34794000,100001000,146766000,118705000,252294000,510654000,497216000,637783000],"totalAssets":[42157000,105299000,152026000,134893000,277147000,706047000,804076000,1068373000],"currentLiabilities":[12553000,16115000,11879000,23238000,23661000,54934000,59913000,89305000],"totalLiabilities":[47880000,50650000,48135000,67039000,89772000,568845000,575473000,595273000],"totalDebt":[33670000,34146000,34657000,35197000,58696000,null,null,null],"equity":[-192242000,54649000,103891000,67854000,187375000,137202000,228603000,473100000],"temporaryEquity":[186519000,null,null,null,null,null,null,null],"operatingCashFlow":[-25984000,-32286000,-30265000,-28864000,-45817000,-13028000,48803000,192840000],"capex":[418000,165000,455000,3519000,11907000,151847000,129744000,59251000],"depreciationAndAmortization":[769000,1222000,1577000,1817000,3478000,8177000,19758000,27185000],"dilutedShares":[1358694,14204787,24702764,27616839,29556633,32517372,35216837,40540694],"sharesOutstanding":[1397493,21184524,27175305,27791615,32141368,32670803,33617972,34267802],"totalCosts":[33254000,53207000,52023000,69690000,124896000,270350000,404044000,496911000],"ebitda":[-20226000,-27932000,-23154000,-38488000,-28961000,-7703000,69947000,148489000],"debtToCapital":[null,38.45486795427671,25.014435430320177,34.15493299434261,23.853278118916897,null,null,null],"capexOutflow":[-418000,-165000,-455000,-3519000,-11907000,-151847000,-129744000,-59251000],"netDebt":[13429000,14054000,10076000,9617000,-142486000,null,null,null],"ebit":[-20995000,-29154000,-24731000,-40305000,-32439000,-15880000,50189000,121304000],"grossMargin":[44.05008834600906,58.73157092018302,64.88162564842622,69.91937082810125,69.84025080516591,63.77414401774666,59.35611722607238,59.91900828084176],"operatingMargin":[-155.4659291695475,-125.41518386714117,-102.90572955263467,-130.2888110501619,-33.63720989952814,-11.889182735087306,8.492095846355936,17.93296052479463],"netMargin":[-182.49980794345853,-142.12421623453653,-112.12605795857873,-146.10732932390457,-38.76673193592912,-10.358285428125633,8.031888390632785,31.42739647296257],"currentRatio":[2.7717677049310923,6.205460750853242,12.355080393972557,5.108227902573371,10.662862939013566,9.295773109549641,8.298966835244437,7.141627008566149],"freeCashFlow":[-26402000,-32451000,-30720000,-32383000,-57724000,-164875000,-80941000,133589000],"fcfMargin":[-202.82707229008219,-137.4809354346721,-119.81746557978082,-107.00878990152667,-61.763982067002644,-68.23646755482716,-18.33152149295647,22.062811522492378],"returnOnAssets":[-56.35125839125175,-45.50103081597222,-22.343728747692605,-30.820545171285275,-17.586156683817105,-5.09116206974412,4.69683595309786,20.325359996453845],"revenueGrowth":[null,81.33210417146807,8.621420098288436,18.031124458832238,208.832859692023,158.53368856931917,82.73922598428129,37.132309643520415],"returnOnEquity":[13.16245851409828,48.76265507692978,-36.26592658004289,-51.489126320999155,-28.390974379870627,-15.42191837376031,19.389565478875355,54.23690649747827]}},"quarterly":{"keys":["2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","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 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","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":[2519000,2915000,4039000,3544000,4676000,5666000,7205000,6057000,7530000,3391000,7091000,7627000,7053000,8171000,5370000,9668000,15880000,20521000,25683000,31375000,41554000,52465000,66430000,81174000,96850000,114305000,108761000,121624000,143537000,157370000,143823000,160764000,173933000,189948000],"costOfRevenue":[1595000,1736000,1907000,2045000,2103000,2333000,2989000,2316000,2670000,1482000,2053000,2799000,2242000,2582000,1597000,2682000,3776000,6171000,7568000,10672000,12788000,15724000,25768000,33250000,36888000,45044000,47916000,49611000,55309000,60781000,59248000,67350000,72772000,76750000],"grossProfit":[924000,1179000,2132000,1499000,2573000,3333000,4216000,3741000,4860000,1909000,5038000,4828000,4811000,5589000,3773000,6986000,12104000,14350000,18115000,20703000,28766000,36741000,40662000,47924000,59962000,69261000,60845000,72013000,88228000,96589000,84575000,93414000,101161000,113198000],"operatingExpenses":[5705000,6335000,6071000,7860000,8535000,11038000,11458000,12435000,12877000,9770000,9648000,10724000,11318000,15457000,15498000,18314000,21473000,24095000,23659000,27482000,30855000,37647000,68997000,45321000,47541000,56753000,56922000,63369000,60785000,60022000,61275000,72141000,87864000,89462000],"operatingIncome":[-4781000,-5156000,-3939000,-6361000,-5962000,-7705000,-7242000,-8694000,-8017000,-7861000,-4610000,-5896000,-6507000,-9868000,-11725000,-11328000,-9369000,-9745000,-5544000,-6779000,-2089000,-906000,-28335000,2603000,12421000,12508000,3923000,8644000,27443000,36567000,23300000,21273000,13297000,23736000],"pretaxIncome":[-4894000,-6107000,-5097000,-7617000,-6885000,-9185000,-8270000,-9167000,-8842000,-8491000,-5082000,-6301000,-7913000,-10662000,-12953000,-12651000,-10556000,-11501000,-7407000,-6701000,-2625000,-980000,-26929000,3863000,12393000,12153000,4245000,6989000,26676000,36182000,23031000,21633000,8485000,19405000],"interestExpense":[258000,313000,1076000,1073000,1093000,1113000,1084000,1063000,1042000,1001000,971000,971000,952000,965000,979000,978000,960000,972000,787000,1007000,1091000,2505000,3590000,3605000,3598000,3623000,3617000,3571000,3461000,3476000,3491000,3354000,7170000,7225000],"netIncome":[-4901000,-6115000,-5105000,-7635000,-6895000,-9195000,-8280000,-9177000,-8852000,-8497000,-5088000,-6311000,-7917000,-10668000,-12962000,-12668000,-10562000,-11523000,-7426000,-6720000,-2636000,-1001000,-25422000,4031000,12197000,12194000,4216000,6857000,25682000,34907000,24319000,105383000,7315000,14682000],"dilutedEps":[-3.61,-4.57,-3.73,-5.48,-4.86,-0.7,-0.39,-0.43,-0.42,-0.36,-0.19,-0.22842693173747775,-0.29,-0.39,-0.47,-0.459548491914387,-0.38,-0.41,-0.25,-0.211099560719074,-0.08,-0.03,-0.78,0.11835928971465412,0.35,0.35,0.12,0.199988555023021,0.7,0.92,0.66,2.57249864458629,0.2,0.41],"cash":[10299000,34939000,29390000,20241000,12215000,47242000,20407000,20092000,24738000,51152000,21397000,24581000,26727000,25314000,22495000,25580000,17897000,30386000,204462000,201182000,195375000,582210000,427110000,394812000,350217000,362751000,330094000,337150000,310643000,401075000,466674000,488866000,480177000,491113000],"currentAssets":[null,null,null,34794000,30059000,116133000,107366000,100001000,91704000,158227000,154126000,146766000,140543000,135052000,125577000,118705000,105795000,95113000,250586000,252294000,261730000,662655000,536724000,510654000,488306000,509265000,492475000,497216000,505918000,558129000,612996000,637783000,619280000,651124000],"totalAssets":[null,null,null,42157000,38759000,121014000,112618000,105299000,96923000,163137000,159322000,152026000,145783000,140512000,131146000,134893000,124008000,117285000,274873000,277147000,287088000,690358000,689227000,706047000,723831000,758577000,785571000,804076000,837530000,890522000,946032000,1068373000,1434820000,1464396000],"currentLiabilities":[null,null,null,12553000,16201000,15377000,14641000,16115000,15039000,13818000,13624000,11879000,11757000,15079000,15923000,23238000,20256000,22741000,20689000,23661000,28635000,32017000,49101000,54934000,50223000,54329000,60048000,59913000,55603000,56620000,79721000,89305000,91920000,98283000],"totalLiabilities":[null,null,null,47880000,51278000,49853000,49146000,50650000,50240000,49377000,49772000,48135000,48108000,51529000,52597000,67039000,64098000,66366000,87016000,89772000,94463000,545145000,562767000,568845000,564360000,568683000,575651000,575473000,571222000,572421000,590832000,595273000,940813000,946343000],"totalDebt":[null,null,null,33670000,33785000,33902000,34023000,34146000,34269000,34395000,34525000,34657000,34787000,34921000,35058000,35197000,35334000,35475000,58540000,58696000,58802000,null,null,null,null,null,null,null,null,null,null,null,null,null],"equity":[-173588000,-179659000,-184697000,-192242000,-199038000,71161000,63472000,54649000,46683000,113760000,109550000,103891000,97675000,88983000,78549000,67854000,59910000,50919000,187857000,187375000,192625000,145213000,126460000,137202000,159471000,189894000,209920000,228603000,266308000,318101000,355200000,473100000,494007000,518053000],"temporaryEquity":[null,null,null,186519000,186519000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[-6331000,-7469000,-6064000,-6120000,-7266000,-12159000,-5597000,-7264000,-8176000,-8539000,-6412000,-7138000,-7330000,-5536000,-9350000,-6648000,-18406000,-9094000,-14282000,-4035000,-8661000,-5803000,-6868000,8304000,-3435000,25718000,6857000,19663000,-2855000,91609000,69573000,34513000,24533000,17309000],"capex":[40000,0,244000,134000,3000,148000,33000,null,277000,120000,56000,2000,20000,253000,68000,3178000,1953000,4260000,2930000,2764000,927000,1380000,107722000,41818000,44172000,23763000,48203000,13606000,27038000,9075000,7624000,15514000,36657000,7092000],"depreciationAndAmortization":[166000,171000,213000,219000,245000,289000,332000,356000,371000,374000,402000,430000,445000,451000,455000,466000,507000,795000,891000,1285000,1287000,1392000,1893000,3605000,4302000,4599000,5177000,5680000,6137000,6731000,6849000,7468000,11864000,10242000],"dilutedShares":[1358694,1338880,1368260,1393950,1418353,13133834,21131618,21171270,21221385,23330918,27156135,27154505,27368090,27620764,27701252,27773589,27950330,27983629,30229936,32037585,32260267,32545352,32614059,32645922,34678895,35288308,35683952,35211080,39914487,40558953,40748023,40932152,36194023,40709227],"sharesOutstanding":[null,null,null,1397493,1426673,21098368,null,21184524,21343480,27136362,27159065,27175305,27477961,27647234,27764885,27791615,27968583,28023295,31933984,32141368,32534003,32582933,32642130,32670803,32851376,33314281,33561517,33617972,33827880,34039710,34144977,34267802,34545721,34629682],"totalCosts":[7300000,8071000,7978000,9905000,10638000,13371000,14447000,14751000,15547000,11252000,11701000,13523000,13560000,18039000,17095000,20996000,25249000,30266000,31227000,38154000,43643000,53371000,94765000,78571000,84429000,101797000,104838000,112980000,116094000,120803000,120523000,139491000,160636000,166212000],"ebitda":[-4470000,-5623000,-3808000,-6325000,-5547000,-7783000,-6854000,-7748000,-7429000,-7116000,-3709000,-4900000,-6516000,-9246000,-11519000,-11207000,-9089000,-9734000,-5729000,-4409000,-247000,2917000,-21446000,11073000,20293000,20375000,13039000,16240000,36274000,46389000,33371000,32455000,27519000,36872000],"debtToCapital":[null,null,null,null,null,32.26825809276339,34.89717421406226,38.45486795427671,42.33249332938037,23.215551280753267,23.963213604025682,25.014435430320177,26.261871329135904,28.18391658057851,30.85901396920964,34.15493299434261,37.09839989920625,41.06187929717341,23.75840614942552,23.853278118916897,23.387305261566976,null,null,null,null,null,null,null,null,null,null,null,null,null],"capexOutflow":[-40000,0,-244000,-134000,-3000,-148000,-33000,null,-277000,-120000,-56000,-2000,-20000,-253000,-68000,-3178000,-1953000,-4260000,-2930000,-2764000,-927000,-1380000,-107722000,-41818000,-44172000,-23763000,-48203000,-13606000,-27038000,-9075000,-7624000,-15514000,-36657000,-7092000],"netDebt":[null,null,null,13429000,21570000,-13340000,13616000,14054000,9531000,-16757000,13128000,10076000,8060000,9607000,12563000,9617000,17437000,5089000,-145922000,-142486000,-136573000,null,null,null,null,null,null,null,null,null,null,null,null,null],"ebit":[-4636000,-5794000,-4021000,-6544000,-5792000,-8072000,-7186000,-8104000,-7800000,-7490000,-4111000,-5330000,-6961000,-9697000,-11974000,-11673000,-9596000,-10529000,-6620000,-5694000,-1534000,1525000,-23339000,7468000,15991000,15776000,7862000,10560000,30137000,39658000,26522000,24987000,15655000,26630000],"grossMargin":[36.681222707423586,40.44596912521441,52.78534290666006,42.29683972911964,55.025662959794694,58.824567596187784,58.514920194309504,61.763249133234275,64.5418326693227,56.296077853140666,71.04780707939642,63.30142913334207,68.21210832269956,68.40044058254804,70.26070763500931,72.25899875879189,76.22166246851386,69.92836606403196,70.53303741774715,65.98565737051793,69.22558598450209,70.02954350519394,61.21029655276231,59.03860842141573,61.91223541559112,60.59314990595337,55.94376660751556,59.20953101361574,61.46707817496534,61.37700959522145,58.804919936310604,58.10629245353437,58.16090103660605,59.59420472971551],"operatingMargin":[-189.79753870583565,-176.87821612349916,-97.52413963852439,-179.4864559819413,-127.5021385799829,-135.9865866572538,-100.51353226925745,-143.53640416047548,-106.46746347941567,-231.81952226481863,-65.01198702580736,-77.30431362265635,-92.25861335601871,-120.76857177824012,-218.34264432029795,-117.17004551096402,-58.99874055415617,-47.48793918425028,-21.586263286999184,-21.606374501992033,-5.027193531308659,-1.7268655294005528,-42.65392142104471,3.2066917978663114,12.824987093443468,10.942653427234154,3.6069914767241933,7.1071499046240865,19.119112145300516,23.236322043591535,16.200468631581874,13.232440098529521,7.644897747983419,12.496051550950787],"netMargin":[-194.56133386264392,-209.7770154373928,-126.39267145333004,-215.43453724604964,-147.4550898203593,-162.28379809389338,-114.92019430950728,-151.51064883605744,-117.55644090305447,-250.57505160719552,-71.75292624453533,-82.74550937459027,-112.25010633772862,-130.55929506792313,-241.3780260707635,-131.03020273065783,-66.51133501259446,-56.15223429657424,-28.91406767122221,-21.41832669322709,-6.3435529672233715,-1.9079386257505004,-38.268854433238,4.965875773030773,12.59370160041301,10.667949783474038,3.8763895146238085,5.637867526146156,17.892250778544906,22.181483128931816,16.908978397057496,65.55136722151725,4.205642402534309,7.729483858740287],"currentRatio":[null,null,null,2.7717677049310923,1.8553792975742238,7.55238342979775,7.333242264872618,6.205460750853242,6.097745860762019,11.450788826168765,11.312830299471521,12.355080393972557,11.953984860083354,8.956296836660256,7.886516359982416,5.108227902573371,5.22289691943128,4.182445802735148,12.112040214606797,10.662862939013566,9.140213026017111,20.696973482837244,10.931019734832285,9.295773109549641,9.722756505983314,9.373723057667176,8.201355582200906,8.298966835244437,9.098753664370628,9.857453196750265,7.68926631627802,7.141627008566149,6.73716275021758,6.624991097137857],"freeCashFlow":[-6371000,-7469000,-6308000,-6254000,-7269000,-12307000,-5630000,null,-8453000,-8659000,-6468000,-7140000,-7350000,-5789000,-9418000,-9826000,-20359000,-13354000,-17212000,-6799000,-9588000,-7183000,-114590000,-33514000,-47607000,1955000,-41346000,6057000,-29893000,82534000,61949000,18999000,-12124000,10217000],"fcfMargin":[-252.91782453354506,-256.22641509433964,-156.17727160188167,-176.4672686230248,-155.45337895637297,-217.20790681256616,-78.14018043025676,null,-112.25763612217796,-255.3524034208198,-91.2142152023692,-93.6147895633932,-104.21097405359421,-70.8481214049688,-175.38175046554935,-101.63425734381464,-128.20528967254407,-65.07480142293261,-67.01709301872835,-21.67011952191235,-23.07359099003706,-13.691032116649197,-172.4973656480506,-41.28661886811048,-49.15539494062984,1.7103363807357508,-38.015465102380446,4.9801026113267115,-20.825989117788446,52.44582830272606,43.07308288660367,11.817944315891618,-6.970500135109496,5.378840524775201],"returnOnAssets":[null,null,null,-56.35125839125175,-66.43618256404964,-23.823689821012444,-28.419080431192175,-45.50103081597222,-52.33413422561578,-24.498242131824277,-23.2507170699419,-22.343728747692605,-22.919087290796273,-19.749118225319364,-26.066898935510967,-30.820545171285275,-34.738000896990634,-37.01749826413806,-20.776860196197717,-17.586156683817105,-13.77050615914531,-4.4036783578883245,-7.42225910175293,-5.09116206974412,-2.016976632153516,0.4140972507393361,4.426097675749492,4.69683595309786,6.270042610261176,8.691048869716129,10.598849736342569,20.325359996453845,15.13182388276454,12.883590851146408],"revenueGrowth":[null,null,null,null,85.62921794362843,94.37392795883362,78.38573904431789,70.90857787810383,61.035072711719415,-40.151782562654425,-1.582234559333795,25.920422651477626,-6.334661354581672,140.96136832792686,-24.270201664081227,26.76019404746297,125.15241741103078,151.14429078448168,378.26815642458104,224.5242035581299,161.67506297229218,155.66492860971687,158.65358408285636,158.72191235059762,133.0702218799634,117.8690555608501,63.72271564052385,49.83122674748073,48.20547237996902,37.67551725646297,32.2376587195778,32.181148457541276,21.176421410507395,20.701531422761654],"returnOnEquity":[null,null,null,13.16245851409828,13.820828390933537,53.143836752751206,52.8026397195298,48.76265507692978,46.60693774408454,-37.644183191741334,-36.54332974997399,-36.26592658004289,-38.533368431261174,-29.578333160700986,-40.25327088394941,-51.489126320999155,-59.47266554557857,-68.21203413818245,-31.665202735674118,-28.390974379870627,-22.41669471558398,-18.13370587155589,-22.766188274894454,-15.42191837376031,-5.791034263382714,1.7904728937324497,19.405434330221773,19.389565478875355,22.99267930076401,28.213663520310238,32.476288221970556,54.23690649747827,45.22441356543012,36.284942725861505]}},"filings":[{"accn":"0001564590-20-011409","filed":"2020-03-17","form":"10-K"},{"accn":"0001564590-21-012527","filed":"2021-03-11","form":"10-K"},{"accn":"0001564590-21-042149","filed":"2021-08-06","form":"10-Q"},{"accn":"0001564590-21-055805","filed":"2021-11-09","form":"10-Q"},{"accn":"0001564590-22-018257","filed":"2022-05-05","form":"10-Q"},{"accn":"0001564590-22-027757","filed":"2022-08-03","form":"10-Q"},{"accn":"0001564590-22-036772","filed":"2022-11-04","form":"10-Q"},{"accn":"0000950170-24-021155","filed":"2024-02-27","form":"10-K"},{"accn":"0000950170-23-017909","filed":"2023-05-04","form":"10-Q"},{"accn":"0000950170-23-038605","filed":"2023-08-04","form":"10-Q"},{"accn":"0000950170-23-061218","filed":"2023-11-08","form":"10-Q"},{"accn":"0000950170-25-029104","filed":"2025-02-27","form":"10-K"},{"accn":"0000950170-24-052179","filed":"2024-05-02","form":"10-Q"},{"accn":"0000950170-24-089316","filed":"2024-08-01","form":"10-Q"},{"accn":"0000950170-24-118260","filed":"2024-10-29","form":"10-Q"},{"accn":"0001193125-26-067032","filed":"2026-02-24","form":"10-K"},{"accn":"0000950170-25-067004","filed":"2025-05-08","form":"10-Q"},{"accn":"0000950170-25-100314","filed":"2025-07-30","form":"10-Q"},{"accn":"0001193125-25-256377","filed":"2025-10-29","form":"10-Q"},{"accn":"0001193125-26-206453","filed":"2026-05-05","form":"10-Q"},{"accn":"0001193125-26-332843","filed":"2026-08-04","form":"10-Q"},{"accn":"0001193125-19-171334","filed":"2019-06-12","form":"10-Q"},{"accn":"0001564590-19-030749","filed":"2019-08-08","form":"10-Q"},{"accn":"0001564590-19-042294","filed":"2019-11-08","form":"10-Q"},{"accn":"0001193125-20-135029","filed":"2020-05-06","form":"10-Q"},{"accn":"0001564590-20-038399","filed":"2020-08-07","form":"10-Q"},{"accn":"0001564590-20-051966","filed":"2020-11-06","form":"10-Q"},{"accn":"0001564590-21-025261","filed":"2021-05-07","form":"10-Q"},{"accn":"0000950170-23-004652","filed":"2023-02-27","form":"10-K"},{"accn":"0001564590-22-008045","filed":"2022-03-01","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":2519000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2519000},"#1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2915000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":2915000},"#2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":4039000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":4039000},"#3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":3544000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":3544000},"#4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":13017000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":13017000},"#5":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":4676000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":4676000},"#6":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":5666000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":5666000},"#7":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":7205000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":7205000},"#8":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":6057000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":6057000},"#9":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":23604000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":23604000},"#10":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7530000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":7530000},"#11":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3391000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":3391000},"#12":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":7091000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":7091000},"#13":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":7627000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":7627000},"#14":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":25639000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":25639000},"#15":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7053000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":7053000},"#16":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":8171000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":8171000},"#17":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5370000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":5370000},"#18":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":30262000},"#19":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":20594000},"#20":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":9668000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":9668000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":30262000},"#21":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":15880000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":15880000},"#22":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20521000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":20521000},"#23":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":25683000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":25683000},"#24":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":93459000},"#25":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":62084000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":31375000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":31375000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":93459000},"#27":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":41554000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":41554000},"#28":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":52465000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":52465000},"#29":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":66430000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":66430000},"#30":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":241623000},"#31":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":160449000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":81174000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":81174000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":241623000},"#33":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":96850000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":96850000},"#34":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":114305000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":114305000},"#35":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":108761000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":108761000},"#36":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":441540000},"#37":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":319916000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":121624000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":121624000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":441540000},"#39":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":143537000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":143537000},"#40":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":157370000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":157370000},"#41":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":143823000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":143823000},"#42":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":605494000},"#43":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":444730000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":160764000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":160764000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":605494000},"#45":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":173933000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":173933000},"#46":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":189948000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":189948000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":1595000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1736000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":1907000},"#47":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":7283000},"#48":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2017-12-30","end":"2018-09-29","value":5238000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":2045000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":7283000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":2103000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":2333000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":2989000},"#49":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":9741000},"#50":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":7425000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":2316000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":9741000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":2670000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1482000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2053000},"#51":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9004000},"#52":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2019-12-29","end":"2020-09-30","value":6205000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":2799000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9004000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2242000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2582000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1597000},"#53":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9103000},"#54":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6421000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":2682000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9103000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3776000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6171000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":7568000},"#55":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":28187000},"#56":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":17515000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":10672000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":28187000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12788000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":15724000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":25768000},"#57":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":87530000},"#58":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":54280000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":33250000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":87530000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36888000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":45044000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":47916000},"#59":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":179459000},"#60":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":129848000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":49611000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":179459000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":55309000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":60781000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":59248000},"#61":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":242688000},"#62":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":175338000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":67350000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":242688000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":72772000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":76750000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":12104000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":14350000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":18115000},"#63":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":65272000},"#64":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":44569000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":20703000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":65272000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":924000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1179000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":2132000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":1499000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":5734000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":2573000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":3333000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":4216000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":3741000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":13863000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4860000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1909000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5038000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":4828000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":16635000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4811000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5589000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3773000},"#65":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21159000},"#66":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":14173000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":6986000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21159000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":28766000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":36741000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":40662000},"#67":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":154093000},"#68":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":106169000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":47924000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":154093000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":59962000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":69261000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":60845000},"#69":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":262081000},"#70":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":190068000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":72013000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":262081000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":88228000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":96589000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":84575000},"#71":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":362806000},"#72":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":269392000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":93414000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":362806000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":101161000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":113198000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":5705000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6335000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":6071000},"#73":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":25971000},"#74":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2017-12-30","end":"2018-09-29","value":18111000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":7860000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":25971000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":8535000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":11038000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":11458000},"#75":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":43466000},"#76":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":31031000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":12435000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":43466000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":12877000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":9770000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":9648000},"#77":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43019000},"#78":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-12-29","end":"2020-09-30","value":32295000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":10724000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43019000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":11318000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":15457000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":15498000},"#79":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":60587000},"#80":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":42273000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":18314000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":60587000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":21473000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":24095000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":23659000},"#81":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":96709000},"#82":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":69227000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":27482000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":96709000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":30855000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":37647000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":68997000},"#83":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":182820000},"#84":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":137499000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":45321000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":182820000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":47541000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":56753000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":56922000},"#85":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":224585000},"#86":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":161216000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":63369000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":224585000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":60785000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":60022000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":61275000},"#87":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":254223000},"#88":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":182082000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":72141000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":254223000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":87864000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":89462000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":-4781000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-5156000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":-3939000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":-6361000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":-20237000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":-5962000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":-7705000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":-7242000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":-8694000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":-29603000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-8017000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-7861000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-4610000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-5896000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-26384000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-6507000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-9868000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-11725000},"#89":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-39428000},"#90":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-28100000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":-11328000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-39428000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-9369000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-9745000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-5544000},"#91":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-31437000},"#92":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-24658000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":-6779000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-31437000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-2089000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-906000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-28335000},"#93":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-28727000},"#94":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-31330000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":2603000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-28727000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":12421000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":12508000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3923000},"#95":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37496000},"#96":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":28852000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":8644000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37496000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":27443000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":36567000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":23300000},"#97":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":108583000},"#98":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":87310000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":21273000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":108583000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":13297000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":23736000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2019-12-29","end":"2020-12-31","value":-28716000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-7913000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-10662000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-12953000},"#99":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-44179000},"#100":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-31528000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":-12651000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-44179000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-10556000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-11501000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-7407000},"#101":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-36165000},"#102":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-29464000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":-6701000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-36165000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-2625000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-980000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-26929000},"#103":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-26671000},"#104":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-30534000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":3863000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-26671000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":12393000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":12153000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4245000},"#105":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35780000},"#106":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":28791000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":6989000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35780000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26676000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":36182000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":23031000},"#107":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":107522000},"#108":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":85889000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":21633000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":107522000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8485000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":19405000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":-4894000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-6107000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":-5097000},"#109":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":-23715000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2017-12-30","end":"2018-09-29","value":-16098000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":-7617000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":-23715000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":-6885000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":-9185000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":-8270000},"#111":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":-33507000},"#112":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":-24340000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":-9167000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":-33507000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":-8842000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-8491000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-5082000},"#113":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-28716000},"#114":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2019-12-29","end":"2020-09-30","value":-22415000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":-6301000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3726000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3590000},"#115":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10791000},"#116":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7186000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":3605000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10791000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3598000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3623000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3617000},"#117":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14409000},"#118":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10838000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":3571000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14409000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3461000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3476000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3491000},"#119":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13782000},"#120":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":10428000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":3354000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13782000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7170000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7225000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":258000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":313000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":1076000},"#121":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2720000},"#122":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2017-12-30","end":"2018-09-29","value":1647000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":1073000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":2720000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":1093000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":1113000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":1084000},"#123":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":4353000},"#124":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":3290000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":1063000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":4353000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":1042000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1001000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":971000},"#125":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3985000},"#126":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-12-29","end":"2020-09-30","value":3014000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":971000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3985000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":952000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":965000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":979000},"#127":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3874000},"#128":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2896000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":978000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3874000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":960000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":972000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":787000},"#129":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3726000},"#130":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2719000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":1007000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1091000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2505000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":-4901000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-6115000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":-5105000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-09-30","end":"2018-12-29","value":-7635000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":-23756000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":-6895000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":-9195000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":-8280000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-09-29","end":"2019-12-28","value":-9177000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":-33547000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-8852000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-8497000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-5088000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-6311000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-28748000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-7917000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-10668000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-12962000},"#131":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-44215000},"#132":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-31547000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":-12668000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-44215000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-10562000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-11523000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-7426000},"#133":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-36231000},"#134":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-29511000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":-6720000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-36231000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-2636000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-1001000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-25422000},"#135":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-25028000},"#136":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-29059000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":4031000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-25028000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":12197000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":12194000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4216000},"#137":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35464000},"#138":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":28607000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":6857000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35464000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":25682000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":34907000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":24319000},"#139":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":190291000},"#140":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":84908000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":105383000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":190291000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7315000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":14682000},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2019-12-29","end":"2020-03-31","value":-0.42},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.36},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.19},"#141":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-12-29","end":"2020-12-31","value":-1.16},"#142":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":24702764},"#143":{"kind":"computed","op":"product","terms":[{"ref":"#141"},{"ref":"#142"}],"value":-28655206.24},"#144":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-12-29","end":"2020-09-30","value":-0.94},"#145":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-12-29","end":"2020-09-30","value":23885517},"#146":{"kind":"computed","op":"product","terms":[{"ref":"#144"},{"ref":"#145"}],"value":-22452385.98},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#146","weight":-1}],"value":-6202820.259999998},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#142","weight":4},{"ref":"#145","weight":-3}],"rule":"unaverage-quarter","value":27154505},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#147"},{"ref":"#148"}],"rule":"per-share-quarter","value":-0.22842693173747775},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-12-29","end":"2020-12-31","value":-1.16},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.29},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.39},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.47},"#149":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.6},"#150":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":27616839},"#151":{"kind":"computed","op":"product","terms":[{"ref":"#149"},{"ref":"#150"}],"value":-44186942.400000006},"#152":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-1.14},"#153":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":27564589},"#154":{"kind":"computed","op":"product","terms":[{"ref":"#152"},{"ref":"#153"}],"value":-31423631.459999997},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154","weight":-1}],"value":-12763310.940000009},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#150","weight":4},{"ref":"#153","weight":-3}],"rule":"unaverage-quarter","value":27773589},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#155"},{"ref":"#156"}],"rule":"per-share-quarter","value":-0.459548491914387},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.6},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.38},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.41},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-0.25},"#157":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-1.23},"#158":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":29556633},"#159":{"kind":"computed","op":"product","terms":[{"ref":"#157"},{"ref":"#158"}],"value":-36354658.589999996},"#160":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-1.03},"#161":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":28729649},"#162":{"kind":"computed","op":"product","terms":[{"ref":"#160"},{"ref":"#161"}],"value":-29591538.470000003},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#162","weight":-1}],"value":-6763120.119999994},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#158","weight":4},{"ref":"#161","weight":-3}],"rule":"unaverage-quarter","value":32037585},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"per-share-quarter","value":-0.211099560719074},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-1.23},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.08},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.03},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.78},"#165":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.77},"#166":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":32517372},"#167":{"kind":"computed","op":"product","terms":[{"ref":"#165"},{"ref":"#166"}],"value":-25038376.44},"#168":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-0.89},"#169":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":32474522},"#170":{"kind":"computed","op":"product","terms":[{"ref":"#168"},{"ref":"#169"}],"value":-28902324.580000002},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#170","weight":-1}],"value":3863948.1400000006},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#166","weight":4},{"ref":"#169","weight":-3}],"rule":"unaverage-quarter","value":32645922},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#171"},{"ref":"#172"}],"rule":"per-share-quarter","value":0.11835928971465412},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.77},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.35},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.35},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.12},"#173":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.01},"#174":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":35216837},"#175":{"kind":"computed","op":"product","terms":[{"ref":"#173"},{"ref":"#174"}],"value":35569005.37},"#176":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.81},"#177":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":35218756},"#178":{"kind":"computed","op":"product","terms":[{"ref":"#176"},{"ref":"#177"}],"value":28527192.360000003},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#178","weight":-1}],"value":7041813.009999994},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#174","weight":4},{"ref":"#177","weight":-3}],"rule":"unaverage-quarter","value":35211080},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#179"},{"ref":"#180"}],"rule":"per-share-quarter","value":0.199988555023021},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.01},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.7},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.92},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.66},"#181":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":4.87},"#182":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":40540694},"#183":{"kind":"computed","op":"product","terms":[{"ref":"#181"},{"ref":"#182"}],"value":197433179.78},"#184":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.28},"#185":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":40410208},"#186":{"kind":"computed","op":"product","terms":[{"ref":"#184"},{"ref":"#185"}],"value":92135274.24},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#186","weight":-1}],"value":105297905.54},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"#182","weight":4},{"ref":"#185","weight":-3}],"rule":"unaverage-quarter","value":40932152},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#187"},{"ref":"#188"}],"rule":"per-share-quarter","value":2.57249864458629},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":4.87},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.2},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.41},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-12-31","end":"2018-03-31","value":-3.61},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-4.57},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-29","value":-3.73},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2018-09-30","end":"2018-12-29","value":-5.48},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-12-31","end":"2018-12-29","value":-17.48},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-12-30","end":"2019-03-30","value":-4.86},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2019-03-31","end":"2019-06-29","value":-0.7},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2019-06-30","end":"2019-09-28","value":-0.39},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2019-09-29","end":"2019-12-28","value":-0.43},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-12-30","end":"2019-12-28","value":-2.36},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-29","value":20241000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-29","value":20241000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2019-03-30","value":12215000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2019-06-29","value":47242000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2019-09-28","value":20407000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-12-28","value":20092000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-12-28","value":20092000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2020-03-31","value":24738000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-06-30","value":51152000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-09-30","value":21397000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2020-12-31","value":24581000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2020-12-31","value":24581000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-03-31","value":26727000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-06-30","value":25314000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-09-30","value":22495000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":25580000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":25580000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-03-31","value":17897000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-06-30","value":30386000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-09-30","value":204462000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-12-31","value":201182000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-12-31","value":201182000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-03-31","value":195375000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-06-30","value":582210000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-09-30","value":427110000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-12-31","value":394812000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-12-31","value":394812000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2024-03-31","value":350217000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-06-30","value":362751000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-09-30","value":330094000},"cash@2018Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":21,"unit":"USD","end":"2018-03-31","value":10299000},"cash@2018Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":22,"unit":"USD","end":"2018-06-30","value":34939000},"cash@2018Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":23,"unit":"USD","end":"2018-09-29","value":29390000},"cash@2024Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2024-12-31","value":337150000},"cash@FY2024":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2024-12-31","value":337150000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":19,"unit":"USD","end":"2025-03-31","value":310643000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2025-06-30","value":401075000},"cash@2025Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2025-09-30","value":466674000},"cash@2025Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2025-12-31","value":488866000},"cash@FY2025":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2025-12-31","value":488866000},"cash@2026Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":19,"unit":"USD","end":"2026-03-31","value":480177000},"cash@2026Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2026-06-30","value":491113000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-29","value":34794000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-29","value":34794000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2019-03-30","value":30059000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2019-06-29","value":116133000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2019-09-28","value":107366000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-28","value":100001000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-28","value":100001000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2020-03-31","value":91704000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2020-06-30","value":158227000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2020-09-30","value":154126000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2020-12-31","value":146766000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2020-12-31","value":146766000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2021-03-31","value":140543000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":135052000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":125577000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2021-12-31","value":118705000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2021-12-31","value":118705000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2022-03-31","value":105795000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-06-30","value":95113000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-09-30","value":250586000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":252294000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":252294000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2023-03-31","value":261730000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":662655000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":536724000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":510654000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":510654000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":488306000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":509265000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":492475000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":497216000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":497216000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-03-31","value":505918000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-06-30","value":558129000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-09-30","value":612996000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":637783000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":637783000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":619280000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":651124000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-29","value":42157000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-29","value":42157000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2019-03-30","value":38759000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2019-06-29","value":121014000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2019-09-28","value":112618000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-12-28","value":105299000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-12-28","value":105299000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2020-03-31","value":96923000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2020-06-30","value":163137000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2020-09-30","value":159322000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2020-12-31","value":152026000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2020-12-31","value":152026000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2021-03-31","value":145783000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-06-30","value":140512000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-09-30","value":131146000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2021-12-31","value":134893000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2021-12-31","value":134893000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2022-03-31","value":124008000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-06-30","value":117285000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-09-30","value":274873000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-12-31","value":277147000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-12-31","value":277147000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2023-03-31","value":287088000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-06-30","value":690358000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-09-30","value":689227000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-12-31","value":706047000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-12-31","value":706047000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2024-03-31","value":723831000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-06-30","value":758577000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-09-30","value":785571000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-12-31","value":804076000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-12-31","value":804076000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-03-31","value":837530000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-06-30","value":890522000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-09-30","value":946032000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":1068373000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":1068373000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2026-03-31","value":1434820000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2026-06-30","value":1464396000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-29","value":12553000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-29","value":12553000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2019-03-30","value":16201000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2019-06-29","value":15377000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2019-09-28","value":14641000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-28","value":16115000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-28","value":16115000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2020-03-31","value":15039000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2020-06-30","value":13818000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2020-09-30","value":13624000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2020-12-31","value":11879000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2020-12-31","value":11879000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2021-03-31","value":11757000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":15079000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":15923000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2021-12-31","value":23238000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2021-12-31","value":23238000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2022-03-31","value":20256000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-06-30","value":22741000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-09-30","value":20689000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":23661000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-12-31","value":23661000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2023-03-31","value":28635000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-06-30","value":32017000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-09-30","value":49101000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":54934000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-12-31","value":54934000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2024-03-31","value":50223000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-06-30","value":54329000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-09-30","value":60048000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":59913000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":59913000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-03-31","value":55603000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-06-30","value":56620000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-09-30","value":79721000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":89305000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":89305000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2026-03-31","value":91920000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":98283000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-12-29","value":47880000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2018-12-29","value":47880000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2019-03-30","value":51278000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2019-06-29","value":49853000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2019-09-28","value":49146000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-12-28","value":50650000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-12-28","value":50650000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2020-03-31","value":50240000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2020-06-30","value":49377000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2020-09-30","value":49772000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2020-12-31","value":48135000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2020-12-31","value":48135000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2021-03-31","value":48108000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-06-30","value":51529000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-09-30","value":52597000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2021-12-31","value":67039000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2021-12-31","value":67039000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2022-03-31","value":64098000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-06-30","value":66366000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-09-30","value":87016000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-12-31","value":89772000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-12-31","value":89772000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2023-03-31","value":94463000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-06-30","value":545145000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-09-30","value":562767000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-12-31","value":568845000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-12-31","value":568845000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2024-03-31","value":564360000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-06-30","value":568683000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-09-30","value":575651000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-12-31","value":575473000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-12-31","value":575473000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2025-03-31","value":571222000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2025-06-30","value":572421000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-09-30","value":590832000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-12-31","value":595273000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-12-31","value":595273000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2026-03-31","value":940813000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2026-06-30","value":946343000},"#189":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2018-12-29","value":33670000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":33670000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":33670000},"#190":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2019-03-30","value":33785000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":33785000},"#191":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2019-06-29","value":33902000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":33902000},"#192":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2019-09-28","value":34023000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":34023000},"#193":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-12-28","value":34146000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":34146000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":34146000},"#194":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2020-03-31","value":34269000},"#195":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2020-03-31","value":0},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"component-sum","value":34269000},"#196":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2020-06-30","value":34395000},"#197":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2020-06-30","value":0},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":34395000},"#198":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2020-09-30","value":34525000},"#199":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2020-09-30","value":0},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":34525000},"#200":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2020-12-31","value":34657000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":34657000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":34657000},"#201":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2021-03-31","value":34787000},"#202":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2021-03-31","value":0},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202"}],"rule":"component-sum","value":34787000},"#203":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2021-06-30","value":34921000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":34921000},"#204":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2021-09-30","value":35058000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":35058000},"#205":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2021-12-31","value":35197000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":35197000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":35197000},"#206":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2022-03-31","value":35334000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":35334000},"#207":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2022-06-30","value":35475000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":35475000},"#208":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-09-30","value":58540000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#208"}],"rule":"component-sum","value":58540000},"#209":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-12-31","value":58696000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":58696000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":58696000},"#210":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2023-03-31","value":58802000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":58802000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2020-12-31","value":103891000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2020-12-31","value":103891000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2018-03-31","value":-173588000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2018-06-30","value":-179659000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2018-09-29","value":-184697000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2018-12-29","value":-192242000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2018-12-29","value":-192242000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2019-03-30","value":-199038000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2019-06-29","value":71161000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2019-09-28","value":63472000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2019-12-28","value":54649000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2019-12-28","value":54649000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-03-31","value":46683000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-06-30","value":113760000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-09-30","value":109550000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-03-31","value":97675000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-06-30","value":88983000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-09-30","value":78549000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2021-12-31","value":67854000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2021-12-31","value":67854000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2022-03-31","value":59910000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2022-06-30","value":50919000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2022-09-30","value":187857000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2022-12-31","value":187375000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2022-12-31","value":187375000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2023-03-31","value":192625000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2023-06-30","value":145213000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2023-09-30","value":126460000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-12-31","value":137202000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-12-31","value":137202000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2024-03-31","value":159471000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2024-06-30","value":189894000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2024-09-30","value":209920000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-12-31","value":228603000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-12-31","value":228603000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-03-31","value":266308000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-06-30","value":318101000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2025-09-30","value":355200000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-12-31","value":473100000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-12-31","value":473100000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2026-03-31","value":494007000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2026-06-30","value":518053000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2018-12-29","value":186519000},"temporaryEquity@FY2018":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2018-12-29","value":186519000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":21,"unit":"USD","end":"2019-03-30","value":186519000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":-6331000},"#211":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":-13800000},"#212":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":-6331000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":-7469000},"#213":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-12-30","end":"2018-09-29","value":-19864000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":-6064000},"#214":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":-25984000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":-6120000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":-25984000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":-7266000},"#215":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":-19425000},"#216":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":-7266000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":-12159000},"#217":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":-25022000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":-5597000},"#218":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":-32286000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":-7264000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":-32286000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":-8176000},"#219":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-16715000},"#220":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":-8176000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":-8539000},"#221":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-12-29","end":"2020-09-30","value":-23127000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":-6412000},"#222":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-12-29","end":"2020-12-31","value":-30265000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":-7138000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-12-29","end":"2020-12-31","value":-30265000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-7330000},"#223":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-12866000},"#224":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-7330000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":-5536000},"#225":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-22216000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":-9350000},"#226":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-28864000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":-6648000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-28864000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-18406000},"#227":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-27500000},"#228":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-18406000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":-9094000},"#229":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-41782000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":-14282000},"#230":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-45817000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":-4035000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-45817000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-8661000},"#231":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-14464000},"#232":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-8661000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":-5803000},"#233":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-21332000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":-6868000},"#234":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-13028000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":8304000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-13028000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-3435000},"#235":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":22283000},"#236":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-3435000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":25718000},"#237":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":29140000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":6857000},"#238":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":48803000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":19663000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":48803000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-2855000},"#239":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":88754000},"#240":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-2855000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":91609000},"#241":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":158327000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":69573000},"#242":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":192840000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":34513000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":192840000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":24533000},"#243":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":41842000},"#244":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":24533000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":17309000},"#245":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":40000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":40000},"#246":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":40000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":0},"#248":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2017-12-30","end":"2018-09-29","value":284000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":244000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":244000},"#250":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":418000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":134000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":134000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":418000},"#252":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":3000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#252"}],"rule":"component-sum","value":3000},"#253":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":151000},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":148000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":148000},"#255":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":184000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":33000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":33000},"#257":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":165000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":-19000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"}],"rule":"component-sum","value":-19000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":165000},"#259":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":277000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#259"}],"rule":"component-sum","value":277000},"#260":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":397000},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":120000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#261"}],"rule":"component-sum","value":120000},"#262":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-12-29","end":"2020-09-30","value":453000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":56000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":56000},"#264":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2019-12-29","end":"2020-12-31","value":455000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":2000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":2000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#264"}],"rule":"component-sum","value":455000},"#266":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"}],"rule":"component-sum","value":20000},"#267":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":273000},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":253000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#268"}],"rule":"component-sum","value":253000},"#269":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":341000},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":68000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":68000},"#271":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3519000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":3178000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"}],"rule":"component-sum","value":3178000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":3519000},"#273":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1953000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":1953000},"#274":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":6213000},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":4260000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":4260000},"#276":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9143000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":2930000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":2930000},"#278":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11907000},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":2764000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"}],"rule":"component-sum","value":2764000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#278"}],"rule":"component-sum","value":11907000},"#280":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":927000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#280"}],"rule":"component-sum","value":927000},"#281":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":2307000},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":1380000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":1380000},"#283":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":110029000},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":107722000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":107722000},"#285":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":151847000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":41818000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"}],"rule":"component-sum","value":41818000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#285"}],"rule":"component-sum","value":151847000},"#287":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":44172000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":44172000},"#288":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":67935000},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":23763000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":23763000},"#290":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":116138000},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":48203000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#291"}],"rule":"component-sum","value":48203000},"#292":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":129744000},"#293":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":13606000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":13606000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":129744000},"#294":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":27038000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#294"}],"rule":"component-sum","value":27038000},"#295":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":36113000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":9075000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":9075000},"#297":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":43737000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":7624000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":7624000},"#299":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":59251000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":15514000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":15514000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":59251000},"#301":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":36657000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":36657000},"#302":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":43749000},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":7092000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#303"}],"rule":"component-sum","value":7092000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":166000},"#304":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2017-12-31","end":"2018-06-30","value":337000},"#305":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":166000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":171000},"#306":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2017-12-30","end":"2018-09-29","value":550000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":213000},"#307":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":769000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":219000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-12-31","end":"2018-12-29","value":769000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":245000},"#308":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2018-12-30","end":"2019-06-29","value":534000},"#309":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":245000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":289000},"#310":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2018-12-30","end":"2019-09-28","value":866000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":332000},"#311":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":1222000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":356000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-12-30","end":"2019-12-28","value":1222000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":371000},"#312":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":745000},"#313":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":371000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":374000},"#314":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-12-29","end":"2020-09-30","value":1147000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":402000},"#315":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2019-12-29","end":"2020-12-31","value":1577000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":430000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2019-12-29","end":"2020-12-31","value":1577000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":445000},"#316":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":896000},"#317":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":445000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":451000},"#318":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1351000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":455000},"#319":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1817000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":466000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1817000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":507000},"#320":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1302000},"#321":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":507000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":795000},"#322":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2193000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":891000},"#323":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3478000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":1285000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3478000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1287000},"#324":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":2679000},"#325":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1287000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":1392000},"#326":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4572000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":1893000},"#327":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8177000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":3605000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8177000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4302000},"#328":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":8901000},"#329":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4302000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":4599000},"#330":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":14078000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":5177000},"#331":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19758000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":5680000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19758000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6137000},"#332":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":12868000},"#333":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6137000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":6731000},"#334":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":19717000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":6849000},"#335":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":27185000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":7468000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":27185000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":11864000},"#336":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":22106000},"#337":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":11864000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":10242000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2019-12-29","end":"2020-03-31","value":21221385},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":23330918},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":27156135},"#338":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-12-29","end":"2020-12-31","value":24702764},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338","weight":4},{"ref":"#145","weight":-3}],"rule":"unaverage-quarter","value":27154505},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-12-29","end":"2020-12-31","value":24702764},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":27368090},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":27620764},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":27701252},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150","weight":4},{"ref":"#153","weight":-3}],"rule":"unaverage-quarter","value":27773589},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":27616839},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":27950330},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":27983629},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":30229936},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158","weight":4},{"ref":"#161","weight":-3}],"rule":"unaverage-quarter","value":32037585},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":29556633},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":32260267},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":32545352},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":32614059},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166","weight":4},{"ref":"#169","weight":-3}],"rule":"unaverage-quarter","value":32645922},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":32517372},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":34678895},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":35288308},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":35683952},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174","weight":4},{"ref":"#177","weight":-3}],"rule":"unaverage-quarter","value":35211080},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":35216837},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":39914487},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":40558953},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":40748023},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182","weight":4},{"ref":"#185","weight":-3}],"rule":"unaverage-quarter","value":40932152},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":40540694},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":36194023},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":40709227},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":21,"unit":"shares","start":"2017-12-31","end":"2018-03-31","value":1358694},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":1338880},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":23,"unit":"shares","start":"2018-07-01","end":"2018-09-29","value":1368260},"#339":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":1358694},"#340":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":23,"unit":"shares","start":"2017-12-30","end":"2018-09-29","value":1346942},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339","weight":4},{"ref":"#340","weight":-3}],"rule":"unaverage-quarter","value":1393950},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2017-12-31","end":"2018-12-29","value":1358694},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":24,"unit":"shares","start":"2018-12-30","end":"2019-03-30","value":1418353},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":25,"unit":"shares","start":"2019-03-31","end":"2019-06-29","value":13133834},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":26,"unit":"shares","start":"2019-06-30","end":"2019-09-28","value":21131618},"#341":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":14204787},"#342":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":23,"unit":"shares","start":"2018-12-30","end":"2019-09-28","value":11882626},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341","weight":4},{"ref":"#342","weight":-3}],"rule":"unaverage-quarter","value":21171270},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2018-12-30","end":"2019-12-28","value":14204787},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2018-12-29","value":1397493},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2018-12-29","value":1397493},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2019-03-30","value":1426673},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2019-06-29","value":21098368},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2019-12-28","value":21184524},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2019-12-28","value":21184524},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2020-03-31","value":21343480},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2020-06-30","value":27136362},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2020-09-30","value":27159065},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2020-12-31","value":27175305},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2020-12-31","value":27175305},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2021-03-31","value":27477961},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-06-30","value":27647234},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-09-30","value":27764885},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2021-12-31","value":27791615},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2021-12-31","value":27791615},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2022-03-31","value":27968583},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-06-30","value":28023295},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-09-30","value":31933984},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-12-31","value":32141368},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-12-31","value":32141368},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2023-03-31","value":32534003},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-06-30","value":32582933},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-09-30","value":32642130},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-12-31","value":32670803},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-12-31","value":32670803},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2024-03-31","value":32851376},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-06-30","value":33314281},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-09-30","value":33561517},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-12-31","value":33617972},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-12-31","value":33617972},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-03-31","value":33827880},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-06-30","value":34039710},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-09-30","value":34144977},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":34267802},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":34267802},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2026-03-31","value":34545721},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2026-06-30","value":34629682},"#343":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":1595000},"#344":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2017-12-31","end":"2018-03-31","value":5705000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344"}],"rule":"component-sum","value":7300000},"#345":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1736000},"#346":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6335000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346"}],"rule":"component-sum","value":8071000},"#347":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":1907000},"#348":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2018-07-01","end":"2018-09-29","value":6071000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348"}],"rule":"component-sum","value":7978000},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":2045000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":7860000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350"}],"rule":"component-sum","value":9905000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#73"}],"rule":"component-sum","value":33254000},"#351":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":2103000},"#352":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2018-12-30","end":"2019-03-30","value":8535000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352"}],"rule":"component-sum","value":10638000},"#353":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":2333000},"#354":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2019-03-31","end":"2019-06-29","value":11038000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":13371000},"#355":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":2989000},"#356":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2019-06-30","end":"2019-09-28","value":11458000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356"}],"rule":"component-sum","value":14447000},"#357":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":2316000},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":12435000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":14751000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#75"}],"rule":"component-sum","value":53207000},"#359":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":2670000},"#360":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2019-12-29","end":"2020-03-31","value":12877000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":15547000},"#361":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1482000},"#362":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":9770000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"}],"rule":"component-sum","value":11252000},"#363":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2053000},"#364":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":9648000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364"}],"rule":"component-sum","value":11701000},"#365":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":2799000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":10724000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":13523000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#77"}],"rule":"component-sum","value":52023000},"#367":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2242000},"#368":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":11318000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":13560000},"#369":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2582000},"#370":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":15457000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":18039000},"#371":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1597000},"#372":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":15498000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":17095000},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":2682000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":18314000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":20996000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#79"}],"rule":"component-sum","value":69690000},"#375":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3776000},"#376":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":21473000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":25249000},"#377":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6171000},"#378":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":24095000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":30266000},"#379":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":7568000},"#380":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":23659000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":31227000},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":10672000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":27482000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":38154000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#81"}],"rule":"component-sum","value":124896000},"#383":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12788000},"#384":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":30855000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":43643000},"#385":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":15724000},"#386":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":37647000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":53371000},"#387":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":25768000},"#388":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":68997000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":94765000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":33250000},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":45321000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":78571000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#83"}],"rule":"component-sum","value":270350000},"#391":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36888000},"#392":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":47541000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":84429000},"#393":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":45044000},"#394":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":56753000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":101797000},"#395":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":47916000},"#396":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":56922000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":104838000},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":49611000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":63369000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":112980000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#85"}],"rule":"component-sum","value":404044000},"#399":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":55309000},"#400":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":60785000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":116094000},"#401":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":60781000},"#402":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":60022000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":120803000},"#403":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":59248000},"#404":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":61275000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":120523000},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":67350000},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":72141000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":139491000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#87"}],"rule":"component-sum","value":496911000},"#407":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":72772000},"#408":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":87864000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":160636000},"#409":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":76750000},"#410":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":89462000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":166212000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":-3709000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-4900000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-23154000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-6516000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-9246000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-11519000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-11207000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-38488000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":-9089000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":-9734000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":-5729000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":-4409000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":-28961000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":-247000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":2917000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":-21446000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":11073000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":-7703000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":20293000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":20375000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":13039000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":16240000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":69947000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":36274000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":46389000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":33371000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":32455000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":148489000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":27519000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":36872000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":105063000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#411"}],"scale":100,"value":32.26825809276339},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":97495000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#412"}],"scale":100,"value":34.89717421406226},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":88795000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#413"}],"scale":100,"value":38.45486795427671},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":88795000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#414"}],"scale":100,"value":38.45486795427671},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":80952000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#415"}],"scale":100,"value":42.33249332938037},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":148155000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#416"}],"scale":100,"value":23.215551280753267},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":144075000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#417"}],"scale":100,"value":23.963213604025682},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":138548000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#418"}],"scale":100,"value":25.014435430320177},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-418000},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":8060000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-6961000},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-145922000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":44.05008834600906},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-6620000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":-6854000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":-7748000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":-27932000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-7429000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-155.4659291695475},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-182.49980794345853},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.7717677049310923},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":13429000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-20995000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-7269000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-3000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":55.025662959794694},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-127.5021385799829},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-147.4550898203593},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-179.4864559819413},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-215.43453724604964},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.7717677049310923},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":13429000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-6544000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-26402000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-6371000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-40000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":36.681222707423586},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-189.79753870583565},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-194.56133386264392},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-4636000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-7469000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":0},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":40.44596912521441},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-176.87821612349916},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-209.7770154373928},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-5794000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-6308000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-244000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":52.78534290666006},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-97.52413963852439},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-126.39267145333004},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-4021000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-6254000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-134000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":42.29683972911964},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.8553792975742238},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":21570000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-5792000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-12307000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-148000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":58.824567596187784},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-135.9865866572538},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-162.28379809389338},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":7.55238342979775},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":-13340000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-8072000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-5630000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-33000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":58.514920194309504},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-100.51353226925745},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-114.92019430950728},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":7.333242264872618},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":13616000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-7186000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-7245000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":19000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":61.763249133234275},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-143.53640416047548},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-151.51064883605744},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":6.205460750853242},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":14054000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-8104000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-32451000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-165000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":58.73157092018302},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-125.41518386714117},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-142.12421623453653},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":6.205460750853242},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":14054000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-29154000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-8453000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-277000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":64.5418326693227},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-106.46746347941567},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-117.55644090305447},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":6.097745860762019},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":9531000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-7800000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-8659000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-120000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":56.296077853140666},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-231.81952226481863},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-250.57505160719552},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":11.450788826168765},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-16757000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-7490000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-6468000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-56000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":71.04780707939642},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-65.01198702580736},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-71.75292624453533},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":11.312830299471521},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":13128000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-4111000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-7140000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-2000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":63.30142913334207},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-77.30431362265635},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-82.74550937459027},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":12.355080393972557},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":10076000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-5330000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-30720000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-455000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":64.88162564842622},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-102.90572955263467},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-112.12605795857873},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":12.355080393972557},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":10076000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-24731000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-7350000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-20000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":68.21210832269956},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-92.25861335601871},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-112.25010633772862},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":11.953984860083354},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-5789000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-253000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":68.40044058254804},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-120.76857177824012},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-130.55929506792313},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":8.956296836660256},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":9607000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-9697000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-9418000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-68000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":70.26070763500931},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-218.34264432029795},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-241.3780260707635},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":7.886516359982416},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":12563000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-11974000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-9826000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-3178000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":72.25899875879189},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-117.17004551096402},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-131.03020273065783},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":5.108227902573371},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":9617000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-11673000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-32383000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-3519000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":69.91937082810125},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-130.2888110501619},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-146.10732932390457},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":5.108227902573371},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":9617000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-40305000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-20359000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-1953000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":76.22166246851386},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-58.99874055415617},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-66.51133501259446},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":5.22289691943128},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":17437000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-9596000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-13354000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-4260000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":69.92836606403196},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-47.48793918425028},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-56.15223429657424},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":4.182445802735148},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":5089000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-10529000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-17212000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-2930000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":70.53303741774715},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-21.586263286999184},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-28.91406767122221},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":12.112040214606797},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-6799000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-2764000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":65.98565737051793},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-21.606374501992033},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-21.41832669322709},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":10.662862939013566},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-142486000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-5694000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-57724000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-11907000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":69.84025080516591},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-33.63720989952814},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-38.76673193592912},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":10.662862939013566},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-142486000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-32439000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-9588000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-927000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":69.22558598450209},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-5.027193531308659},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-6.3435529672233715},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":9.140213026017111},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-136573000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-1534000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-7183000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-1380000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":70.02954350519394},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-1.7268655294005528},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-1.9079386257505004},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":20.696973482837244},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":1525000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-114590000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-107722000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":61.21029655276231},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-42.65392142104471},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-38.268854433238},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":10.931019734832285},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-23339000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-33514000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-41818000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":59.03860842141573},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.2066917978663114},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.965875773030773},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":9.295773109549641},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":7468000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-164875000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-151847000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":63.77414401774666},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-11.889182735087306},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-10.358285428125633},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":9.295773109549641},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":-15880000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-47607000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-44172000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":61.91223541559112},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.824987093443468},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.59370160041301},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":9.722756505983314},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":15991000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":1955000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-23763000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":60.59314990595337},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.942653427234154},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.667949783474038},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":9.373723057667176},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":15776000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-41346000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-48203000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":55.94376660751556},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.6069914767241933},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.8763895146238085},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":8.201355582200906},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":7862000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":6057000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-13606000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":59.20953101361574},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.1071499046240865},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.637867526146156},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":8.298966835244437},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":10560000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-80941000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-129744000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":59.35611722607238},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.492095846355936},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.031888390632785},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":8.298966835244437},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":50189000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-29893000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-27038000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":61.46707817496534},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":19.119112145300516},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":17.892250778544906},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":9.098753664370628},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":30137000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":82534000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-9075000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":61.37700959522145},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":23.236322043591535},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":22.181483128931816},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":9.857453196750265},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":39658000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":61949000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-7624000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":58.804919936310604},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.200468631581874},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.908978397057496},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-7116000},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":7.68926631627802},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":26522000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":18999000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-15514000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":58.10629245353437},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":13.232440098529521},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":65.55136722151725},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":7.141627008566149},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":24987000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":133589000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-59251000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":59.91900828084176},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.93296052479463},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":31.42739647296257},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":7.141627008566149},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":121304000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-12124000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-36657000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":58.16090103660605},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.644897747983419},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.205642402534309},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":6.73716275021758},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":15655000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":10217000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-7092000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":59.59420472971551},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.496051550950787},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.729483858740287},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":6.624991097137857},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":26630000},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-252.91782453354506},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-256.22641509433964},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-156.17727160188167},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-176.4672686230248},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-202.82707229008219},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-155.45337895637297},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-217.20790681256616},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-78.14018043025676},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-119.61367013372957},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-137.4809354346721},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-112.25763612217796},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-255.3524034208198},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-91.2142152023692},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-93.6147895633932},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-119.81746557978082},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-104.21097405359421},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-70.8481214049688},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-175.38175046554935},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-101.63425734381464},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-107.00878990152667},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-128.20528967254407},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-65.07480142293261},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-67.01709301872835},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-21.67011952191235},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-61.763982067002644},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-23.07359099003706},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-13.691032116649197},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-172.4973656480506},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-41.28661886811048},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-68.23646755482716},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-49.15539494062984},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":1.7103363807357508},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-38.015465102380446},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.9801026113267115},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-18.33152149295647},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-20.825989117788446},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":52.44582830272606},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":43.07308288660367},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.817944315891618},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":22.062811522492378},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-6.970500135109496},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.378840524775201},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":-4470000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":-5623000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":-3808000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":-6325000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":-20226000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":-5547000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":-7783000},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":138548000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#419"}],"scale":100,"value":25.014435430320177},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":132462000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#420"}],"scale":100,"value":26.261871329135904},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":123904000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#421"}],"scale":100,"value":28.18391658057851},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":113607000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#422"}],"scale":100,"value":30.85901396920964},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":103051000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#423"}],"scale":100,"value":34.15493299434261},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":103051000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#424"}],"scale":100,"value":34.15493299434261},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":95244000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#425"}],"scale":100,"value":37.09839989920625},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":86394000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#426"}],"scale":100,"value":41.06187929717341},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":246397000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#427"}],"scale":100,"value":23.75840614942552},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":246071000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#428"}],"scale":100,"value":23.853278118916897},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":246071000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#429"}],"scale":100,"value":23.853278118916897},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":251427000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#430"}],"scale":100,"value":23.387305261566976},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-23756000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#431"},{"ref":"totalAssets@2018Q4"}],"scale":100,"value":-56.35125839125175},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"totalAssets@FY2018"}],"scale":100,"value":-56.35125839125175},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":2751000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#432"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":94.37392795883362},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-25750000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#433"},{"ref":"totalAssets@2019Q1"}],"scale":100,"value":-66.43618256404964},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-28830000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#434"},{"ref":"totalAssets@2019Q2"}],"scale":100,"value":-23.823689821012444},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-32005000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#435"},{"ref":"totalAssets@2019Q3"}],"scale":100,"value":-28.419080431192175},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-33547000},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":73728000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#436"},{"ref":"#437"}],"scale":100,"value":-45.50103081597222},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":73728000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#438"}],"scale":100,"value":-45.50103081597222},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-35504000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":67841000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#439"},{"ref":"#440"}],"scale":100,"value":-52.33413422561578},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-34806000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":142075500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#441"},{"ref":"#442"}],"scale":100,"value":-24.498242131824277},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-31614000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":135970000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"#444"}],"scale":100,"value":-23.2507170699419},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":3166000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#445"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":78.38573904431789},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-28748000},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":128662500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#446"},{"ref":"#447"}],"scale":100,"value":-22.343728747692605},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":128662500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#448"}],"scale":100,"value":-22.343728747692605},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-27813000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":121353000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#449"},{"ref":"#450"}],"scale":100,"value":-22.919087290796273},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-29984000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":151824500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#451"},{"ref":"#452"}],"scale":100,"value":-19.749118225319364},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-37858000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":145234000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#453"},{"ref":"#454"}],"scale":100,"value":-26.066898935510967},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-44215000},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":143459500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#455"},{"ref":"#456"}],"scale":100,"value":-30.820545171285275},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":143459500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#457"}],"scale":100,"value":-30.820545171285275},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-46860000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":134895500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#458"},{"ref":"#459"}],"scale":100,"value":-34.738000896990634},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-47715000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":128898500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#460"},{"ref":"#461"}],"scale":100,"value":-37.01749826413806},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-42179000},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":203009500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#462"},{"ref":"#463"}],"scale":100,"value":-20.776860196197717},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-36231000},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":206020000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#464"},{"ref":"#465"}],"scale":100,"value":-17.586156683817105},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":206020000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#466"}],"scale":100,"value":-17.586156683817105},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-28305000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":205548000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#467"},{"ref":"#468"}],"scale":100,"value":-13.77050615914531},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-17783000},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":403821500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#469"},{"ref":"#470"}],"scale":100,"value":-4.4036783578883245},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-35779000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":482050000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#471"},{"ref":"#472"}],"scale":100,"value":-7.42225910175293},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":2513000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#473"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":70.90857787810383},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-25028000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":491597000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"#475"}],"scale":100,"value":-5.09116206974412},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":491597000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#476"}],"scale":100,"value":-5.09116206974412},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-10195000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":505459500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#477"},{"ref":"#478"}],"scale":100,"value":-2.016976632153516},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":3000000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":724467500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#479"},{"ref":"#480"}],"scale":100,"value":0.4140972507393361},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":32638000},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":737399000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#481"},{"ref":"#482"}],"scale":100,"value":4.426097675749492},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":35464000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":755061500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"#484"}],"scale":100,"value":4.69683595309786},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":755061500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#485"}],"scale":100,"value":4.69683595309786},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":48949000},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":780680500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#486"},{"ref":"#487"}],"scale":100,"value":6.270042610261176},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":71662000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":824549500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#488"},{"ref":"#489"}],"scale":100,"value":8.691048869716129},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":91765000},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":865801500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#490"},{"ref":"#491"}],"scale":100,"value":10.598849736342569},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":190291000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":936224500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#493"}],"scale":100,"value":20.325359996453845},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":936224500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#494"}],"scale":100,"value":20.325359996453845},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":171924000},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1136175000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"#496"}],"scale":100,"value":15.13182388276454},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":151699000},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1177459000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"#498"}],"scale":100,"value":12.883590851146408},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":-180483000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#431"},{"ref":"#499"}],"scale":100,"value":13.16245851409828},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":-180483000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#500"}],"scale":100,"value":13.16245851409828},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":-186313000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#433"},{"ref":"#501"}],"scale":100,"value":13.820828390933537},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":-54249000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#434"},{"ref":"#502"}],"scale":100,"value":53.143836752751206},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":-60612500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#435"},{"ref":"#503"}],"scale":100,"value":52.8026397195298},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":-68796500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#436"},{"ref":"#504"}],"scale":100,"value":48.76265507692978},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":-68796500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#505"}],"scale":100,"value":48.76265507692978},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":-76177500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#439"},{"ref":"#506"}],"scale":100,"value":46.60693774408454},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":92460500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#441"},{"ref":"#507"}],"scale":100,"value":-37.644183191741334},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":10587000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":81.33210417146807},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":86511000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"#509"}],"scale":100,"value":-36.54332974997399},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":79270000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#446"},{"ref":"#510"}],"scale":100,"value":-36.26592658004289},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":79270000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#511"}],"scale":100,"value":-36.26592658004289},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":72179000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#449"},{"ref":"#512"}],"scale":100,"value":-38.533368431261174},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":101371500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#451"},{"ref":"#513"}],"scale":100,"value":-29.578333160700986},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":94049500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#453"},{"ref":"#514"}],"scale":100,"value":-40.25327088394941},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":85872500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#455"},{"ref":"#515"}],"scale":100,"value":-51.489126320999155},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":85872500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#516"}],"scale":100,"value":-51.489126320999155},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":78792500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#458"},{"ref":"#517"}],"scale":100,"value":-59.47266554557857},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":69951000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#460"},{"ref":"#518"}],"scale":100,"value":-68.21203413818245},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":133203000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#462"},{"ref":"#519"}],"scale":100,"value":-31.665202735674118},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":127614500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#464"},{"ref":"#520"}],"scale":100,"value":-28.390974379870627},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":127614500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#521"}],"scale":100,"value":-28.390974379870627},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":126267500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#467"},{"ref":"#522"}],"scale":100,"value":-22.41669471558398},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":98066000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#469"},{"ref":"#523"}],"scale":100,"value":-18.13370587155589},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":2854000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":61.035072711719415},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":157158500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#471"},{"ref":"#525"}],"scale":100,"value":-22.766188274894454},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":162288500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"#526"}],"scale":100,"value":-15.42191837376031},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":162288500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#527"}],"scale":100,"value":-15.42191837376031},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":176048000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#477"},{"ref":"#528"}],"scale":100,"value":-5.791034263382714},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":167553500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#479"},{"ref":"#529"}],"scale":100,"value":1.7904728937324497},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":168190000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#481"},{"ref":"#530"}],"scale":100,"value":19.405434330221773},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":182902500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"#531"}],"scale":100,"value":19.389565478875355},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":182902500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#532"}],"scale":100,"value":19.389565478875355},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":212889500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#486"},{"ref":"#533"}],"scale":100,"value":22.99267930076401},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":253997500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#488"},{"ref":"#534"}],"scale":100,"value":28.213663520310238},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":282560000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#490"},{"ref":"#535"}],"scale":100,"value":32.476288221970556},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":350851500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#536"}],"scale":100,"value":54.23690649747827},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":350851500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#537"}],"scale":100,"value":54.23690649747827},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":380157500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#495"},{"ref":"#538"}],"scale":100,"value":45.22441356543012},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":418077000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#497"},{"ref":"#539"}],"scale":100,"value":36.284942725861505},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":2157000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#540"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":85.62921794362843},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-2275000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-40.151782562654425},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-114000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#542"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-1.582234559333795},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":1570000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":25.920422651477626},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":2035000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#544"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":8.621420098288436},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-477000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-6.334661354581672},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":4780000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#546"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":140.96136832792686},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-1721000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-24.270201664081227},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":2041000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":26.76019404746297},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":4623000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#549"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":18.031124458832238},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":8827000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":125.15241741103078},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":12350000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#551"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":151.14429078448168},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":20313000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":378.26815642458104},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":21707000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#553"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":224.5242035581299},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":63197000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":208.832859692023},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":25674000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":161.67506297229218},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":31944000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":155.66492860971687},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":40747000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#557"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":158.65358408285636},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":49799000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#558"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":158.72191235059762},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":148164000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":158.53368856931917},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":55296000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":133.0702218799634},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":61840000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#561"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":117.8690555608501},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":42331000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":63.72271564052385},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":40450000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#563"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":49.83122674748073},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":199917000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":82.73922598428129},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":46687000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":48.20547237996902},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":43065000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":37.67551725646297},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":35062000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":32.2376587195778},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":39140000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":32.181148457541276},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":163954000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#569"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":37.132309643520415},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":30396000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":21.176421410507395},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":32578000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":20.701531422761654},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2017-12-30","value":-168724000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2017-12-30","value":-168724000}},"quality":[{"metric":"revenue","periodKey":"FY2022","rule":"continuity","severity":"info","message":"Revenue moved 209% year over year — verify against the filing."},{"metric":"capex","periodKey":"2019Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -1.9000e+4, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}