Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. Eric Scott Grossberg	Executive Chairman	1977
Ms. Beth Tanara Gerstein	CEO & Director	1976
Mr. Chuenhong Kuo	CFO & Treasurer	1976
Ms. Sharon Dziesietnik	Chief Operations Officer	1985
Mr. Alex K. Grab	General Counsel & Secretary	NA
Ms. Pamela M. Catlett	Chief Brand Officer	NA
Insider Trading

Date	Insider Name	Title	Transaction Type	Shares	Price	Value
Feb 18, 2026	Sharon Dziesietnik	N/A	Sale	19.69K	$1.37	$26.97K
Jun 18, 2025	Jennifer Noel Harris	N/A	Sale	5.32K	$1.35	$7.18K
Jun 17, 2025	Jennifer Noel Harris	N/A	Sale	7.10K	$1.35	$9.59K
Jun 16, 2025	Jennifer Noel Harris	N/A	Sale	2.96K	$1.38	$4.09K
May 16, 2025	Sharon Dziesietnik	N/A	Sale	9.19K	$1.40	$12.87K
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
Capital World Investors	1.05M	Jun 30, 2026	6.22%	$0.00	0.00%
Ameriprise Financial Inc	808.45K	Mar 31, 2026	4.78%	$0.00	1.27%
Vanguard Capital Management, LLC	524.32K	Mar 31, 2026	3.10%	$0.00	0.00%
Potomac Capital Management, Inc.	340.00K	Jun 30, 2026	2.01%	$0.26	7.94%
Geode Capital Management, LLC	204.98K	Mar 31, 2026	1.21%	$0.00	25.90%
Renaissance Technologies Corp	202.16K	Mar 31, 2026	1.20%	$0.00	-7.31%
BlackRock Inc	147.85K	Mar 31, 2026	0.87%	$0.00	-0.73%
Two Sigma Investments LLC	108.57K	Mar 31, 2026	0.64%	$0.00	-31.68%
Vanguard Fiduciary Trust Co	77.52K	Mar 31, 2026	0.46%	$0.00	0.00%
Boston Partners Global Investors, Inc	68.65K	Mar 31, 2026	0.41%	$0.00	-3.44%
State Street Corp	46.28K	Mar 31, 2026	0.27%	$0.00	0.00%
Morgan Stanley - Brokerage Accounts	39.37K	Mar 31, 2026	0.23%	$0.00	-35.53%
The Goldman Sachs Group Inc	31.80K	Mar 31, 2026	0.19%	$0.00	-18.43%
Centiva Capital LP	29.95K	Mar 31, 2026	0.18%	$0.00	0.00%
Northern Trust Corp	29.39K	Mar 31, 2026	0.17%	$0.00	0.00%
Bridgeway Capital Management, LLC	22.80K	Mar 31, 2026	0.13%	$0.00	0.00%
GSA Capital Partners LLP	22.69K	Jun 30, 2026	0.13%	$0.00	66.04%
Federation des caisses Desjardins du Quebec	22.04K	Mar 31, 2026	0.13%	$0.00	0.00%
Commonwealth Equity Services, LLC	19.42K	Jun 30, 2026	0.11%	$0.00	0.00%
Susquehanna International Group, LLP	15.49K	Mar 31, 2026	0.09%	$0.00	-50.36%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	American Funds SMALLCAP World A	1.05M	6.22%	▲ 0.00%	Jun 30, 2026
2	Columbia Small Cap Value Discv A	622.92K	3.68%	▲ 1.86%	Jul 31, 2026
3	Columbia Small Cap Value Discovery Fund	611.52K	3.62%	▲ 1.70%	Jun 30, 2026
4	Vanguard MStar Total Stk Mkt Idx Invest	373.04K	2.21%	▲ 0.00%	Jul 31, 2026
5	Russell Inv US Small Cap Equity Y	153.09K	0.91%	▲ 0.00%	Jul 31, 2026
6	Vanguard Institutional Extnd Mkt Idx Tr	151.28K	0.89%	▲ 0.00%	Jul 31, 2026
7	Columbia VP Small Cap Value Discovery 1	113.10K	0.67%	▼ 2.75%	Jul 31, 2026
8	Fidelity Extended Market Index	97.29K	0.58%	▼ 0.19%	Jul 31, 2026
9	Russell Investment Small Cap Fund F	67.98K	0.40%	▲ 0.00%	Jul 31, 2026
10	Dunham Small Cap Value N	60.95K	0.36%	▲ 0.00%	Jul 31, 2026
Financial Highlights

▼
Market Cap: $147.68M
EBITDA: $-2.81M
Book Value: $0.72
Earnings/Share: $-0.32
Profit Margin: -1.00%
Operating Margin: 0.39%
ROA (TTM): -2.48%
ROE (TTM): -10.95%
Revenue (TTM): $449.28M
Revenue/Share (TTM): $28.70
Earnings Growth (YOY): 23.80%
Revenue Growth (YOY): 5.70%
Valuation Metrics

Enterprise Value: $-10.20M
Trailing P/E: 0.00
Forward P/E: 9.64
Shares Statistics

Shares Outstanding: 16.91M
Shares Float: 15.19M
% Insiders: 6.89%
% Institutions: 25.17%
Short % Float: 0.90%
Stock Price History

▼
1 Year Price History

3 Years Price History

10 Years Price History

Financial Charts

▼
Download Financials (Excel)
Revenue, Net Income & Operating Cash Flow (Yearly)

Revenue, Net Income & Operating Cash Flow (Quarterly)

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Income Statement Waterfall

▼
Line Item
Step Type
Value
Revenue
adjust
$437.48M
Cost of Goods Sold
adjust
$-185.98M
Gross Profit
subtotal
$251.50M
SG&A
adjust
$-150.92M
Other Operating Expense
adjust
$-105.97M
Operating Income
subtotal
$-5.38M
Other / Non-Operating Items
adjust
$1.74M
Net Income
subtotal
$-3.64M
Earnings Per Share (EPS) History

▼
Financial Ratios

▼
📦 Raw API Data (JSON Explorer)

▼
Comprehensive raw data returned from the EOD Fundamentals API. Expand sections below to drill down.
{
    "General": {
        "Code": "BRLT",
        "Type": "Common Stock",
        "Name": "Brilliant Earth Group Inc",
        "Exchange": "NASDAQ",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG012C7HQM5",
        "ISIN": "US1095041000",
        "LEI": null,
        "PrimaryTicker": "BRLT.US",
        "CUSIP": "109504100",
        "CIK": "0001866757",
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": "2021-09-23",
        "InternationalDomestic": null,
        "Sector": "Consumer Cyclical",
        "Industry": "Luxury Goods",
        "GicSector": "Consumer Discretionary",
        "GicGroup": "Consumer Durables & Apparel",
        "GicIndustry": "Textiles, Apparel & Luxury Goods",
        "GicSubIndustry": "Apparel, Accessories & Luxury Goods",
        "HomeCategory": null,
        "IsDelisted": false,
        "Description": "Brilliant Earth Group, Inc. designs, procures, and sells diamonds, gemstones, and jewelry in the United States and internationally. The company offers diamond engagement rings, wedding and anniversary rings, gemstone rings, and fine jewelry, as well as pre-set gemstone rings. It sells directly to consumers through its omnichannel sales platform, e-commerce, and showrooms. Brilliant Earth Group, Inc. was founded in 2005 and is based in San Francisco, California.",
        "Address": "300 Grant Avenue, San Francisco, CA, United States, 94108",
        "AddressData": {
            "Street": "300 Grant Avenue",
            "City": "San Francisco",
            "State": "CA",
            "Country": "United States",
            "ZIP": "94108"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Eric Scott Grossberg",
                "Title": "Executive Chairman",
                "YearBorn": "1977"
            },
            {
                "Name": "Ms. Beth Tanara Gerstein",
                "Title": "CEO & Director",
                "YearBorn": "1976"
            },
            {
                "Name": "Mr. Chuenhong  Kuo",
                "Title": "CFO & Treasurer",
                "YearBorn": "1976"
            },
            {
                "Name": "Ms. Sharon  Dziesietnik",
                "Title": "Chief Operations Officer",
                "YearBorn": "1985"
            },
            {
                "Name": "Mr. Alex K. Grab",
                "Title": "General Counsel & Secretary",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Pamela M. Catlett",
                "Title": "Chief Brand Officer",
                "YearBorn": "NA"
            }
        ],
        "Phone": "800 691 0952",
        "WebURL": "https://www.brilliantearth.com",
        "LogoURL": "/img/logos/US/BRLT.png",
        "FullTimeEmployees": 764,
        "UpdatedAt": "2026-09-10"
    },
    "Highlights": {
        "MarketCapitalization": 147682816,
        "MarketCapitalizationMln": 147.6828,
        "EBITDA": -2808000,
        "PERatio": null,
        "PEGRatio": null,
        "WallStreetTargetPrice": 1.5875,
        "BookValue": 0.72,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": -0.32,
        "EPSEstimateCurrentYear": 0.072,
        "EPSEstimateNextYear": 0.102,
        "EPSEstimateNextQuarter": 0.022,
        "EPSEstimateCurrentQuarter": -0.004,
        "MostRecentQuarter": "2026-06-30",
        "ProfitMargin": -0.01,
        "OperatingMarginTTM": 0.0039,
        "ReturnOnAssetsTTM": -0.0248,
        "ReturnOnEquityTTM": -0.1095,
        "RevenueTTM": 449278016,
        "RevenuePerShareTTM": 28.702,
        "QuarterlyRevenueGrowthYOY": 0.057,
        "GrossProfitTTM": 253670000,
        "DilutedEpsTTM": -0.32,
        "QuarterlyEarningsGrowthYOY": 0.238
    },
    "Valuation": {
        "TrailingPE": 0,
        "ForwardPE": 9.6432,
        "PriceSalesTTM": 0.3287,
        "PriceBookMRQ": 1.878,
        "EnterpriseValue": -10201341,
        "EnterpriseValueRevenue": 0.0006,
        "EnterpriseValueEbitda": 0.0488
    },
    "SharesStats": {
        "SharesOutstanding": 16907896,
        "SharesFloat": 15186672,
        "PercentInsiders": 6.891,
        "PercentInstitutions": 25.165,
        "SharesShort": null,
        "SharesShortPriorMonth": null,
        "ShortRatio": null,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.009
    },
    "Technicals": {
        "Beta": 1.418,
        "52WeekHigh": 2.9,
        "52WeekLow": 1,
        "50DayMA": 1.2212,
        "200DayMA": 1.4075,
        "SharesShort": 143445,
        "SharesShortPriorMonth": 44701,
        "ShortRatio": 1.11,
        "ShortPercent": 0.009
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": "2025-09-08",
        "ExDividendDate": "2025-08-22",
        "LastSplitFactor": "",
        "LastSplitDate": "0000-00-00",
        "NumberDividendsByYear": [
            {
                "Year": 2025,
                "Count": 1
            }
        ]
    },
    "AnalystRatings": {
        "Rating": 3.3333,
        "TargetPrice": 1.5875,
        "StrongBuy": 1,
        "Buy": 0,
        "Hold": 5,
        "Sell": 0,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "Capital World Investors",
                "date": "2026-06-30",
                "totalShares": 6.2238,
                "totalAssets": 0.0001,
                "currentShares": 1052309,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Ameriprise Financial Inc",
                "date": "2026-03-31",
                "totalShares": 4.7815,
                "totalAssets": 0.0003,
                "currentShares": 808454,
                "change": 10153,
                "change_p": 1.2718
            },
            {
                "name": "Vanguard Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 3.101,
                "totalAssets": 0,
                "currentShares": 524321,
                "change": 524321,
                "change_p": 0
            },
            {
                "name": "Potomac Capital Management, Inc.",
                "date": "2026-06-30",
                "totalShares": 2.0109,
                "totalAssets": 0.2622,
                "currentShares": 340000,
                "change": 25000,
                "change_p": 7.9365
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 1.2123,
                "totalAssets": 0,
                "currentShares": 204982,
                "change": 42174,
                "change_p": 25.9041
            },
            {
                "name": "Renaissance Technologies Corp",
                "date": "2026-03-31",
                "totalShares": 1.1956,
                "totalAssets": 0.0004,
                "currentShares": 202158,
                "change": -15942,
                "change_p": -7.3095
            },
            {
                "name": "BlackRock Inc",
                "date": "2026-03-31",
                "totalShares": 0.8744,
                "totalAssets": 0,
                "currentShares": 147847,
                "change": -1089,
                "change_p": -0.7312
            },
            {
                "name": "Two Sigma Investments LLC",
                "date": "2026-03-31",
                "totalShares": 0.6421,
                "totalAssets": 0.0001,
                "currentShares": 108567,
                "change": -50331,
                "change_p": -31.675
            },
            {
                "name": "Vanguard Fiduciary Trust Co",
                "date": "2026-03-31",
                "totalShares": 0.4585,
                "totalAssets": 0,
                "currentShares": 77519,
                "change": 77519,
                "change_p": 0
            },
            {
                "name": "Boston Partners Global Investors, Inc",
                "date": "2026-03-31",
                "totalShares": 0.406,
                "totalAssets": 0.0001,
                "currentShares": 68648,
                "change": -2445,
                "change_p": -3.4392
            },
            {
                "name": "State Street Corp",
                "date": "2026-03-31",
                "totalShares": 0.2737,
                "totalAssets": 0,
                "currentShares": 46279,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Morgan Stanley - Brokerage Accounts",
                "date": "2026-03-31",
                "totalShares": 0.2328,
                "totalAssets": 0,
                "currentShares": 39368,
                "change": -21695,
                "change_p": -35.5289
            },
            {
                "name": "The Goldman Sachs Group Inc",
                "date": "2026-03-31",
                "totalShares": 0.1881,
                "totalAssets": 0,
                "currentShares": 31798,
                "change": -7186,
                "change_p": -18.4332
            },
            {
                "name": "Centiva Capital LP",
                "date": "2026-03-31",
                "totalShares": 0.1771,
                "totalAssets": 0.0003,
                "currentShares": 29949,
                "change": 29949,
                "change_p": 0
            },
            {
                "name": "Northern Trust Corp",
                "date": "2026-03-31",
                "totalShares": 0.1738,
                "totalAssets": 0,
                "currentShares": 29387,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Bridgeway Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 0.1348,
                "totalAssets": 0.0006,
                "currentShares": 22800,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "GSA Capital Partners LLP",
                "date": "2026-06-30",
                "totalShares": 0.1342,
                "totalAssets": 0.0016,
                "currentShares": 22691,
                "change": 9025,
                "change_p": 66.0398
            },
            {
                "name": "Federation des caisses Desjardins du Quebec",
                "date": "2026-03-31",
                "totalShares": 0.1304,
                "totalAssets": 0.0001,
                "currentShares": 22043,
                "change": 22043,
                "change_p": 0
            },
            {
                "name": "Commonwealth Equity Services, LLC",
                "date": "2026-06-30",
                "totalShares": 0.1149,
                "totalAssets": 0,
                "currentShares": 19423,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Susquehanna International Group, LLP",
                "date": "2026-03-31",
                "totalShares": 0.0916,
                "totalAssets": 0,
                "currentShares": 15485,
                "change": -15707,
                "change_p": -50.3559
            }
        ],
        "Funds": [
            {
                "name": "American Funds SMALLCAP World A",
                "date": "2026-06-30",
                "totalShares": 6.2238,
                "totalAssets": 0.0013,
                "currentShares": 1052309,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Columbia Small Cap Value Discv A",
                "date": "2026-07-31",
                "totalShares": 3.6842,
                "totalAssets": 0.0262,
                "currentShares": 622924,
                "change": 11400,
                "change_p": 1.8642
            },
            {
                "name": "Columbia Small Cap Value Discovery Fund",
                "date": "2026-06-30",
                "totalShares": 3.6168,
                "totalAssets": 0.0287,
                "currentShares": 611524,
                "change": 10200,
                "change_p": 1.6963
            },
            {
                "name": "Vanguard MStar Total Stk Mkt Idx Invest",
                "date": "2026-07-31",
                "totalShares": 2.2063,
                "totalAssets": 0,
                "currentShares": 373042,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Russell Inv US Small Cap Equity Y",
                "date": "2026-07-31",
                "totalShares": 0.9054,
                "totalAssets": 0.0157,
                "currentShares": 153091,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Institutional Extnd Mkt Idx Tr",
                "date": "2026-07-31",
                "totalShares": 0.8947,
                "totalAssets": 0.0002,
                "currentShares": 151279,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Columbia VP Small Cap Value Discovery 1",
                "date": "2026-07-31",
                "totalShares": 0.6689,
                "totalAssets": 0.0268,
                "currentShares": 113098,
                "change": -3200,
                "change_p": -2.7516
            },
            {
                "name": "Fidelity Extended Market Index",
                "date": "2026-07-31",
                "totalShares": 0.5754,
                "totalAssets": 0.0003,
                "currentShares": 97291,
                "change": -182,
                "change_p": -0.1867
            },
            {
                "name": "Russell Investment Small Cap Fund F",
                "date": "2026-07-31",
                "totalShares": 0.402,
                "totalAssets": 0.012,
                "currentShares": 67978,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dunham Small Cap Value N",
                "date": "2026-07-31",
                "totalShares": 0.3605,
                "totalAssets": 0.0687,
                "currentShares": 60950,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "WPG Partners Micro Cap Opportunities",
                "date": "2026-06-30",
                "totalShares": 0.3605,
                "totalAssets": 0.1399,
                "currentShares": 60950,
                "change": -13417,
                "change_p": -18.0416
            },
            {
                "name": "BSF Systematic US Eq Abs Ret A2 USD",
                "date": "2025-12-31",
                "totalShares": 0.2673,
                "totalAssets": 0.0049,
                "currentShares": 45197,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Russell Inv US Small Cap Equity",
                "date": "2026-07-31",
                "totalShares": 0.2301,
                "totalAssets": 0.0174,
                "currentShares": 38900,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Total Market Index",
                "date": "2026-07-31",
                "totalShares": 0.1777,
                "totalAssets": 0,
                "currentShares": 30045,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Series Total Market Index",
                "date": "2026-07-31",
                "totalShares": 0.1393,
                "totalAssets": 0,
                "currentShares": 23549,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "EA Bridgeway Ultra-Small Company Mkt ETF",
                "date": "2026-08-31",
                "totalShares": 0.1341,
                "totalAssets": 0.0255,
                "currentShares": 22672,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Spartan Extended Market Index Pool F",
                "date": "2026-07-31",
                "totalShares": 0.1297,
                "totalAssets": 0.0002,
                "currentShares": 21930,
                "change": 182,
                "change_p": 0.8369
            },
            {
                "name": "Northern Trust Extended Eq Market Idx",
                "date": "2026-06-30",
                "totalShares": 0.1205,
                "totalAssets": 0.0002,
                "currentShares": 20374,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "NT Ext Equity Mkt Index Fund - Lending",
                "date": "2026-06-30",
                "totalShares": 0.1205,
                "totalAssets": 0.0002,
                "currentShares": 20374,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "NT Ext Equity Mkt Index Fund - NL",
                "date": "2026-06-30",
                "totalShares": 0.0942,
                "totalAssets": 0.0002,
                "currentShares": 15927,
                "change": 7692,
                "change_p": 93.4062
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2026-02-18",
            "ownerCik": null,
            "ownerName": "Sharon Dziesietnik",
            "transactionDate": "2026-02-18",
            "transactionCode": "S",
            "transactionAmount": 19687,
            "transactionPrice": 1.37,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1866757/000162828026010301/xslF345X05/wk-form4_1771625547.xml"
        },
        {
            "date": "2025-06-18",
            "ownerCik": null,
            "ownerName": "Jennifer Noel Harris",
            "transactionDate": "2025-06-18",
            "transactionCode": "S",
            "transactionAmount": 5317,
            "transactionPrice": 1.35,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1597649/000186675725000093/xslF345X05/wk-form4_1750287774.xml"
        },
        {
            "date": "2025-06-17",
            "ownerCik": null,
            "ownerName": "Jennifer Noel Harris",
            "transactionDate": "2025-06-17",
            "transactionCode": "S",
            "transactionAmount": 7103,
            "transactionPrice": 1.35,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1597649/000186675725000093/xslF345X05/wk-form4_1750287774.xml"
        },
        {
            "date": "2025-06-16",
            "ownerCik": null,
            "ownerName": "Jennifer Noel Harris",
            "transactionDate": "2025-06-16",
            "transactionCode": "S",
            "transactionAmount": 2962,
            "transactionPrice": 1.38,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1597649/000186675725000093/xslF345X05/wk-form4_1750287774.xml"
        },
        {
            "date": "2025-05-16",
            "ownerCik": null,
            "ownerName": "Sharon Dziesietnik",
            "transactionDate": "2025-05-16",
            "transactionCode": "S",
            "transactionAmount": 9190,
            "transactionPrice": 1.4,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1866757/000186675725000080/xslF345X05/wk-form4_1747696325.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "16.4525",
                "shares": 16452500
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "15.5180",
                "shares": 15518000
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "98.7454",
                "shares": 98745400
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "97.3996",
                "shares": 97399600
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "11.2470",
                "shares": 11247000
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "96.7414",
                "shares": 96741400
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "95.8015",
                "shares": 95801500
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q2",
                "dateFormatted": "2026-06-30",
                "sharesMln": "16.4525",
                "shares": 16452500
            },
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "15.8118",
                "shares": 15811800
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "15.5180",
                "shares": 15518000
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "14.9938",
                "shares": 14993800
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "14.5525",
                "shares": 14552500
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "14.1116",
                "shares": 14111600
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "98.7454",
                "shares": 98745400
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "98.4871",
                "shares": 98487100
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "98.2289",
                "shares": 98228900
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "97.8503",
                "shares": 97850300
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "97.3996",
                "shares": 97399600
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "97.1949",
                "shares": 97194900
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "96.8899",
                "shares": 96889900
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "96.7137",
                "shares": 96713700
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "11.2470",
                "shares": 11247000
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "10.9400",
                "shares": 10940000
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "10.8350",
                "shares": 10835000
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "10.7080",
                "shares": 10708000
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "96.7414",
                "shares": 96741400
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "96.6214",
                "shares": 96621400
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "95.4814",
                "shares": 95481400
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "95.8015",
                "shares": 95801500
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "95.8015",
                "shares": 95801500
            },
            {
                "date": "2020-Q3",
                "dateFormatted": "2020-09-30",
                "sharesMln": "95.8015",
                "shares": 95801500
            },
            {
                "date": "2020-Q2",
                "dateFormatted": "2020-06-30",
                "sharesMln": "95.8015",
                "shares": 95801500
            },
            {
                "date": "2020-Q1",
                "dateFormatted": "2020-03-31",
                "sharesMln": "95.8015",
                "shares": 95801500
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-09-30": {
                "reportDate": "2026-11-04",
                "date": "2026-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": null,
                "epsActual": null,
                "epsEstimate": 0,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-06-30": {
                "reportDate": "2026-08-06",
                "date": "2026-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.02,
                "epsEstimate": -0.03,
                "epsDifference": 0.05,
                "surprisePercent": 166.6667
            },
            "2026-03-31": {
                "reportDate": "2026-05-07",
                "date": "2026-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.05,
                "epsEstimate": -0.0067,
                "epsDifference": -0.0433,
                "surprisePercent": -646.2687
            },
            "2025-12-31": {
                "reportDate": "2026-03-05",
                "date": "2025-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.06,
                "epsEstimate": 0.02,
                "epsDifference": -0.08,
                "surprisePercent": -400
            },
            "2025-09-30": {
                "reportDate": "2025-11-05",
                "date": "2025-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.03,
                "epsEstimate": -0.02,
                "epsDifference": -0.01,
                "surprisePercent": -50
            },
            "2025-06-30": {
                "reportDate": "2025-08-07",
                "date": "2025-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.11,
                "epsEstimate": -0.03,
                "epsDifference": -0.08,
                "surprisePercent": -266.6667
            },
            "2025-03-31": {
                "reportDate": "2025-05-07",
                "date": "2025-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.033,
                "epsEstimate": -0.0034,
                "epsDifference": -0.0296,
                "surprisePercent": -870.5882
            },
            "2024-12-31": {
                "reportDate": "2025-03-12",
                "date": "2024-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.02,
                "epsEstimate": -0.03,
                "epsDifference": 0.05,
                "surprisePercent": 166.6667
            },
            "2024-09-30": {
                "reportDate": "2024-11-07",
                "date": "2024-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.02,
                "epsEstimate": 0.01,
                "epsDifference": 0.01,
                "surprisePercent": 100
            },
            "2024-06-30": {
                "reportDate": "2024-08-08",
                "date": "2024-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.03,
                "epsEstimate": 0.01,
                "epsDifference": 0.02,
                "surprisePercent": 200
            },
            "2024-03-31": {
                "reportDate": "2024-05-09",
                "date": "2024-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.03,
                "epsEstimate": 0.02,
                "epsDifference": 0.01,
                "surprisePercent": 50
            },
            "2023-12-31": {
                "reportDate": "2024-03-14",
                "date": "2023-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.04,
                "epsEstimate": 0.01,
                "epsDifference": 0.03,
                "surprisePercent": 300
            },
            "2023-09-30": {
                "reportDate": "2023-11-09",
                "date": "2023-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.05,
                "epsEstimate": 0.04,
                "epsDifference": 0.01,
                "surprisePercent": 25
            },
            "2023-06-30": {
                "reportDate": "2023-08-09",
                "date": "2023-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.04,
                "epsEstimate": 0.03,
                "epsDifference": 0.01,
                "surprisePercent": 33.3333
            },
            "2023-03-31": {
                "reportDate": "2023-05-11",
                "date": "2023-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.03,
                "epsEstimate": 0.01,
                "epsDifference": 0.02,
                "surprisePercent": 200
            },
            "2022-12-31": {
                "reportDate": "2023-03-15",
                "date": "2022-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.08,
                "epsEstimate": 0.05,
                "epsDifference": 0.03,
                "surprisePercent": 60
            },
            "2022-09-30": {
                "reportDate": "2022-11-10",
                "date": "2022-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.07,
                "epsEstimate": 0.05,
                "epsDifference": 0.02,
                "surprisePercent": 40
            },
            "2022-06-30": {
                "reportDate": "2022-08-12",
                "date": "2022-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.06,
                "epsEstimate": 0.05,
                "epsDifference": 0.01,
                "surprisePercent": 20
            },
            "2022-03-31": {
                "reportDate": "2022-05-12",
                "date": "2022-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.05,
                "epsEstimate": 0.05,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2021-12-31": {
                "reportDate": "2022-03-16",
                "date": "2021-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.11,
                "epsEstimate": 0.04,
                "epsDifference": 0.07,
                "surprisePercent": 175
            },
            "2021-09-30": {
                "reportDate": "2021-11-12",
                "date": "2021-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.09,
                "epsEstimate": 0.01,
                "epsDifference": 0.08,
                "surprisePercent": 800
            },
            "2021-06-30": {
                "reportDate": "2021-09-24",
                "date": "2021-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.14,
                "epsDifference": -0.01,
                "surprisePercent": -7.1429
            }
        },
        "Trend": {
            "2027-12-31": {
                "date": "2027-12-31",
                "period": "+1y",
                "growth": "0.4167",
                "earningsEstimateAvg": "0.1020",
                "earningsEstimateLow": "0.0700",
                "earningsEstimateHigh": "0.1400",
                "earningsEstimateYearAgoEps": "0.0720",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.4167",
                "revenueEstimateAvg": "486320000.00",
                "revenueEstimateLow": "473500000.00",
                "revenueEstimateHigh": "498100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "5.00",
                "revenueEstimateGrowth": "0.0568",
                "epsTrendCurrent": "0.1020",
                "epsTrend7daysAgo": "0.0660",
                "epsTrend30daysAgo": "0.0660",
                "epsTrend60daysAgo": "0.0660",
                "epsTrend90daysAgo": "0.0660",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-12-31": {
                "date": "2026-12-31",
                "period": "0y",
                "growth": "3.4000",
                "earningsEstimateAvg": "0.0720",
                "earningsEstimateLow": "0.0500",
                "earningsEstimateHigh": "0.1000",
                "earningsEstimateYearAgoEps": "-0.0300",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "3.4000",
                "revenueEstimateAvg": "460160000.00",
                "revenueEstimateLow": "459000000.00",
                "revenueEstimateHigh": "461600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "5.00",
                "revenueEstimateGrowth": "0.0518",
                "epsTrendCurrent": "0.0720",
                "epsTrend7daysAgo": "0.0300",
                "epsTrend30daysAgo": "0.0300",
                "epsTrend60daysAgo": "0.0300",
                "epsTrend90daysAgo": "0.0300",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-09-30": {
                "date": "2026-09-30",
                "period": "0q",
                "growth": "0.2000",
                "earningsEstimateAvg": "0.0240",
                "earningsEstimateLow": "0.0200",
                "earningsEstimateHigh": "0.0400",
                "earningsEstimateYearAgoEps": "0.0200",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.2000",
                "revenueEstimateAvg": "110180000.00",
                "revenueEstimateLow": "110000000.00",
                "revenueEstimateHigh": "110300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "5.00",
                "revenueEstimateGrowth": "-0.0007",
                "epsTrendCurrent": "0.0240",
                "epsTrend7daysAgo": "0.0220",
                "epsTrend30daysAgo": "0.0220",
                "epsTrend60daysAgo": "0.0220",
                "epsTrend90daysAgo": "0.0220",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-06-30": {
                "date": "2026-06-30",
                "period": "0q",
                "growth": "-1.4000",
                "earningsEstimateAvg": "-0.0040",
                "earningsEstimateLow": "-0.0100",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": "0.0100",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-1.4000",
                "revenueEstimateAvg": "111420000.00",
                "revenueEstimateLow": "111000000.00",
                "revenueEstimateHigh": "112200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "5.00",
                "revenueEstimateGrowth": "0.0228",
                "epsTrendCurrent": "-0.0040",
                "epsTrend7daysAgo": "-0.0040",
                "epsTrend30daysAgo": "-0.0040",
                "epsTrend60daysAgo": "-0.0040",
                "epsTrend90daysAgo": "0.0120",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2026-03-31": {
                "date": "2026-03-31",
                "period": "0q",
                "growth": "0.0000",
                "earningsEstimateAvg": "-0.0400",
                "earningsEstimateLow": "-0.0800",
                "earningsEstimateHigh": "0.0100",
                "earningsEstimateYearAgoEps": "0.0000",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.0000",
                "revenueEstimateAvg": "98166670.00",
                "revenueEstimateLow": "97200000.00",
                "revenueEstimateHigh": "98800000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": "0.0456",
                "epsTrendCurrent": "-0.0400",
                "epsTrend7daysAgo": "-0.0400",
                "epsTrend30daysAgo": "-0.0400",
                "epsTrend60daysAgo": "0.0033",
                "epsTrend90daysAgo": "0.0050",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "0y",
                "growth": "-0.5500",
                "earningsEstimateAvg": "0.0540",
                "earningsEstimateLow": "0.0400",
                "earningsEstimateHigh": "0.0700",
                "earningsEstimateYearAgoEps": "0.1200",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-0.5500",
                "revenueEstimateAvg": "438400000.00",
                "revenueEstimateLow": "435000000.00",
                "revenueEstimateHigh": "441000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": "0.0385",
                "epsTrendCurrent": "0.0540",
                "epsTrend7daysAgo": "0.0540",
                "epsTrend30daysAgo": "0.0540",
                "epsTrend60daysAgo": "0.0540",
                "epsTrend90daysAgo": "0.0540",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "5.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-09-30": {
                "date": "2025-09-30",
                "period": "0q",
                "growth": "-0.1000",
                "earningsEstimateAvg": "0.0180",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0300",
                "earningsEstimateYearAgoEps": "0.0200",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-0.1000",
                "revenueEstimateAvg": "109100000.00",
                "revenueEstimateLow": "108700000.00",
                "revenueEstimateHigh": "109900000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": "0.0924",
                "epsTrendCurrent": "0.0180",
                "epsTrend7daysAgo": "0.0180",
                "epsTrend30daysAgo": "0.0150",
                "epsTrend60daysAgo": "0.0168",
                "epsTrend90daysAgo": "0.0152",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2025-06-30": {
                "date": "2025-06-30",
                "period": "0q",
                "growth": "-1.3843",
                "earningsEstimateAvg": "-0.0115",
                "earningsEstimateLow": "-0.0200",
                "earningsEstimateHigh": "0.0023",
                "earningsEstimateYearAgoEps": "0.0300",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-1.3843",
                "revenueEstimateAvg": "103766670.00",
                "revenueEstimateLow": "103100000.00",
                "revenueEstimateHigh": "104100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": "-0.0157",
                "epsTrendCurrent": "-0.0115",
                "epsTrend7daysAgo": "-0.0115",
                "epsTrend30daysAgo": "-0.0115",
                "epsTrend60daysAgo": "-0.0115",
                "epsTrend90daysAgo": "0.0086",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "4.0000"
            },
            "2025-03-31": {
                "date": "2025-03-31",
                "period": "0q",
                "growth": "-1.1123",
                "earningsEstimateAvg": "-0.0034",
                "earningsEstimateLow": "-0.0100",
                "earningsEstimateHigh": "0.0031",
                "earningsEstimateYearAgoEps": "0.0300",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-1.1123",
                "revenueEstimateAvg": "94420000.00",
                "revenueEstimateLow": "94000000.00",
                "revenueEstimateHigh": "95100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "5.00",
                "revenueEstimateGrowth": "-0.0300",
                "epsTrendCurrent": "-0.0034",
                "epsTrend7daysAgo": "-0.0034",
                "epsTrend30daysAgo": "-0.0050",
                "epsTrend60daysAgo": "0.0300",
                "epsTrend90daysAgo": "0.0300",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "period": "0y",
                "growth": "-0.5861",
                "earningsEstimateAvg": "0.0704",
                "earningsEstimateLow": "0.0500",
                "earningsEstimateHigh": "0.0819",
                "earningsEstimateYearAgoEps": "0.1700",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-0.5861",
                "revenueEstimateAvg": "419512640.00",
                "revenueEstimateLow": "417500000.00",
                "revenueEstimateHigh": "423775870.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": "-0.0602",
                "epsTrendCurrent": "0.0704",
                "epsTrend7daysAgo": "0.0704",
                "epsTrend30daysAgo": "0.0704",
                "epsTrend60daysAgo": "0.0704",
                "epsTrend90daysAgo": "0.0704",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "4.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2024-09-30": {
                "date": "2024-09-30",
                "period": "0q",
                "growth": "-1.0000",
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "-0.0100",
                "earningsEstimateHigh": "0.0200",
                "earningsEstimateYearAgoEps": "0.0500",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-1.0000",
                "revenueEstimateAvg": "100250000.00",
                "revenueEstimateLow": "99660000.00",
                "revenueEstimateHigh": "102000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": "-0.1220",
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0200",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-06-30": {
                "date": "2024-06-30",
                "period": "0q",
                "growth": "-1.0000",
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0100",
                "earningsEstimateYearAgoEps": "0.0400",
                "earningsEstimateNumberOfAnalysts": "4.0000",
                "earningsEstimateGrowth": "-1.0000",
                "revenueEstimateAvg": "105426000.00",
                "revenueEstimateLow": "105700000.00",
                "revenueEstimateHigh": "109100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "6.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-03-31": {
                "date": "2024-03-31",
                "period": "0q",
                "growth": "-1.0000",
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "-0.0100",
                "earningsEstimateHigh": "0.0100",
                "earningsEstimateYearAgoEps": "0.0300",
                "earningsEstimateNumberOfAnalysts": "4.0000",
                "earningsEstimateGrowth": "-1.0000",
                "revenueEstimateAvg": "97337000.00",
                "revenueEstimateLow": "97000000.00",
                "revenueEstimateHigh": "98000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "5.00",
                "revenueEstimateGrowth": "-0.0040",
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0300",
                "epsTrend90daysAgo": "0.0300",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "period": "0y",
                "growth": "-0.4800",
                "earningsEstimateAvg": "0.1300",
                "earningsEstimateLow": "0.1200",
                "earningsEstimateHigh": "0.1500",
                "earningsEstimateYearAgoEps": "0.2500",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.4800",
                "revenueEstimateAvg": "446640000.00",
                "revenueEstimateLow": "444100000.00",
                "revenueEstimateHigh": "449000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": "0.0150",
                "epsTrendCurrent": "0.1300",
                "epsTrend7daysAgo": "0.1300",
                "epsTrend30daysAgo": "0.1300",
                "epsTrend60daysAgo": "0.1400",
                "epsTrend90daysAgo": "0.1400",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-09-30": {
                "date": "2023-09-30",
                "period": "0q",
                "growth": "-0.4290",
                "earningsEstimateAvg": "0.0400",
                "earningsEstimateLow": "0.0100",
                "earningsEstimateHigh": "0.0600",
                "earningsEstimateYearAgoEps": "0.0700",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.4290",
                "revenueEstimateAvg": "119990000.00",
                "revenueEstimateLow": "112300000.00",
                "revenueEstimateHigh": "125600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": "0.0790",
                "epsTrendCurrent": "0.0400",
                "epsTrend7daysAgo": "0.0400",
                "epsTrend30daysAgo": "0.0400",
                "epsTrend60daysAgo": "0.0400",
                "epsTrend90daysAgo": "0.0400",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-06-30": {
                "date": "2023-06-30",
                "period": "0q",
                "growth": "-0.5000",
                "earningsEstimateAvg": "0.0300",
                "earningsEstimateLow": "0.0100",
                "earningsEstimateHigh": "0.0500",
                "earningsEstimateYearAgoEps": "0.0600",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.5000",
                "revenueEstimateAvg": "111330000.00",
                "revenueEstimateLow": "108000000.00",
                "revenueEstimateHigh": "115000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": "0.0230",
                "epsTrendCurrent": "0.0300",
                "epsTrend7daysAgo": "0.0300",
                "epsTrend30daysAgo": "0.0300",
                "epsTrend60daysAgo": "0.0300",
                "epsTrend90daysAgo": "0.0500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-03-31": {
                "date": "2023-03-31",
                "period": "0q",
                "growth": "-0.6000",
                "earningsEstimateAvg": "0.0200",
                "earningsEstimateLow": "0.0100",
                "earningsEstimateHigh": "0.0200",
                "earningsEstimateYearAgoEps": "0.0500",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.6000",
                "revenueEstimateAvg": "95220000.00",
                "revenueEstimateLow": "94530000.00",
                "revenueEstimateHigh": "96000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": "-0.0480",
                "epsTrendCurrent": "0.0200",
                "epsTrend7daysAgo": "0.0200",
                "epsTrend30daysAgo": "0.0200",
                "epsTrend60daysAgo": "0.0600",
                "epsTrend90daysAgo": "0.0600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "period": "0y",
                "growth": "-0.3330",
                "earningsEstimateAvg": "0.2200",
                "earningsEstimateLow": "0.2200",
                "earningsEstimateHigh": "0.2300",
                "earningsEstimateYearAgoEps": "0.3300",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "-0.3330",
                "revenueEstimateAvg": "443740000.00",
                "revenueEstimateLow": "440300000.00",
                "revenueEstimateHigh": "446300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.1670",
                "epsTrendCurrent": "0.2200",
                "epsTrend7daysAgo": "0.2200",
                "epsTrend30daysAgo": "0.2200",
                "epsTrend60daysAgo": "0.2200",
                "epsTrend90daysAgo": "0.2200",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-09-30": {
                "date": "2022-09-30",
                "period": "0q",
                "growth": "-0.4440",
                "earningsEstimateAvg": "0.0500",
                "earningsEstimateLow": "0.0400",
                "earningsEstimateHigh": "0.0500",
                "earningsEstimateYearAgoEps": "0.0900",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "-0.4440",
                "revenueEstimateAvg": "111210000.00",
                "revenueEstimateLow": "107700000.00",
                "revenueEstimateHigh": "112200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.1680",
                "epsTrendCurrent": "0.0500",
                "epsTrend7daysAgo": "0.0500",
                "epsTrend30daysAgo": "0.0500",
                "epsTrend60daysAgo": "0.0500",
                "epsTrend90daysAgo": "0.0600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-06-30": {
                "date": "2022-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0400",
                "earningsEstimateLow": "0.0200",
                "earningsEstimateHigh": "0.0600",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "8.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "108809000.00",
                "revenueEstimateLow": "105300000.00",
                "revenueEstimateHigh": "109660000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0400",
                "epsTrend7daysAgo": "0.0400",
                "epsTrend30daysAgo": "0.0400",
                "epsTrend60daysAgo": "0.0400",
                "epsTrend90daysAgo": "0.0700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-03-31": {
                "date": "2022-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0400",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0500",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "100038000.00",
                "revenueEstimateLow": "97100000.00",
                "revenueEstimateHigh": "98380000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0400",
                "epsTrend7daysAgo": "0.0400",
                "epsTrend30daysAgo": "0.0400",
                "epsTrend60daysAgo": "0.0100",
                "epsTrend90daysAgo": "0.0100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "0.2500",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.3600",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "370320000.00",
                "revenueEstimateLow": "368160000.00",
                "revenueEstimateHigh": "375100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.2500",
                "epsTrend7daysAgo": "0.2500",
                "epsTrend30daysAgo": "0.2500",
                "epsTrend60daysAgo": "0.2500",
                "epsTrend90daysAgo": "0.2500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-09-30": {
                "date": "2021-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0100",
                "earningsEstimateLow": "-0.0200",
                "earningsEstimateHigh": "0.0100",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "87100000.00",
                "revenueEstimateLow": "86800000.00",
                "revenueEstimateHigh": "88000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0100",
                "epsTrend7daysAgo": "0.0100",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            }
        },
        "Annual": {
            "2026-06-30": {
                "date": "2026-06-30",
                "epsActual": -0.03
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": -0.233
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": 0.1
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": 0.16
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": 0.26
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": 0.33
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-06",
                    "currency_symbol": "USD",
                    "totalAssets": "196743000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "11195000.00",
                    "totalLiab": "123431000.00",
                    "totalStockholderEquity": "12154000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "26298000.00",
                    "commonStock": "11000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-4131000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "74948000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "88503000.00",
                    "currentDeferredRevenue": "26918000.00",
                    "netDebt": "-33027000.00",
                    "shortTermDebt": "6993000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "41921000.00",
                    "otherStockholderEquity": "16274000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "139458000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "53315000.00",
                    "accountsPayable": "28294000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3485000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "57285000.00",
                    "capitalLeaseObligations": "41921000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "34928000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "196743000.00",
                    "cashAndShortTermInvestments": "74948000.00",
                    "propertyPlantAndEquipmentGross": "53800000.00",
                    "propertyPlantAndEquipmentNet": "53800000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "50955000.00",
                    "netInvestedCapital": "12154000.00",
                    "commonStockSharesOutstanding": "16452497.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-07",
                    "currency_symbol": "USD",
                    "totalAssets": "183432000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "14433000.00",
                    "totalLiab": "112085000.00",
                    "totalStockholderEquity": "11405000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27024000.00",
                    "commonStock": "11000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-4151000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "58564000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "80479000.00",
                    "currentDeferredRevenue": "24695000.00",
                    "netDebt": "-20051000.00",
                    "shortTermDebt": "6907000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "38513000.00",
                    "otherStockholderEquity": "15545000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "127420000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "54423000.00",
                    "accountsPayable": "21853000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5004000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "56012000.00",
                    "capitalLeaseObligations": "38513000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "31606000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "183432000.00",
                    "cashAndShortTermInvestments": "58564000.00",
                    "propertyPlantAndEquipmentGross": "51008000.00",
                    "propertyPlantAndEquipmentNet": "51008000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "46941000.00",
                    "netInvestedCapital": "11405000.00",
                    "commonStockSharesOutstanding": "15811843.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-17",
                    "currency_symbol": "USD",
                    "totalAssets": "200903000.00",
                    "intangibleAssets": "3367000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "12401000.00",
                    "totalLiab": "121266000.00",
                    "totalStockholderEquity": "12301000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35732000.00",
                    "commonStock": "11000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-2640000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "4674000.00",
                    "cash": "79089000.00",
                    "cashAndEquivalents": "79089000.00",
                    "totalCurrentLiabilities": "90103000.00",
                    "currentDeferredRevenue": "22671000.00",
                    "netDebt": "-41030000.00",
                    "shortTermDebt": "6896000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "38059000.00",
                    "otherStockholderEquity": "14930000.00",
                    "propertyPlantEquipment": "51501000.00",
                    "totalCurrentAssets": "144728000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "0.00",
                    "inventory": "53238000.00",
                    "accountsPayable": "24804000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1307000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "56175000.00",
                    "capitalLeaseObligations": "38059000.00",
                    "longTermDebtTotal": "0.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "31163000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "16024000.00",
                    "liabilitiesAndStockholdersEquity": "200903000.00",
                    "cashAndShortTermInvestments": "79089000.00",
                    "propertyPlantAndEquipmentGross": "90292000.00",
                    "propertyPlantAndEquipmentNet": "51501000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "54625000.00",
                    "netInvestedCapital": "12301000.00",
                    "commonStockSharesOutstanding": "15518024.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-05",
                    "currency_symbol": "USD",
                    "totalAssets": "202966000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "13090000.00",
                    "totalLiab": "123912000.00",
                    "totalStockholderEquity": "11979000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29293000.00",
                    "commonStock": "11000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "256000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "13528000.00",
                    "cash": "73429000.00",
                    "cashAndEquivalents": "73429000.00",
                    "totalCurrentLiabilities": "82920000.00",
                    "currentDeferredRevenue": "25676000.00",
                    "netDebt": "-33074000.00",
                    "shortTermDebt": "7100000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "40355000.00",
                    "otherStockholderEquity": "11712000.00",
                    "propertyPlantEquipment": "53787000.00",
                    "totalCurrentAssets": "135651000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "0.00",
                    "inventory": "49132000.00",
                    "accountsPayable": "20851000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3947000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "67315000.00",
                    "capitalLeaseObligations": "40355000.00",
                    "longTermDebtTotal": "0.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "40992000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "12806000.00",
                    "liabilitiesAndStockholdersEquity": "202966000.00",
                    "cashAndShortTermInvestments": "73429000.00",
                    "propertyPlantAndEquipmentGross": "53787000.00",
                    "propertyPlantAndEquipmentNet": "53787000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "52731000.00",
                    "netInvestedCapital": "11979000.00",
                    "commonStockSharesOutstanding": "14993768.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-07",
                    "currency_symbol": "USD",
                    "totalAssets": "260875000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "10264000.00",
                    "totalLiab": "158193000.00",
                    "totalStockholderEquity": "15281000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "25959000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4156000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "13608000.00",
                    "cash": "133615000.00",
                    "cashAndEquivalents": "133615000.00",
                    "totalCurrentLiabilities": "115251000.00",
                    "currentDeferredRevenue": "24123000.00",
                    "netDebt": "-56956000.00",
                    "shortTermDebt": "41454000.00",
                    "shortLongTermDebt": "34489000.00",
                    "shortLongTermDebtTotal": "76659000.00",
                    "otherStockholderEquity": "11115000.00",
                    "propertyPlantEquipment": "56040000.00",
                    "totalCurrentAssets": "191227000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "0.00",
                    "inventory": "47348000.00",
                    "accountsPayable": "20754000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3983000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "69648000.00",
                    "capitalLeaseObligations": "42170000.00",
                    "longTermDebtTotal": "0.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "42942000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "12113000.00",
                    "liabilitiesAndStockholdersEquity": "260875000.00",
                    "cashAndShortTermInvestments": "133615000.00",
                    "propertyPlantAndEquipmentGross": "56040000.00",
                    "propertyPlantAndEquipmentNet": "56040000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "75976000.00",
                    "netInvestedCapital": "49770000.00",
                    "commonStockSharesOutstanding": "14552477.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-13",
                    "currency_symbol": "USD",
                    "totalAssets": "269650000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "10770000.00",
                    "totalLiab": "166678000.00",
                    "totalStockholderEquity": "14928000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "21267000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4322000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "13274000.00",
                    "cash": "147338000.00",
                    "cashAndEquivalents": "147338000.00",
                    "totalCurrentLiabilities": "87159000.00",
                    "currentDeferredRevenue": "23099000.00",
                    "netDebt": "-48814000.00",
                    "shortTermDebt": "26742000.00",
                    "shortLongTermDebt": "20000000.00",
                    "shortLongTermDebtTotal": "98524000.00",
                    "otherStockholderEquity": "10596000.00",
                    "propertyPlantEquipment": "58420000.00",
                    "totalCurrentAssets": "197956000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "34522000.00",
                    "inventory": "39848000.00",
                    "accountsPayable": "13378000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3506000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "71694000.00",
                    "capitalLeaseObligations": "44002000.00",
                    "longTermDebtTotal": "34522000.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "79519000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "11397000.00",
                    "liabilitiesAndStockholdersEquity": "269650000.00",
                    "cashAndShortTermInvestments": "147338000.00",
                    "propertyPlantAndEquipmentGross": "58420000.00",
                    "propertyPlantAndEquipmentNet": "58420000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "110797000.00",
                    "netInvestedCapital": "69450000.00",
                    "commonStockSharesOutstanding": "14111624.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-13",
                    "currency_symbol": "USD",
                    "totalAssets": "281245000.00",
                    "intangibleAssets": "2156000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11196000.00",
                    "totalLiab": "171863000.00",
                    "totalStockholderEquity": "15329000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27438000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4788000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "12984000.00",
                    "cash": "161925000.00",
                    "cashAndEquivalents": "161925000.00",
                    "totalCurrentLiabilities": "78169000.00",
                    "currentDeferredRevenue": "18926000.00",
                    "netDebt": "-64263000.00",
                    "shortTermDebt": "11796000.00",
                    "shortLongTermDebt": "5688000.00",
                    "shortLongTermDebtTotal": "97662000.00",
                    "otherStockholderEquity": "10531000.00",
                    "propertyPlantEquipment": "56848000.00",
                    "totalCurrentAssets": "211413000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "216000.00",
                    "netReceivables": null,
                    "longTermDebt": "50010000.00",
                    "inventory": "38292000.00",
                    "accountsPayable": "15733000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1192000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "69832000.00",
                    "capitalLeaseObligations": "41964000.00",
                    "longTermDebtTotal": "50010000.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "93694000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "11169000.00",
                    "liabilitiesAndStockholdersEquity": "281245000.00",
                    "cashAndShortTermInvestments": "161925000.00",
                    "propertyPlantAndEquipmentGross": "83041000.00",
                    "propertyPlantAndEquipmentNet": "56848000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "133244000.00",
                    "netInvestedCapital": "71027000.00",
                    "commonStockSharesOutstanding": "98745356.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-08",
                    "currency_symbol": "USD",
                    "totalAssets": "273246000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "11561000.00",
                    "totalLiab": "168891000.00",
                    "totalStockholderEquity": "14469000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33585000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4430000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "-70431498000.00",
                    "cash": "152653000.00",
                    "cashAndEquivalents": "152653000.00",
                    "totalCurrentLiabilities": "72419000.00",
                    "currentDeferredRevenue": "21538000.00",
                    "netDebt": "-51579000.00",
                    "shortTermDebt": "12430000.00",
                    "shortLongTermDebt": "6500000.00",
                    "shortLongTermDebtTotal": "101074000.00",
                    "otherStockholderEquity": "10029000.00",
                    "propertyPlantEquipment": "57794000.00",
                    "totalCurrentAssets": "202744000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "51588000.00",
                    "inventory": "38530000.00",
                    "accountsPayable": "2199000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3373000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "70502000.00",
                    "capitalLeaseObligations": "42986000.00",
                    "longTermDebtTotal": "51588000.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "96472000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "10467000.00",
                    "liabilitiesAndStockholdersEquity": "273246000.00",
                    "cashAndShortTermInvestments": "152653000.00",
                    "propertyPlantAndEquipmentGross": "57794000.00",
                    "propertyPlantAndEquipmentNet": "57794000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "130325000.00",
                    "netInvestedCapital": "72557000.00",
                    "commonStockSharesOutstanding": "98487105.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-09",
                    "currency_symbol": "USD",
                    "totalAssets": "272503000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "11026000.00",
                    "totalLiab": "169554000.00",
                    "totalStockholderEquity": "14066000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33088000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4571000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "1.00",
                    "cash": "152209000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "69946000.00",
                    "currentDeferredRevenue": "21320000.00",
                    "netDebt": "-49841000.00",
                    "shortTermDebt": "10588000.00",
                    "shortLongTermDebt": "4875000.00",
                    "shortLongTermDebtTotal": "102368000.00",
                    "otherStockholderEquity": "9485000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "201520000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "-10312000.00",
                    "longTermDebt": "53165000.00",
                    "inventory": "38285000.00",
                    "accountsPayable": "2352000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3215000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "70983000.00",
                    "capitalLeaseObligations": "44328000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "99608000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "272503000.00",
                    "cashAndShortTermInvestments": "152209000.00",
                    "propertyPlantAndEquipmentGross": "58408000.00",
                    "propertyPlantAndEquipmentNet": "58408000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "131574000.00",
                    "netInvestedCapital": "72106000.00",
                    "commonStockSharesOutstanding": "98228854.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-10",
                    "currency_symbol": "USD",
                    "totalAssets": "268199000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "11396000.00",
                    "totalLiab": "168341000.00",
                    "totalStockholderEquity": "13274000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "31035000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4386000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "147454000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "68728000.00",
                    "currentDeferredRevenue": "22815000.00",
                    "netDebt": "-46014000.00",
                    "shortTermDebt": "9841000.00",
                    "shortLongTermDebt": "4469000.00",
                    "shortLongTermDebtTotal": "101440000.00",
                    "otherStockholderEquity": "8878000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "197755000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "-213000.00",
                    "longTermDebt": "54337000.00",
                    "inventory": "38905000.00",
                    "accountsPayable": "2473000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3012000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "70444000.00",
                    "capitalLeaseObligations": "42634000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "99613000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "268199000.00",
                    "cashAndShortTermInvestments": "147454000.00",
                    "propertyPlantAndEquipmentGross": "57937000.00",
                    "propertyPlantAndEquipmentNet": "57937000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "129027000.00",
                    "netInvestedCapital": "72080000.00",
                    "commonStockSharesOutstanding": "97850288.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-28",
                    "currency_symbol": "USD",
                    "totalAssets": "273583000.00",
                    "intangibleAssets": "1465000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11259000.00",
                    "totalLiab": "176127000.00",
                    "totalStockholderEquity": "12532000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27098000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4247000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "155809000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "76947000.00",
                    "currentDeferredRevenue": "19556000.00",
                    "netDebt": "-55608000.00",
                    "shortTermDebt": "9056000.00",
                    "shortLongTermDebt": "4063000.00",
                    "shortLongTermDebtTotal": "100201000.00",
                    "otherStockholderEquity": "8275000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "204856000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "-10048000.00",
                    "longTermDebt": "55573000.00",
                    "inventory": "37788000.00",
                    "accountsPayable": "17197000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2687000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "68727000.00",
                    "capitalLeaseObligations": "40565000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "99180000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "273583000.00",
                    "cashAndShortTermInvestments": "155809000.00",
                    "propertyPlantAndEquipmentGross": "64311000.00",
                    "propertyPlantAndEquipmentNet": "56295000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "127909000.00",
                    "netInvestedCapital": "72168000.00",
                    "commonStockSharesOutstanding": "97399592.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-09",
                    "currency_symbol": "USD",
                    "totalAssets": "265693000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "11480000.00",
                    "totalLiab": "172248000.00",
                    "totalStockholderEquity": "11805000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35073000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4004000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "11965000.00",
                    "cash": "147131000.00",
                    "cashAndEquivalents": "147131000.00",
                    "totalCurrentLiabilities": "70754000.00",
                    "currentDeferredRevenue": "23051000.00",
                    "netDebt": "-44794000.00",
                    "shortTermDebt": "8522000.00",
                    "shortLongTermDebt": "3656000.00",
                    "shortLongTermDebtTotal": "102337000.00",
                    "otherStockholderEquity": "7791000.00",
                    "propertyPlantEquipment": "57861000.00",
                    "totalCurrentAssets": "195867000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "-10671000.00",
                    "longTermDebt": "56749000.00",
                    "inventory": "37256000.00",
                    "accountsPayable": "1344000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2693000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "69826000.00",
                    "capitalLeaseObligations": "41932000.00",
                    "longTermDebtTotal": "56749000.00",
                    "nonCurrentLiabilitiesOther": "4000.00",
                    "nonCurrentLiabilitiesTotal": "101494000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "7791000.00",
                    "liabilitiesAndStockholdersEquity": "265693000.00",
                    "cashAndShortTermInvestments": "147131000.00",
                    "propertyPlantAndEquipmentGross": "64577000.00",
                    "propertyPlantAndEquipmentNet": "57861000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "125113000.00",
                    "netInvestedCapital": "72210000.00",
                    "commonStockSharesOutstanding": "97194920.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-10",
                    "currency_symbol": "USD",
                    "totalAssets": "273329000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "11145000.00",
                    "totalLiab": "179695000.00",
                    "totalStockholderEquity": "11651000.00",
                    "deferredLongTermLiab": "400000.00",
                    "otherCurrentLiab": "31161000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "3759000.00",
                    "otherLiab": "7909000.00",
                    "goodWill": null,
                    "otherAssets": "12633000.00",
                    "cash": "149605000.00",
                    "cashAndEquivalents": "149605000.00",
                    "totalCurrentLiabilities": "74150000.00",
                    "currentDeferredRevenue": "22258000.00",
                    "netDebt": "-43736000.00",
                    "shortTermDebt": "8233000.00",
                    "shortLongTermDebt": "3250000.00",
                    "shortLongTermDebtTotal": "105869000.00",
                    "otherStockholderEquity": "7882000.00",
                    "propertyPlantEquipment": "22200000.00",
                    "totalCurrentAssets": "200163000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "11651000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "-10131000.00",
                    "longTermDebt": "57924000.00",
                    "inventory": "39413000.00",
                    "accountsPayable": "9496000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "81983000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "3759000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3266000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "73166000.00",
                    "capitalLeaseObligations": "44695000.00",
                    "longTermDebtTotal": "57924000.00",
                    "nonCurrentLiabilitiesOther": "47609000.00",
                    "nonCurrentLiabilitiesTotal": "105545000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "7882000.00",
                    "liabilitiesAndStockholdersEquity": "273329000.00",
                    "cashAndShortTermInvestments": "149605000.00",
                    "propertyPlantAndEquipmentGross": "22200000.00",
                    "propertyPlantAndEquipmentNet": "60533000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "126013000.00",
                    "netInvestedCapital": "72825000.00",
                    "commonStockSharesOutstanding": "96889854.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-12",
                    "currency_symbol": "USD",
                    "totalAssets": "262300000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "11746000.00",
                    "totalLiab": "168874000.00",
                    "totalStockholderEquity": "11236000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27521000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "3611000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "12759000.00",
                    "cash": "145972000.00",
                    "cashAndEquivalents": "145972000.00",
                    "totalCurrentLiabilities": "68571000.00",
                    "currentDeferredRevenue": "21854000.00",
                    "netDebt": "-44964000.00",
                    "shortTermDebt": "8565000.00",
                    "shortLongTermDebt": "3250000.00",
                    "shortLongTermDebtTotal": "101008000.00",
                    "otherStockholderEquity": "7615000.00",
                    "propertyPlantEquipment": "20252000.00",
                    "totalCurrentAssets": "195582000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "11236000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "-10941000.00",
                    "longTermDebt": "58693000.00",
                    "inventory": "37864000.00",
                    "accountsPayable": "8099000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "82190000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "3611000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3423000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "66718000.00",
                    "capitalLeaseObligations": "39065000.00",
                    "longTermDebtTotal": "58693000.00",
                    "nonCurrentLiabilitiesOther": "41584000.00",
                    "nonCurrentLiabilitiesTotal": "100303000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "7615000.00",
                    "liabilitiesAndStockholdersEquity": "262300000.00",
                    "cashAndShortTermInvestments": "145972000.00",
                    "propertyPlantAndEquipmentGross": "53959000.00",
                    "propertyPlantAndEquipmentNet": "53959000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "127011000.00",
                    "netInvestedCapital": "73179000.00",
                    "commonStockSharesOutstanding": "96713670.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-21",
                    "currency_symbol": "USD",
                    "totalAssets": "262574000.00",
                    "intangibleAssets": "2027000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11764000.00",
                    "totalLiab": "169433000.00",
                    "totalStockholderEquity": "10929000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "37833000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "3663000.00",
                    "otherLiab": "6941000.00",
                    "goodWill": null,
                    "otherAssets": "12259000.00",
                    "cash": "154649000.00",
                    "cashAndEquivalents": "154649000.00",
                    "totalCurrentLiabilities": "74493000.00",
                    "currentDeferredRevenue": "18505000.00",
                    "netDebt": "-59527000.00",
                    "shortTermDebt": "7123000.00",
                    "shortLongTermDebt": "3250000.00",
                    "shortLongTermDebtTotal": "95122000.00",
                    "otherStockholderEquity": "7256000.00",
                    "propertyPlantEquipment": "44366000.00",
                    "totalCurrentAssets": "205949000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "10929000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "3311000.00",
                    "longTermDebt": "59462000.00",
                    "inventory": "39331000.00",
                    "accountsPayable": "11032000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "82212000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "3663000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3311000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "56625000.00",
                    "capitalLeaseObligations": "32410000.00",
                    "longTermDebtTotal": "59462000.00",
                    "nonCurrentLiabilitiesOther": "35478000.00",
                    "nonCurrentLiabilitiesTotal": "94940000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "7256000.00",
                    "liabilitiesAndStockholdersEquity": "262574000.00",
                    "cashAndShortTermInvestments": "154649000.00",
                    "propertyPlantAndEquipmentGross": "44366000.00",
                    "propertyPlantAndEquipmentNet": "44366000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "131456000.00",
                    "netInvestedCapital": "73641000.00",
                    "commonStockSharesOutstanding": "11247000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-10",
                    "currency_symbol": "USD",
                    "totalAssets": "252389000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "9984000.00",
                    "totalLiab": "167797000.00",
                    "totalStockholderEquity": "9695000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "37897000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "2954000.00",
                    "otherLiab": "6810000.00",
                    "goodWill": null,
                    "otherAssets": "11713000.00",
                    "cash": "152931000.00",
                    "cashAndEquivalents": "152931000.00",
                    "totalCurrentLiabilities": "77593000.00",
                    "currentDeferredRevenue": "22694000.00",
                    "netDebt": "-62966000.00",
                    "shortTermDebt": "6571000.00",
                    "shortLongTermDebt": "3250000.00",
                    "shortLongTermDebtTotal": "89965000.00",
                    "otherStockholderEquity": "6731000.00",
                    "propertyPlantEquipment": "37427000.00",
                    "totalCurrentAssets": "203249000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "9695000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "1.00",
                    "longTermDebt": "60228000.00",
                    "inventory": "40334000.00",
                    "accountsPayable": "10431000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "74897000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "2954000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3077000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "49140000.00",
                    "capitalLeaseObligations": "26487000.00",
                    "longTermDebtTotal": "60228000.00",
                    "nonCurrentLiabilitiesOther": "29900000.00",
                    "nonCurrentLiabilitiesTotal": "90204000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "6731000.00",
                    "liabilitiesAndStockholdersEquity": "252389000.00",
                    "cashAndShortTermInvestments": "152931000.00",
                    "propertyPlantAndEquipmentGross": "14563000.00",
                    "propertyPlantAndEquipmentNet": "37427000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "125656000.00",
                    "netInvestedCapital": "73173000.00",
                    "commonStockSharesOutstanding": "10940000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-12",
                    "currency_symbol": "USD",
                    "totalAssets": "243567000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "9964000.00",
                    "totalLiab": "163813000.00",
                    "totalStockholderEquity": "9067000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35455000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "2308000.00",
                    "otherLiab": "6653000.00",
                    "goodWill": null,
                    "otherAssets": "10027000.00",
                    "cash": "155533000.00",
                    "cashAndEquivalents": "155533000.00",
                    "totalCurrentLiabilities": "74761000.00",
                    "currentDeferredRevenue": "22476000.00",
                    "netDebt": "-66859000.00",
                    "shortTermDebt": "6275000.00",
                    "shortLongTermDebt": "3250000.00",
                    "shortLongTermDebtTotal": "88674000.00",
                    "otherStockholderEquity": "6749000.00",
                    "propertyPlantEquipment": "32699000.00",
                    "totalCurrentAssets": "200841000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "9067000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "205000.00",
                    "longTermDebt": "61000000.00",
                    "inventory": "35344000.00",
                    "accountsPayable": "10555000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "70687000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "2308000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1729000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "42726000.00",
                    "capitalLeaseObligations": "24424000.00",
                    "longTermDebtTotal": "61000000.00",
                    "nonCurrentLiabilitiesOther": "27940000.00",
                    "nonCurrentLiabilitiesTotal": "89052000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "6749000.00",
                    "liabilitiesAndStockholdersEquity": "243567000.00",
                    "cashAndShortTermInvestments": "155533000.00",
                    "propertyPlantAndEquipmentGross": "11272000.00",
                    "propertyPlantAndEquipmentNet": "32699000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "126080000.00",
                    "netInvestedCapital": "73317000.00",
                    "commonStockSharesOutstanding": "10835000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-13",
                    "currency_symbol": "USD",
                    "totalAssets": "239631000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "8765000.00",
                    "totalLiab": "157589000.00",
                    "totalStockholderEquity": "9233000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "26429000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "1884000.00",
                    "otherLiab": "9632000.00",
                    "goodWill": null,
                    "otherAssets": "8783000.00",
                    "cash": "164890000.00",
                    "cashAndEquivalents": "164890000.00",
                    "totalCurrentLiabilities": "105212000.00",
                    "currentDeferredRevenue": "23561000.00",
                    "netDebt": "-78313000.00",
                    "shortTermDebt": "43832000.00",
                    "shortLongTermDebt": "41053000.00",
                    "shortLongTermDebtTotal": "86577000.00",
                    "otherStockholderEquity": "7339000.00",
                    "propertyPlantEquipment": "28801000.00",
                    "totalCurrentAssets": "202047000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "9233000.00",
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "22863000.00",
                    "inventory": "28392000.00",
                    "accountsPayable": "11390000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "943000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "37584000.00",
                    "capitalLeaseObligations": "22661000.00",
                    "longTermDebtTotal": "22863000.00",
                    "nonCurrentLiabilitiesOther": "3028000.00",
                    "nonCurrentLiabilitiesTotal": "52377000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "7339000.00",
                    "liabilitiesAndStockholdersEquity": "239631000.00",
                    "cashAndShortTermInvestments": "164890000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "28801000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "96835000.00",
                    "netInvestedCapital": "73149000.00",
                    "commonStockSharesOutstanding": "10708000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-22",
                    "currency_symbol": "USD",
                    "totalAssets": "217731000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "8383000.00",
                    "totalLiab": "134893000.00",
                    "totalStockholderEquity": "8403000.00",
                    "deferredLongTermLiab": "2507000.00",
                    "otherCurrentLiab": "24527000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "1528000.00",
                    "otherLiab": "9261000.00",
                    "goodWill": null,
                    "otherAssets": "5008000.00",
                    "cash": "172865000.00",
                    "cashAndEquivalents": "172865000.00",
                    "totalCurrentLiabilities": "92843000.00",
                    "currentDeferredRevenue": "18818000.00",
                    "netDebt": "-109287000.00",
                    "shortTermDebt": "30789000.00",
                    "shortLongTermDebt": "30789000.00",
                    "shortLongTermDebtTotal": "63578000.00",
                    "otherStockholderEquity": "6865000.00",
                    "propertyPlantEquipment": "6732000.00",
                    "totalCurrentAssets": "205991000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "8403000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "205000.00",
                    "longTermDebt": "32789000.00",
                    "inventory": "24743000.00",
                    "accountsPayable": "14480000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "74435000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1528000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "601000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "11740000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "32789000.00",
                    "nonCurrentLiabilitiesOther": "2979000.00",
                    "nonCurrentLiabilitiesTotal": "42050000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "6865000.00",
                    "liabilitiesAndStockholdersEquity": "217731000.00",
                    "cashAndShortTermInvestments": "172865000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "6732000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "113148000.00",
                    "netInvestedCapital": "71981000.00",
                    "commonStockSharesOutstanding": "96741421.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-12",
                    "currency_symbol": "USD",
                    "totalAssets": "199941000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "7887000.00",
                    "totalLiab": "129954000.00",
                    "totalStockholderEquity": "7088000.00",
                    "deferredLongTermLiab": "1818000.00",
                    "otherCurrentLiab": "22809000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "66000.00",
                    "otherLiab": "8642000.00",
                    "goodWill": null,
                    "otherAssets": "4927000.00",
                    "cash": "161087000.00",
                    "cashAndEquivalents": "161087000.00",
                    "totalCurrentLiabilities": "78604000.00",
                    "currentDeferredRevenue": "21848000.00",
                    "netDebt": "-97853000.00",
                    "shortTermDebt": "20526000.00",
                    "shortLongTermDebt": "20526000.00",
                    "shortLongTermDebtTotal": "63234000.00",
                    "otherStockholderEquity": "7012000.00",
                    "propertyPlantEquipment": "5983000.00",
                    "totalCurrentAssets": "189031000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "7088000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "205000.00",
                    "longTermDebt": "42708000.00",
                    "inventory": "20057000.00",
                    "accountsPayable": "11472000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "62899000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "66000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "552000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "10910000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "42708000.00",
                    "nonCurrentLiabilitiesOther": "6824000.00",
                    "nonCurrentLiabilitiesTotal": "51350000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "7012000.00",
                    "liabilitiesAndStockholdersEquity": "199941000.00",
                    "cashAndShortTermInvestments": "161087000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "5983000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "110427000.00",
                    "netInvestedCapital": "70322000.00",
                    "commonStockSharesOutstanding": "96621427.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "92602000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "4124000.00",
                    "totalLiab": "369944000.00",
                    "totalStockholderEquity": "-277342000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "16021000.00",
                    "commonStock": "-277342000.00",
                    "capitalStock": "-277342000.00",
                    "retainedEarnings": null,
                    "otherLiab": "6743000.00",
                    "goodWill": null,
                    "otherAssets": "521000.00",
                    "cash": "65001000.00",
                    "cashAndEquivalents": "65001000.00",
                    "totalCurrentLiabilities": "59829000.00",
                    "currentDeferredRevenue": "20002000.00",
                    "netDebt": "-2112000.00",
                    "shortTermDebt": "10263000.00",
                    "shortLongTermDebt": "10263000.00",
                    "shortLongTermDebtTotal": "62889000.00",
                    "otherStockholderEquity": "-277342000.00",
                    "propertyPlantEquipment": "4194000.00",
                    "totalCurrentAssets": "86287000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-277342000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "205000.00",
                    "longTermDebt": "52626000.00",
                    "inventory": "17162000.00",
                    "accountsPayable": "11726000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "-277342000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2121000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6315000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "52626000.00",
                    "nonCurrentLiabilitiesOther": "2613000.00",
                    "nonCurrentLiabilitiesTotal": "310115000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "92602000.00",
                    "cashAndShortTermInvestments": "65001000.00",
                    "propertyPlantAndEquipmentGross": "4194000.00",
                    "propertyPlantAndEquipmentNet": "4194000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "26458000.00",
                    "netInvestedCapital": "-214453000.00",
                    "commonStockSharesOutstanding": "95481419.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "-66269000.00",
                    "totalLiab": "19068000.00",
                    "totalStockholderEquity": "-19068000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-66269000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "66269000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "66269000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-85424000.00",
                    "shortTermInvestments": "132538000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-85395000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-66269000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-66269000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "19068000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "-19068000.00",
                    "cashAndShortTermInvestments": "66269000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "95801505.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "85216000.00",
                    "intangibleAssets": "29000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3144000.00",
                    "totalLiab": "170611000.00",
                    "totalStockholderEquity": "-85395000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "14506000.00",
                    "commonStock": "-85395000.00",
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": "3365000.00",
                    "goodWill": null,
                    "otherAssets": "258000.00",
                    "cash": "66269000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "38708000.00",
                    "currentDeferredRevenue": "10775000.00",
                    "netDebt": "-4058000.00",
                    "shortTermDebt": "10205000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "62211000.00",
                    "otherStockholderEquity": "-85395000.00",
                    "propertyPlantEquipment": "1957000.00",
                    "totalCurrentAssets": "82972000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-85424000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "205000.00",
                    "longTermDebt": "62211000.00",
                    "inventory": "13559000.00",
                    "accountsPayable": "10815000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "-85395000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "258000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2244000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "2440000.00",
                    "nonCurrentLiabilitiesTotal": "131903000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "85216000.00",
                    "cashAndShortTermInvestments": "66269000.00",
                    "propertyPlantAndEquipmentGross": "1986000.00",
                    "propertyPlantAndEquipmentNet": "1986000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "44264000.00",
                    "netInvestedCapital": "-23184000.00",
                    "commonStockSharesOutstanding": "95801505.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "1405000.00",
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "19872000.00",
                    "commonStock": "-85395000.00",
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": "3365000.00",
                    "goodWill": null,
                    "otherAssets": "258000.00",
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "38708000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": "1957000.00",
                    "totalCurrentAssets": "82972000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-85424000.00",
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "13559000.00",
                    "accountsPayable": "10972000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "95801505.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": null,
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "95801505.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": null,
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": "-10690000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-40393999.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "40393999.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "40394000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "80787999.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-91519000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-40394000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-40394000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "-10690000.00",
                    "cashAndShortTermInvestments": "40394000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "95801505.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-17",
                    "currency_symbol": "USD",
                    "totalAssets": "200903000.00",
                    "intangibleAssets": "3367000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "12401000.00",
                    "totalLiab": "121266000.00",
                    "totalStockholderEquity": "12301000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35732000.00",
                    "commonStock": "11000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-2640000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "4674000.00",
                    "cash": "79089000.00",
                    "cashAndEquivalents": "79089000.00",
                    "totalCurrentLiabilities": "90103000.00",
                    "currentDeferredRevenue": "22671000.00",
                    "netDebt": "-41030000.00",
                    "shortTermDebt": "6896000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "38059000.00",
                    "otherStockholderEquity": "14930000.00",
                    "propertyPlantEquipment": "51501000.00",
                    "totalCurrentAssets": "144728000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "0.00",
                    "inventory": "53238000.00",
                    "accountsPayable": "24804000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1307000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "56175000.00",
                    "capitalLeaseObligations": "38059000.00",
                    "longTermDebtTotal": "0.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "31163000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "16024000.00",
                    "liabilitiesAndStockholdersEquity": "200903000.00",
                    "cashAndShortTermInvestments": "79089000.00",
                    "propertyPlantAndEquipmentGross": "90292000.00",
                    "propertyPlantAndEquipmentNet": "51501000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "54625000.00",
                    "netInvestedCapital": "12301000.00",
                    "commonStockSharesOutstanding": "14752634.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-13",
                    "currency_symbol": "USD",
                    "totalAssets": "281245000.00",
                    "intangibleAssets": "2156000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11196000.00",
                    "totalLiab": "171863000.00",
                    "totalStockholderEquity": "15329000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27438000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4788000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "12984000.00",
                    "cash": "161925000.00",
                    "cashAndEquivalents": "161925000.00",
                    "totalCurrentLiabilities": "78169000.00",
                    "currentDeferredRevenue": "18926000.00",
                    "netDebt": "-64263000.00",
                    "shortTermDebt": "11796000.00",
                    "shortLongTermDebt": "5688000.00",
                    "shortLongTermDebtTotal": "97662000.00",
                    "otherStockholderEquity": "10531000.00",
                    "propertyPlantEquipment": "56848000.00",
                    "totalCurrentAssets": "211413000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "50010000.00",
                    "inventory": "38292000.00",
                    "accountsPayable": "15733000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1192000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "69832000.00",
                    "capitalLeaseObligations": "41964000.00",
                    "longTermDebtTotal": "50010000.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "93694000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "11169000.00",
                    "liabilitiesAndStockholdersEquity": "281245000.00",
                    "cashAndShortTermInvestments": "161925000.00",
                    "propertyPlantAndEquipmentGross": "83041000.00",
                    "propertyPlantAndEquipmentNet": "56848000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "133244000.00",
                    "netInvestedCapital": "71027000.00",
                    "commonStockSharesOutstanding": "98352924.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-28",
                    "currency_symbol": "USD",
                    "totalAssets": "273583000.00",
                    "intangibleAssets": "1465000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11259000.00",
                    "totalLiab": "176127000.00",
                    "totalStockholderEquity": "12532000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27098000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "4247000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "12432000.00",
                    "cash": "155809000.00",
                    "cashAndEquivalents": "155809000.00",
                    "totalCurrentLiabilities": "76947000.00",
                    "currentDeferredRevenue": "19556000.00",
                    "netDebt": "-55608000.00",
                    "shortTermDebt": "9056000.00",
                    "shortLongTermDebt": "4063000.00",
                    "shortLongTermDebtTotal": "100201000.00",
                    "otherStockholderEquity": "8275000.00",
                    "propertyPlantEquipment": "56295000.00",
                    "totalCurrentAssets": "204856000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "55573000.00",
                    "inventory": "37788000.00",
                    "accountsPayable": "17197000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1222000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "68727000.00",
                    "capitalLeaseObligations": "40565000.00",
                    "longTermDebtTotal": "55573000.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "99180000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "8275000.00",
                    "liabilitiesAndStockholdersEquity": "273583000.00",
                    "cashAndShortTermInvestments": "155809000.00",
                    "propertyPlantAndEquipmentGross": "64311000.00",
                    "propertyPlantAndEquipmentNet": "56295000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "127909000.00",
                    "netInvestedCapital": "72168000.00",
                    "commonStockSharesOutstanding": "97055216.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-21",
                    "currency_symbol": "USD",
                    "totalAssets": "262574000.00",
                    "intangibleAssets": "2027000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11969000.00",
                    "totalLiab": "169433000.00",
                    "totalStockholderEquity": "10929000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33696000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "3663000.00",
                    "otherLiab": "6941000.00",
                    "goodWill": null,
                    "otherAssets": "12259000.00",
                    "cash": "154649000.00",
                    "cashAndEquivalents": "154649000.00",
                    "totalCurrentLiabilities": "74541000.00",
                    "currentDeferredRevenue": "18553000.00",
                    "netDebt": "-59527000.00",
                    "shortTermDebt": "7123000.00",
                    "shortLongTermDebt": "3250000.00",
                    "shortLongTermDebtTotal": "95122000.00",
                    "otherStockholderEquity": "7256000.00",
                    "propertyPlantEquipment": "44366000.00",
                    "totalCurrentAssets": "205949000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "10929000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "-10864000.00",
                    "longTermDebt": "59462000.00",
                    "inventory": "39331000.00",
                    "accountsPayable": "11032000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "82212000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "3663000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3311000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "56625000.00",
                    "capitalLeaseObligations": "32410000.00",
                    "longTermDebtTotal": "59462000.00",
                    "nonCurrentLiabilitiesOther": "35478000.00",
                    "nonCurrentLiabilitiesTotal": "94892000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "7256000.00",
                    "liabilitiesAndStockholdersEquity": "262574000.00",
                    "cashAndShortTermInvestments": "154649000.00",
                    "propertyPlantAndEquipmentGross": "44366000.00",
                    "propertyPlantAndEquipmentNet": "44366000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "131456000.00",
                    "netInvestedCapital": "73641000.00",
                    "commonStockSharesOutstanding": "96505325.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-22",
                    "currency_symbol": "USD",
                    "totalAssets": "217731000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "8383000.00",
                    "totalLiab": "134893000.00",
                    "totalStockholderEquity": "8403000.00",
                    "deferredLongTermLiab": "2507000.00",
                    "otherCurrentLiab": "24527000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "1528000.00",
                    "otherLiab": "9261000.00",
                    "goodWill": null,
                    "otherAssets": "5008000.00",
                    "cash": "172865000.00",
                    "cashAndEquivalents": "172865000.00",
                    "totalCurrentLiabilities": "92843000.00",
                    "currentDeferredRevenue": "18818000.00",
                    "netDebt": "-109287000.00",
                    "shortTermDebt": "30789000.00",
                    "shortLongTermDebt": "30789000.00",
                    "shortLongTermDebtTotal": "63578000.00",
                    "otherStockholderEquity": "6865000.00",
                    "propertyPlantEquipment": "6732000.00",
                    "totalCurrentAssets": "205991000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "8403000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "205000.00",
                    "longTermDebt": "32789000.00",
                    "inventory": "24743000.00",
                    "accountsPayable": "14480000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "74435000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "10000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1528000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "601000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "11740000.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": "32789000.00",
                    "nonCurrentLiabilitiesOther": "2979000.00",
                    "nonCurrentLiabilitiesTotal": "42050000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "6865000.00",
                    "liabilitiesAndStockholdersEquity": "217731000.00",
                    "cashAndShortTermInvestments": "172865000.00",
                    "propertyPlantAndEquipmentGross": "9856000.00",
                    "propertyPlantAndEquipmentNet": "6732000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "113148000.00",
                    "netInvestedCapital": "71981000.00",
                    "commonStockSharesOutstanding": "96741421.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "85216000.00",
                    "intangibleAssets": "29000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2939000.00",
                    "totalLiab": "170611000.00",
                    "totalStockholderEquity": "-85395000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "6756000.00",
                    "commonStock": "-85395000.00",
                    "capitalStock": "-85395000.00",
                    "retainedEarnings": "0.00",
                    "otherLiab": "3365000.00",
                    "goodWill": null,
                    "otherAssets": "258000.00",
                    "cash": "66269000.00",
                    "cashAndEquivalents": "66269000.00",
                    "totalCurrentLiabilities": "38708000.00",
                    "currentDeferredRevenue": "10775000.00",
                    "netDebt": "-4058000.00",
                    "shortTermDebt": "10205000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "72416000.00",
                    "otherStockholderEquity": "-66327000.00",
                    "propertyPlantEquipment": "1957000.00",
                    "totalCurrentAssets": "82972000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-85424000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "205000.00",
                    "longTermDebt": "62211000.00",
                    "inventory": "13559000.00",
                    "accountsPayable": "10972000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "-85395000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "229000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2244000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "62211000.00",
                    "nonCurrentLiabilitiesOther": "2440000.00",
                    "nonCurrentLiabilitiesTotal": "131903000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "85216000.00",
                    "cashAndShortTermInvestments": "66269000.00",
                    "propertyPlantAndEquipmentGross": "1986000.00",
                    "propertyPlantAndEquipmentNet": "1986000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "44264000.00",
                    "netInvestedCapital": "-23184000.00",
                    "commonStockSharesOutstanding": "95801505.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "55925000.00",
                    "intangibleAssets": "257000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2264000.00",
                    "totalLiab": "147444000.00",
                    "totalStockholderEquity": "-91519000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "3976000.00",
                    "commonStock": "-91519000.00",
                    "capitalStock": "-91519000.00",
                    "retainedEarnings": null,
                    "otherLiab": "1997000.00",
                    "goodWill": null,
                    "otherAssets": "252000.00",
                    "cash": "40394000.00",
                    "cashAndEquivalents": "40394000.00",
                    "totalCurrentLiabilities": "31964000.00",
                    "currentDeferredRevenue": "8448000.00",
                    "netDebt": "-7740000.00",
                    "shortTermDebt": "8774000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "41428000.00",
                    "otherStockholderEquity": "-80829000.00",
                    "propertyPlantEquipment": "1747000.00",
                    "totalCurrentAssets": "53669000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-91776000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "204000.00",
                    "longTermDebt": "32654000.00",
                    "inventory": "10807000.00",
                    "accountsPayable": "10766000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "-91519000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-5000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2256000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "32654000.00",
                    "nonCurrentLiabilitiesOther": "1139000.00",
                    "nonCurrentLiabilitiesTotal": "115480000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "55925000.00",
                    "cashAndShortTermInvestments": "40394000.00",
                    "propertyPlantAndEquipmentGross": "2004000.00",
                    "propertyPlantAndEquipmentNet": "2004000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "21705000.00",
                    "netInvestedCapital": "-58865000.00",
                    "commonStockSharesOutstanding": "95801505.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-06",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-894000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "-155000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "842000.00",
                    "changeInCash": "16384000.00",
                    "beginPeriodCashFlow": "58691000.00",
                    "endPeriodCashFlow": "75075000.00",
                    "totalCashFromOperatingActivities": "17433000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1654000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1400000.00",
                    "changeToInventory": "953000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-1555000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "894000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9949000.00",
                    "stockBasedCompensation": "1278000.00",
                    "otherNonCashItems": "3710000.00",
                    "freeCashFlow": "16539000.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-07",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-555000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "-1400000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-8453000.00",
                    "changeInCash": "-20747000.00",
                    "beginPeriodCashFlow": "79438000.00",
                    "endPeriodCashFlow": "58691000.00",
                    "totalCashFromOperatingActivities": "-18792000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1835000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1237000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-1400000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "555000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-15299000.00",
                    "stockBasedCompensation": "1528000.00",
                    "otherNonCashItems": "1597000.00",
                    "freeCashFlow": "-19347000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-17",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1473000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "-32000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-1348000.00",
                    "changeInCash": "5662000.00",
                    "beginPeriodCashFlow": "73776000.00",
                    "endPeriodCashFlow": "79438000.00",
                    "totalCashFromOperatingActivities": "7167000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1528000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "28012000.00",
                    "changeToInventory": "-4129000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-456000.00",
                    "otherCashflowsFromFinancingActivities": "27980000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1473000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1531000.00",
                    "stockBasedCompensation": "1967000.00",
                    "otherNonCashItems": "-6102000.00",
                    "freeCashFlow": "5694000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-05",
                    "currency_symbol": "USD",
                    "investments": "-611000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-611000.00",
                    "netBorrowings": "-34843000.00",
                    "totalCashFromFinancingActivities": "-60055000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-672000.00",
                    "changeInCash": "-60058000.00",
                    "beginPeriodCashFlow": "133834000.00",
                    "endPeriodCashFlow": "73776000.00",
                    "totalCashFromOperatingActivities": "608000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1549000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "3793000.00",
                    "changeToInventory": "-1858000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-96000.00",
                    "otherCashflowsFromFinancingActivities": "-25116000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "611000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-4884000.00",
                    "stockBasedCompensation": "2256000.00",
                    "otherNonCashItems": "2315000.00",
                    "freeCashFlow": "-3000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-07",
                    "currency_symbol": "USD",
                    "investments": "-1155000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1155000.00",
                    "netBorrowings": "-20000000.00",
                    "totalCashFromFinancingActivities": "-21636000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-1113000.00",
                    "changeInCash": "-13721000.00",
                    "beginPeriodCashFlow": "147555000.00",
                    "endPeriodCashFlow": "133834000.00",
                    "totalCashFromOperatingActivities": "9070000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1544000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-7532000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-197000.00",
                    "otherCashflowsFromFinancingActivities": "-1439000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1155000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4444000.00",
                    "stockBasedCompensation": "2328000.00",
                    "otherNonCashItems": "1724000.00",
                    "freeCashFlow": "7915000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-13",
                    "currency_symbol": "USD",
                    "investments": "-727000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-727000.00",
                    "netBorrowings": "-1220000.00",
                    "totalCashFromFinancingActivities": "-6732000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-466000.00",
                    "changeInCash": "-14586000.00",
                    "beginPeriodCashFlow": "162141000.00",
                    "endPeriodCashFlow": "147555000.00",
                    "totalCashFromOperatingActivities": "-7127000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1488000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1673000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-163000.00",
                    "otherCashflowsFromFinancingActivities": "-5349000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "727000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-9334000.00",
                    "stockBasedCompensation": "2369000.00",
                    "otherNonCashItems": "-1053000.00",
                    "freeCashFlow": "-7854000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-13",
                    "currency_symbol": "USD",
                    "investments": "-2177000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-2177000.00",
                    "netBorrowings": "-2438000.00",
                    "totalCashFromFinancingActivities": "-2641000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "2627000.00",
                    "changeInCash": "9273000.00",
                    "beginPeriodCashFlow": "152868000.00",
                    "endPeriodCashFlow": "162141000.00",
                    "totalCashFromOperatingActivities": "14091000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1466000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-101000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-200000.00",
                    "otherCashflowsFromFinancingActivities": "-3000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "2177000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5556000.00",
                    "stockBasedCompensation": "2398000.00",
                    "otherNonCashItems": "2138000.00",
                    "freeCashFlow": "11914000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-08",
                    "currency_symbol": "USD",
                    "investments": "-1311000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1311000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "-229000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-1075000.00",
                    "changeInCash": "445000.00",
                    "beginPeriodCashFlow": "152423000.00",
                    "endPeriodCashFlow": "152868000.00",
                    "totalCashFromOperatingActivities": "1985000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1341000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-314000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-179000.00",
                    "otherCashflowsFromFinancingActivities": "-50000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1311000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2289000.00",
                    "stockBasedCompensation": "2524000.00",
                    "otherNonCashItems": "1273000.00",
                    "freeCashFlow": "674000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-09",
                    "currency_symbol": "USD",
                    "investments": "-857000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-857000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-1696000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "185000.00",
                    "changeInCash": "4756000.00",
                    "beginPeriodCashFlow": "147667000.00",
                    "endPeriodCashFlow": "152423000.00",
                    "totalCashFromOperatingActivities": "7309000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1302000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "780000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-159000.00",
                    "otherCashflowsFromFinancingActivities": "-725000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "857000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "906000.00",
                    "stockBasedCompensation": "2425000.00",
                    "otherNonCashItems": "2553000.00",
                    "freeCashFlow": "6452000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-10",
                    "currency_symbol": "USD",
                    "investments": "-562000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-562000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-2001000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "1067000.00",
                    "changeInCash": "-8353000.00",
                    "beginPeriodCashFlow": "156020000.00",
                    "endPeriodCashFlow": "147667000.00",
                    "totalCashFromOperatingActivities": "-5790000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1203000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1051000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-100000.00",
                    "otherCashflowsFromFinancingActivities": "-1088000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "562000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-12005000.00",
                    "stockBasedCompensation": "2587000.00",
                    "otherNonCashItems": "1285000.00",
                    "freeCashFlow": "-6352000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-28",
                    "currency_symbol": "USD",
                    "investments": "-1215000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1215000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-805000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "243000.00",
                    "changeInCash": "8680000.00",
                    "beginPeriodCashFlow": "147340000.00",
                    "endPeriodCashFlow": "156020000.00",
                    "totalCashFromOperatingActivities": "10700000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2409000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-530000.00",
                    "changeToAccountReceivables": "335000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "7000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1215000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4394000.00",
                    "stockBasedCompensation": "2498000.00",
                    "otherNonCashItems": "1762000.00",
                    "freeCashFlow": "9485000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-09",
                    "currency_symbol": "USD",
                    "investments": "-1570000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1570000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-5546000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "1998000.00",
                    "changeInCash": "-2472000.00",
                    "beginPeriodCashFlow": "149812000.00",
                    "endPeriodCashFlow": "147340000.00",
                    "totalCashFromOperatingActivities": "4644000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1105000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "2163000.00",
                    "changeToAccountReceivables": "-792000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-4733000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1570000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2307000.00",
                    "stockBasedCompensation": "2569000.00",
                    "otherNonCashItems": "1184000.00",
                    "freeCashFlow": "3074000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-10",
                    "currency_symbol": "USD",
                    "investments": "-4745000.00",
                    "changeToLiabilities": "7365000.00",
                    "totalCashflowsFromInvestingActivities": "-4745000.00",
                    "netBorrowings": "-812000.00",
                    "totalCashFromFinancingActivities": "-4472000.00",
                    "changeToOperatingActivities": "457000.00",
                    "netIncome": "1235000.00",
                    "changeInCash": "3635000.00",
                    "beginPeriodCashFlow": "146177000.00",
                    "endPeriodCashFlow": "149812000.00",
                    "totalCashFromOperatingActivities": "12852000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "940000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "3660000.00",
                    "changeToInventory": "-1541000.00",
                    "changeToAccountReceivables": "457000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-3660000.00",
                    "changeToNetincome": "2656000.00",
                    "capitalExpenditures": "4745000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "2130000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "3635000.00",
                    "changeInWorkingCapital": "6671000.00",
                    "stockBasedCompensation": "2627000.00",
                    "otherNonCashItems": "1342000.00",
                    "freeCashFlow": "8107000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-12",
                    "currency_symbol": "USD",
                    "investments": "-4414000.00",
                    "changeToLiabilities": "-10456000.00",
                    "totalCashflowsFromInvestingActivities": "-4414000.00",
                    "netBorrowings": "-813000.00",
                    "totalCashFromFinancingActivities": "-2281000.00",
                    "changeToOperatingActivities": "457000.00",
                    "netIncome": "-440000.00",
                    "changeInCash": "-8677000.00",
                    "beginPeriodCashFlow": "154854000.00",
                    "endPeriodCashFlow": "146177000.00",
                    "totalCashFromOperatingActivities": "-1982000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "951000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1468000.00",
                    "changeToInventory": "1403000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1468000.00",
                    "changeToNetincome": "2318000.00",
                    "capitalExpenditures": "4414000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "4175000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-8677000.00",
                    "changeInWorkingCapital": "-5963000.00",
                    "stockBasedCompensation": "2258000.00",
                    "otherNonCashItems": "1226000.00",
                    "freeCashFlow": "-6396000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-21",
                    "currency_symbol": "USD",
                    "investments": "-2558000.00",
                    "changeToLiabilities": "0.00",
                    "totalCashflowsFromInvestingActivities": "-2558000.00",
                    "netBorrowings": "-812000.00",
                    "totalCashFromFinancingActivities": "-1211000.00",
                    "changeToOperatingActivities": "457000.00",
                    "netIncome": "6186000.00",
                    "changeInCash": "1718000.00",
                    "beginPeriodCashFlow": "153136000.00",
                    "endPeriodCashFlow": "154854000.00",
                    "totalCashFromOperatingActivities": "5487000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "674000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "859000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-399000.00",
                    "changeToNetincome": "5026000.00",
                    "capitalExpenditures": "2558000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-4669000.00",
                    "stockBasedCompensation": "2277000.00",
                    "otherNonCashItems": "1187000.00",
                    "freeCashFlow": "2929000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-10",
                    "currency_symbol": "USD",
                    "investments": "-2498000.00",
                    "changeToLiabilities": "1298000.00",
                    "totalCashflowsFromInvestingActivities": "-2498000.00",
                    "netBorrowings": "-813000.00",
                    "totalCashFromFinancingActivities": "-4250000.00",
                    "changeToOperatingActivities": "-1573000.00",
                    "netIncome": "5719000.00",
                    "changeInCash": "-2602000.00",
                    "beginPeriodCashFlow": "155738000.00",
                    "endPeriodCashFlow": "153136000.00",
                    "totalCashFromOperatingActivities": "4146000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "501000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "18296000.00",
                    "changeToInventory": "-5066000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "17267000.00",
                    "changeToNetincome": "-3143000.00",
                    "capitalExpenditures": "2498000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-5341000.00",
                    "stockBasedCompensation": "2311000.00",
                    "otherNonCashItems": "956000.00",
                    "freeCashFlow": "1648000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-12",
                    "currency_symbol": "USD",
                    "investments": "-2785000.00",
                    "changeToLiabilities": "5820000.00",
                    "totalCashflowsFromInvestingActivities": "-2785000.00",
                    "netBorrowings": "-2408000.00",
                    "totalCashFromFinancingActivities": "-11263000.00",
                    "changeToOperatingActivities": "-1898000.00",
                    "netIncome": "424000.00",
                    "changeInCash": "-9357000.00",
                    "beginPeriodCashFlow": "165095000.00",
                    "endPeriodCashFlow": "155738000.00",
                    "totalCashFromOperatingActivities": "4691000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1177000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-6911000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-8100000.00",
                    "changeToNetincome": "6829000.00",
                    "capitalExpenditures": "2785000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2989000.00",
                    "stockBasedCompensation": "2148000.00",
                    "otherNonCashItems": "6079000.00",
                    "freeCashFlow": "1906000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-13",
                    "currency_symbol": "USD",
                    "investments": "-1283000.00",
                    "changeToLiabilities": "-1779000.00",
                    "totalCashflowsFromInvestingActivities": "-1283000.00",
                    "netBorrowings": "-2408000.00",
                    "totalCashFromFinancingActivities": "-6874000.00",
                    "changeToOperatingActivities": "-1320000.00",
                    "netIncome": "3369000.00",
                    "changeInCash": "-7975000.00",
                    "beginPeriodCashFlow": "173070000.00",
                    "endPeriodCashFlow": "165095000.00",
                    "totalCashFromOperatingActivities": "182000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "349000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-3633000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-6874000.00",
                    "changeToNetincome": "5786000.00",
                    "capitalExpenditures": "1283000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-6732000.00",
                    "stockBasedCompensation": "2104000.00",
                    "otherNonCashItems": "-2341000.00",
                    "freeCashFlow": "-1101000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-22",
                    "currency_symbol": "USD",
                    "investments": "-1221000.00",
                    "changeToLiabilities": "8672000.00",
                    "totalCashflowsFromInvestingActivities": "-1221000.00",
                    "netBorrowings": "-2408000.00",
                    "totalCashFromFinancingActivities": "-18090.00",
                    "changeToOperatingActivities": "-5502000.00",
                    "netIncome": "18149000.00",
                    "changeInCash": "11778.00",
                    "beginPeriodCashFlow": "161292.00",
                    "endPeriodCashFlow": "173070.00",
                    "totalCashFromOperatingActivities": "22065.00",
                    "issuanceOfCapitalStock": "298000.00",
                    "depreciation": "495.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-6785.00",
                    "changeToAccountReceivables": "-6191000.00",
                    "salePurchaseOfStock": "87565000.00",
                    "otherCashflowsFromFinancingActivities": "-119671.00",
                    "changeToNetincome": "11569000.00",
                    "capitalExpenditures": "3517",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1531000.00",
                    "stockBasedCompensation": "1923000.00",
                    "otherNonCashItems": "-20850218.00",
                    "freeCashFlow": "18548.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-12",
                    "currency_symbol": "USD",
                    "investments": "-1739000.00",
                    "changeToLiabilities": "4573000.00",
                    "totalCashflowsFromInvestingActivities": "-1739000.00",
                    "netBorrowings": "-2408000.00",
                    "totalCashFromFinancingActivities": "84214000.00",
                    "changeToOperatingActivities": "2733000.00",
                    "netIncome": "66000.00",
                    "changeInCash": "96086000.00",
                    "beginPeriodCashFlow": "65206000.00",
                    "endPeriodCashFlow": "161292000.00",
                    "totalCashFromOperatingActivities": "13611000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "215000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-2922000.00",
                    "changeToAccountReceivables": "2310000.00",
                    "salePurchaseOfStock": "87863000.00",
                    "otherCashflowsFromFinancingActivities": "84214000.00",
                    "changeToNetincome": "19398000.00",
                    "capitalExpenditures": "1739000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4384000.00",
                    "stockBasedCompensation": "684000.00",
                    "otherNonCashItems": "-71323000.00",
                    "freeCashFlow": "11872000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "investments": "-2100000.00",
                    "changeToLiabilities": "0.00",
                    "totalCashflowsFromInvestingActivities": "-2100000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-18757000.00",
                    "changeToOperatingActivities": "2733000.00",
                    "netIncome": "8477000.00",
                    "changeInCash": "-7518000.00",
                    "beginPeriodCashFlow": "72724000.00",
                    "endPeriodCashFlow": "65206000.00",
                    "totalCashFromOperatingActivities": "13339000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "157000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-888000.00",
                    "changeToAccountReceivables": "-1483000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-18757000.00",
                    "changeToNetincome": "19398000.00",
                    "capitalExpenditures": "2100000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2310000.00",
                    "stockBasedCompensation": "95000.00",
                    "otherNonCashItems": "452000.00",
                    "freeCashFlow": "11239000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "investments": "-546000.00",
                    "changeToLiabilities": "5045000.00",
                    "totalCashflowsFromInvestingActivities": "-546000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-75000.00",
                    "changeToOperatingActivities": "-484000.00",
                    "netIncome": "2408000.00",
                    "changeInCash": "6250000.00",
                    "beginPeriodCashFlow": "66474000.00",
                    "endPeriodCashFlow": "72724000.00",
                    "totalCashFromOperatingActivities": "6871000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "164000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-2691000.00",
                    "changeToAccountReceivables": "-218000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-75000.00",
                    "changeToNetincome": "1305000.00",
                    "capitalExpenditures": "546000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3233000.00",
                    "stockBasedCompensation": "93000.00",
                    "otherNonCashItems": "399000.00",
                    "freeCashFlow": "6325000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-55000.00",
                    "changeToLiabilities": "-2452000.00",
                    "totalCashflowsFromInvestingActivities": "-55000.00",
                    "netBorrowings": "13671500.00",
                    "totalCashFromFinancingActivities": "-2920000.00",
                    "changeToOperatingActivities": "2290000.00",
                    "netIncome": "13353000.00",
                    "changeInCash": "8558000.00",
                    "beginPeriodCashFlow": "57916000.00",
                    "endPeriodCashFlow": "66474000.00",
                    "totalCashFromOperatingActivities": "11533000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "157000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "30000000.00",
                    "changeToInventory": "1342000.00",
                    "changeToAccountReceivables": "3150000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-30263000.00",
                    "changeToNetincome": "68000.00",
                    "capitalExpenditures": "55000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2380000.00",
                    "stockBasedCompensation": "25000.00",
                    "otherNonCashItems": "378000.00",
                    "freeCashFlow": "11478000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "investments": "-350000.00",
                    "changeToLiabilities": "2063000.00",
                    "totalCashflowsFromInvestingActivities": "-350000.00",
                    "netBorrowings": "13671500.00",
                    "totalCashFromFinancingActivities": "-9416000.00",
                    "changeToOperatingActivities": "1335000.00",
                    "netIncome": "8041000.00",
                    "changeInCash": "10052000.00",
                    "beginPeriodCashFlow": "47864000.00",
                    "endPeriodCashFlow": "57916000.00",
                    "totalCashFromOperatingActivities": "10402000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "150000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1495000.00",
                    "changeToAccountReceivables": "1338000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-350000.00",
                    "changeToNetincome": "32000.00",
                    "capitalExpenditures": "350000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1903000.00",
                    "stockBasedCompensation": "7000.00",
                    "otherNonCashItems": "315000.00",
                    "freeCashFlow": "10052000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "1328500.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "1944000.00",
                    "changeInCash": "3633000.00",
                    "beginPeriodCashFlow": "3633000.00",
                    "endPeriodCashFlow": "3633000.00",
                    "totalCashFromOperatingActivities": "2394000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "169500.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1336000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "1328500.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "89500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1855000.00",
                    "stockBasedCompensation": "7000.00",
                    "otherNonCashItems": "2128500.00",
                    "freeCashFlow": "2304500.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "1328500.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "91000.00",
                    "changeInCash": "3633000.00",
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": "3633000.00",
                    "totalCashFromOperatingActivities": "2394000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "169500.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1336000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "1328500.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "89500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1855000.00",
                    "stockBasedCompensation": "7000.00",
                    "otherNonCashItems": "3981500.00",
                    "freeCashFlow": "2304500.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-17",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-3966000.00",
                    "netBorrowings": "-56063000.00",
                    "totalCashFromFinancingActivities": "-88455000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-6400000.00",
                    "changeInCash": "-82703000.00",
                    "beginPeriodCashFlow": "162141000.00",
                    "endPeriodCashFlow": "79438000.00",
                    "totalCashFromOperatingActivities": "9718000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6109000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "3793000.00",
                    "changeToInventory": "-15192000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-456000.00",
                    "otherCashflowsFromFinancingActivities": "-28143000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "3966000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-8243000.00",
                    "stockBasedCompensation": "8920000.00",
                    "otherNonCashItems": "-315000.00",
                    "freeCashFlow": "5752000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-13",
                    "currency_symbol": "USD",
                    "investments": "-4907000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-4907000.00",
                    "netBorrowings": "-4063000.00",
                    "totalCashFromFinancingActivities": "-6567000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "3994000.00",
                    "changeInCash": "6121000.00",
                    "beginPeriodCashFlow": "156020000.00",
                    "endPeriodCashFlow": "162141000.00",
                    "totalCashFromOperatingActivities": "17595000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5312000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1766000.00",
                    "changeToInventory": "-686000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-638000.00",
                    "otherCashflowsFromFinancingActivities": "-1866000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4907000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-7832000.00",
                    "stockBasedCompensation": "9934000.00",
                    "otherNonCashItems": "6059000.00",
                    "freeCashFlow": "12688000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-28",
                    "currency_symbol": "USD",
                    "investments": "-13287000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-11944000.00",
                    "netBorrowings": "-3250000.00",
                    "totalCashFromFinancingActivities": "-13104000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "584000.00",
                    "changeInCash": "1166000.00",
                    "beginPeriodCashFlow": "154854000.00",
                    "endPeriodCashFlow": "156020000.00",
                    "totalCashFromOperatingActivities": "26214000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8892000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "1495000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-9854000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "11944000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2795000.00",
                    "stockBasedCompensation": "9952000.00",
                    "otherNonCashItems": "4479000.00",
                    "freeCashFlow": "14270000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-21",
                    "currency_symbol": "USD",
                    "investments": "-9124000.00",
                    "changeToLiabilities": "2491000.00",
                    "totalCashflowsFromInvestingActivities": "-9124000.00",
                    "netBorrowings": "3968000.00",
                    "totalCashFromFinancingActivities": "-23598000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "19025000.00",
                    "changeInCash": "-18216000.00",
                    "beginPeriodCashFlow": "173070000.00",
                    "endPeriodCashFlow": "154854000.00",
                    "totalCashFromOperatingActivities": "14506000.00",
                    "issuanceOfCapitalStock": "-298000.00",
                    "depreciation": "1922000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "18316000.00",
                    "changeToInventory": "-14751000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-19565000.00",
                    "changeToNetincome": "9469000.00",
                    "capitalExpenditures": "9124000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "-4242000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-18216000.00",
                    "changeInWorkingCapital": "-19731000.00",
                    "stockBasedCompensation": "8840000.00",
                    "otherNonCashItems": "4618000.00",
                    "freeCashFlow": "5382000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-22",
                    "currency_symbol": "USD",
                    "investments": "-5606000.00",
                    "changeToLiabilities": "23335000.00",
                    "totalCashflowsFromInvestingActivities": "-5606000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "66124000.00",
                    "changeToOperatingActivities": "-3737000.00",
                    "netIncome": "26256000.00",
                    "changeInCash": "106596000.00",
                    "beginPeriodCashFlow": "66474000.00",
                    "endPeriodCashFlow": "173070000.00",
                    "totalCashFromOperatingActivities": "46078000.00",
                    "issuanceOfCapitalStock": "101590000.00",
                    "depreciation": "860000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "21441000.00",
                    "changeToInventory": "-11202000.00",
                    "changeToAccountReceivables": "-5582000.00",
                    "salePurchaseOfStock": "-14025000.00",
                    "otherCashflowsFromFinancingActivities": "-21441000.00",
                    "changeToNetincome": "33577000.00",
                    "capitalExpenditures": "5606000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "4317000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "106596000.00",
                    "changeInWorkingCapital": "8396000.00",
                    "stockBasedCompensation": "2795000.00",
                    "otherNonCashItems": "8087000.00",
                    "freeCashFlow": "40472000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-584000.00",
                    "changeToLiabilities": "2499000.00",
                    "totalCashflowsFromInvestingActivities": "-584000.00",
                    "netBorrowings": "30000000.00",
                    "totalCashFromFinancingActivities": "-263000.00",
                    "changeToOperatingActivities": "3542000.00",
                    "netIncome": "21576000.00",
                    "changeInCash": "25876000.00",
                    "beginPeriodCashFlow": "40598000.00",
                    "endPeriodCashFlow": "66474000.00",
                    "totalCashFromOperatingActivities": "26723000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "646000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "30000000.00",
                    "changeToInventory": "-2825000.00",
                    "changeToAccountReceivables": "3514000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "32394000.00",
                    "changeToNetincome": "164000.00",
                    "capitalExpenditures": "584000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3216000.00",
                    "stockBasedCompensation": "46000.00",
                    "otherNonCashItems": "1121000.00",
                    "freeCashFlow": "26139000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": "-678000.00",
                    "changeToLiabilities": "6197000.00",
                    "totalCashflowsFromInvestingActivities": "-678000.00",
                    "netBorrowings": "24000000.00",
                    "totalCashFromFinancingActivities": "22603000.00",
                    "changeToOperatingActivities": "3593000.00",
                    "netIncome": "-7778000.00",
                    "changeInCash": "22492000.00",
                    "beginPeriodCashFlow": "18106000.00",
                    "endPeriodCashFlow": "40598000.00",
                    "totalCashFromOperatingActivities": "567000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "622000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-2426000.00",
                    "changeToAccountReceivables": "-1079000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-1397000.00",
                    "changeToNetincome": "67000.00",
                    "capitalExpenditures": "678000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "7364000.00",
                    "stockBasedCompensation": "43000.00",
                    "otherNonCashItems": "316000.00",
                    "freeCashFlow": "-111000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-06",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "842000.00",
                    "minorityInterest": "-822000.00",
                    "netIncome": "20000.00",
                    "sellingGeneralAdministrative": "39963000.00",
                    "sellingAndMarketingExpenses": "26235000.00",
                    "grossProfit": "66644000.00",
                    "reconciledDepreciation": "1654000.00",
                    "ebit": "842000.00",
                    "ebitda": "2496000.00",
                    "depreciationAndAmortization": "1654000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "446000.00",
                    "otherOperatingExpenses": "114665000.00",
                    "interestExpense": "0.00",
                    "taxProvision": "0.00",
                    "interestIncome": null,
                    "netInterestIncome": "0.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "115111000.00",
                    "totalOperatingExpenses": "66198000.00",
                    "costOfRevenue": "48467000.00",
                    "totalOtherIncomeExpenseNet": "396000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "842000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-07",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-8453000.00",
                    "minorityInterest": "6942000.00",
                    "netIncome": "-1511000.00",
                    "sellingGeneralAdministrative": "39427000.00",
                    "sellingAndMarketingExpenses": "23522000.00",
                    "grossProfit": "54068000.00",
                    "reconciledDepreciation": "1615000.00",
                    "ebit": "-8453000.00",
                    "ebitda": "-6838000.00",
                    "depreciationAndAmortization": "1615000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-8881000.00",
                    "otherOperatingExpenses": "108385000.00",
                    "interestExpense": "0.00",
                    "taxProvision": "0.00",
                    "interestIncome": null,
                    "netInterestIncome": "0.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "99504000.00",
                    "totalOperatingExpenses": "62949000.00",
                    "costOfRevenue": "45436000.00",
                    "totalOtherIncomeExpenseNet": "428000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-8453000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-17",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "8237000.00",
                    "minorityInterest": "-1548000.00",
                    "netIncome": "-2896000.00",
                    "sellingGeneralAdministrative": "38927000.00",
                    "sellingAndMarketingExpenses": "30600000.00",
                    "grossProfit": "69507000.00",
                    "reconciledDepreciation": "1528000.00",
                    "ebit": "8237000.00",
                    "ebitda": "9765000.00",
                    "depreciationAndAmortization": "1528000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-20000.00",
                    "otherOperatingExpenses": "124431000.00",
                    "interestExpense": "0.00",
                    "taxProvision": "9585000.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "0.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9585000.00",
                    "totalRevenue": "124411000.00",
                    "totalOperatingExpenses": "69527000.00",
                    "costOfRevenue": "54904000.00",
                    "totalOtherIncomeExpenseNet": "8257000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1348000.00",
                    "netIncomeApplicableToCommonShares": "-2896000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-628000.00",
                    "minorityInterest": "565000.00",
                    "netIncome": "-107000.00",
                    "sellingGeneralAdministrative": "37939000.00",
                    "sellingAndMarketingExpenses": "26132000.00",
                    "grossProfit": "63451000.00",
                    "reconciledDepreciation": "1549000.00",
                    "ebit": "-356000.00",
                    "ebitda": "1396000.00",
                    "depreciationAndAmortization": "1752000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-620000.00",
                    "otherOperatingExpenses": "110872000.00",
                    "interestExpense": "272000.00",
                    "taxProvision": "44000.00",
                    "interestIncome": "272000.00",
                    "netInterestIncome": "-272000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "44000.00",
                    "totalRevenue": "110252000.00",
                    "totalOperatingExpenses": "64071000.00",
                    "costOfRevenue": "46801000.00",
                    "totalOtherIncomeExpenseNet": "-8000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-672000.00",
                    "netIncomeApplicableToCommonShares": "-107000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-07",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-970000.00",
                    "minorityInterest": "947000.00",
                    "netIncome": "-166000.00",
                    "sellingGeneralAdministrative": "38446000.00",
                    "sellingAndMarketingExpenses": "26271000.00",
                    "grossProfit": "63504000.00",
                    "reconciledDepreciation": "1544000.00",
                    "ebit": "-75000.00",
                    "ebitda": "1673000.00",
                    "depreciationAndAmortization": "1748000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-1213000.00",
                    "otherOperatingExpenses": "110149000.00",
                    "interestExpense": "895000.00",
                    "taxProvision": "143000.00",
                    "interestIncome": "895000.00",
                    "netInterestIncome": "-895000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "143000.00",
                    "totalRevenue": "108936000.00",
                    "totalOperatingExpenses": "64717000.00",
                    "costOfRevenue": "45432000.00",
                    "totalOtherIncomeExpenseNet": "243000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1113000.00",
                    "netIncomeApplicableToCommonShares": "-166000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-3398000.00",
                    "minorityInterest": "2801000.00",
                    "netIncome": "-466000.00",
                    "sellingGeneralAdministrative": "35603000.00",
                    "sellingAndMarketingExpenses": "22962000.00",
                    "grossProfit": "55042000.00",
                    "reconciledDepreciation": "1488000.00",
                    "ebit": "-2283000.00",
                    "ebitda": "-633000.00",
                    "depreciationAndAmortization": "1650000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-3523000.00",
                    "otherOperatingExpenses": "97407000.00",
                    "interestExpense": "1115000.00",
                    "taxProvision": "-131000.00",
                    "interestIncome": "1115000.00",
                    "netInterestIncome": "-1115000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-131000.00",
                    "totalRevenue": "93884000.00",
                    "totalOperatingExpenses": "58565000.00",
                    "costOfRevenue": "38842000.00",
                    "totalOtherIncomeExpenseNet": "125000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-3267000.00",
                    "netIncomeApplicableToCommonShares": "-466000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "2565000.00",
                    "minorityInterest": "-2269000.00",
                    "netIncome": "358000.00",
                    "sellingGeneralAdministrative": "39500000.00",
                    "sellingAndMarketingExpenses": "108339000.00",
                    "grossProfit": "71249000.00",
                    "reconciledDepreciation": "1466000.00",
                    "ebit": "3769000.00",
                    "ebitda": "5235000.00",
                    "depreciationAndAmortization": "1466000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "2410000.00",
                    "otherOperatingExpenses": "117115000.00",
                    "interestExpense": "1204000.00",
                    "taxProvision": "-62000.00",
                    "interestIncome": "1204000.00",
                    "netInterestIncome": "-1204000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-62000.00",
                    "totalRevenue": "119525000.00",
                    "totalOperatingExpenses": "68839000.00",
                    "costOfRevenue": "48276000.00",
                    "totalOtherIncomeExpenseNet": "155000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "2627000.00",
                    "netIncomeApplicableToCommonShares": "358000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-08",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-864000.00",
                    "minorityInterest": "934000.00",
                    "netIncome": "1366676000.00",
                    "sellingGeneralAdministrative": "35345000.00",
                    "sellingAndMarketingExpenses": "26494000.00",
                    "grossProfit": "60770000.00",
                    "reconciledDepreciation": "1341000.00",
                    "ebit": "456000.00",
                    "ebitda": "1797000.00",
                    "depreciationAndAmortization": "1341000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-1069000.00",
                    "otherOperatingExpenses": "100942000.00",
                    "interestExpense": "1320000.00",
                    "taxProvision": "211000.00",
                    "interestIncome": "1320000.00",
                    "netInterestIncome": "-1320000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "211000.00",
                    "totalRevenue": "99873000.00",
                    "totalOperatingExpenses": "61839000.00",
                    "costOfRevenue": "39103000.00",
                    "totalOtherIncomeExpenseNet": "205000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1075000.00",
                    "netIncomeApplicableToCommonShares": "-141000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-09",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1313000.00",
                    "minorityInterest": "-1190000.00",
                    "netIncome": "185000.00",
                    "sellingGeneralAdministrative": "35599000.00",
                    "sellingAndMarketingExpenses": "27346000.00",
                    "grossProfit": "64077000.00",
                    "reconciledDepreciation": "1302000.00",
                    "ebit": "2606000.00",
                    "ebitda": "3908000.00",
                    "depreciationAndAmortization": "1302000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "1132000.00",
                    "otherOperatingExpenses": "104294000.00",
                    "interestExpense": "1293000.00",
                    "taxProvision": "-62000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-1293000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-62000.00",
                    "totalRevenue": "105426000.00",
                    "totalOperatingExpenses": "62945000.00",
                    "costOfRevenue": "41349000.00",
                    "totalOtherIncomeExpenseNet": "181000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "1375000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1140000.00",
                    "minorityInterest": "-928000.00",
                    "netIncome": "139000.00",
                    "sellingGeneralAdministrative": "111523000.00",
                    "sellingAndMarketingExpenses": "54094000.00",
                    "grossProfit": "58306000.00",
                    "reconciledDepreciation": "1203000.00",
                    "ebit": "2354000.00",
                    "ebitda": "3557000.00",
                    "depreciationAndAmortization": "1203000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "877000.00",
                    "otherOperatingExpenses": "96460000.00",
                    "interestExpense": "1214000.00",
                    "taxProvision": "73000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-1214000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "73000.00",
                    "totalRevenue": "97337000.00",
                    "totalOperatingExpenses": "57429000.00",
                    "costOfRevenue": "39031000.00",
                    "totalOtherIncomeExpenseNet": "263000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "1067000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1391000.00",
                    "minorityInterest": "-1698000.00",
                    "netIncome": "243000.00",
                    "sellingGeneralAdministrative": "49899000.00",
                    "sellingAndMarketingExpenses": "119300000.00",
                    "grossProfit": "73008000.00",
                    "reconciledDepreciation": "1204000.00",
                    "ebit": "2711000.00",
                    "ebitda": "3915000.00",
                    "depreciationAndAmortization": "1204000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "1198000.00",
                    "otherOperatingExpenses": "123148000.00",
                    "interestExpense": "1320000.00",
                    "taxProvision": "-550000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-1320000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-550000.00",
                    "totalRevenue": "124346000.00",
                    "totalOperatingExpenses": "71810000.00",
                    "costOfRevenue": "51338000.00",
                    "totalOtherIncomeExpenseNet": "193000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "1941000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-09",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "2093000.00",
                    "minorityInterest": "-1753000.00",
                    "netIncome": "245000.00",
                    "sellingGeneralAdministrative": "64813000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "66827000.00",
                    "reconciledDepreciation": "1105000.00",
                    "ebit": "3415000.00",
                    "ebitda": "4520000.00",
                    "depreciationAndAmortization": "1105000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "2014000.00",
                    "otherOperatingExpenses": "112140000.00",
                    "interestExpense": "1322000.00",
                    "taxProvision": "95000.00",
                    "interestIncome": "1322000.00",
                    "netInterestIncome": "-1322000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "95000.00",
                    "totalRevenue": "114154000.00",
                    "totalOperatingExpenses": "64813000.00",
                    "costOfRevenue": "47327000.00",
                    "totalOtherIncomeExpenseNet": "79000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "1998000.00",
                    "netIncomeApplicableToCommonShares": "245000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1272000.00",
                    "minorityInterest": "1087000.00",
                    "netIncome": "148000.00",
                    "sellingGeneralAdministrative": "62129000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "63489000.00",
                    "reconciledDepreciation": "940000.00",
                    "ebit": "2552000.00",
                    "ebitda": "3492000.00",
                    "depreciationAndAmortization": "940000.00",
                    "nonOperatingIncomeNetOther": "1192000.00",
                    "operatingIncome": "1360000.00",
                    "otherOperatingExpenses": "108824000.00",
                    "interestExpense": "1280000.00",
                    "taxProvision": "37000.00",
                    "interestIncome": "1280000.00",
                    "netInterestIncome": "-1280000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "37000.00",
                    "totalRevenue": "110184000.00",
                    "totalOperatingExpenses": "62129000.00",
                    "costOfRevenue": "46695000.00",
                    "totalOtherIncomeExpenseNet": "-88000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "1235000.00",
                    "netIncomeApplicableToCommonShares": "148000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-453000.00",
                    "minorityInterest": "-388000.00",
                    "netIncome": "-52000.00",
                    "sellingGeneralAdministrative": "53766000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "53676000.00",
                    "reconciledDepreciation": "951000.00",
                    "ebit": "753000.00",
                    "ebitda": "1704000.00",
                    "depreciationAndAmortization": "951000.00",
                    "nonOperatingIncomeNetOther": "843000.00",
                    "operatingIncome": "-90000.00",
                    "otherOperatingExpenses": "97788000.00",
                    "interestExpense": "1206000.00",
                    "taxProvision": "-13000.00",
                    "interestIncome": "1206000.00",
                    "netInterestIncome": "-1206000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-13000.00",
                    "totalRevenue": "97698000.00",
                    "totalOperatingExpenses": "53766000.00",
                    "costOfRevenue": "44022000.00",
                    "totalOtherIncomeExpenseNet": "-363000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-440000.00",
                    "netIncomeApplicableToCommonShares": "-52000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-21",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "5629000.00",
                    "minorityInterest": "-5477000.00",
                    "netIncome": "709000.00",
                    "sellingGeneralAdministrative": "30888000.00",
                    "sellingAndMarketingExpenses": "28500000.00",
                    "grossProfit": "65436000.00",
                    "reconciledDepreciation": "1421000.00",
                    "ebit": "6587000.00",
                    "ebitda": "7261000.00",
                    "depreciationAndAmortization": "674000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "6048000.00",
                    "otherOperatingExpenses": "113582000.00",
                    "interestExpense": "958000.00",
                    "taxProvision": "-557000.00",
                    "interestIncome": "958000.00",
                    "netInterestIncome": "-958000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-557000.00",
                    "totalRevenue": "119630000.00",
                    "totalOperatingExpenses": "59388000.00",
                    "costOfRevenue": "54194000.00",
                    "totalOtherIncomeExpenseNet": "-419000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6186000.00",
                    "netIncomeApplicableToCommonShares": "709000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "5899000.00",
                    "minorityInterest": "5073000.00",
                    "netIncome": "646000.00",
                    "sellingGeneralAdministrative": "29315000.00",
                    "sellingAndMarketingExpenses": "25300000.00",
                    "grossProfit": "60918000.00",
                    "reconciledDepreciation": "501000.00",
                    "ebit": "6677000.00",
                    "ebitda": "7178000.00",
                    "depreciationAndAmortization": "501000.00",
                    "nonOperatingIncomeNetOther": "374000.00",
                    "operatingIncome": "6303000.00",
                    "otherOperatingExpenses": "105102000.00",
                    "interestExpense": "778000.00",
                    "taxProvision": "180000.00",
                    "interestIncome": "778000.00",
                    "netInterestIncome": "-778000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "180000.00",
                    "totalRevenue": "111405000.00",
                    "totalOperatingExpenses": "54615000.00",
                    "costOfRevenue": "50487000.00",
                    "totalOtherIncomeExpenseNet": "-404000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "5719000.00",
                    "netIncomeApplicableToCommonShares": "646000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "3864000.00",
                    "minorityInterest": "3327000.00",
                    "netIncome": "424000.00",
                    "sellingGeneralAdministrative": "52145000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "57821000.00",
                    "reconciledDepreciation": "398000.00",
                    "ebit": "5010000.00",
                    "ebitda": "5408000.00",
                    "depreciationAndAmortization": "398000.00",
                    "nonOperatingIncomeNetOther": "-666000.00",
                    "operatingIncome": "5676000.00",
                    "otherOperatingExpenses": "103133000.00",
                    "interestExpense": "1146000.00",
                    "taxProvision": "113000.00",
                    "interestIncome": "1146000.00",
                    "netInterestIncome": "-1146000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "113000.00",
                    "totalRevenue": "108809000.00",
                    "totalOperatingExpenses": "52145000.00",
                    "costOfRevenue": "50988000.00",
                    "totalOtherIncomeExpenseNet": "-1812000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "3751000.00",
                    "netIncomeApplicableToCommonShares": "424000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "3465000.00",
                    "minorityInterest": "-3013000.00",
                    "netIncome": "356000.00",
                    "sellingGeneralAdministrative": "44816000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "50116000.00",
                    "reconciledDepreciation": "349000.00",
                    "ebit": "5241000.00",
                    "ebitda": "5590000.00",
                    "depreciationAndAmortization": "349000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "5300000.00",
                    "otherOperatingExpenses": "94738000.00",
                    "interestExpense": "1776000.00",
                    "taxProvision": "96000.00",
                    "interestIncome": "1776000.00",
                    "netInterestIncome": "-1776000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "96000.00",
                    "totalRevenue": "100038000.00",
                    "totalOperatingExpenses": "44816000.00",
                    "costOfRevenue": "49922000.00",
                    "totalOtherIncomeExpenseNet": "-1835000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "3369000.00",
                    "netIncomeApplicableToCommonShares": "356000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-22",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "11070000.00",
                    "minorityInterest": "-9947000.00",
                    "netIncome": "1462000.00",
                    "sellingGeneralAdministrative": "24130000.00",
                    "sellingAndMarketingExpenses": "25200000.00",
                    "grossProfit": "62286000.00",
                    "reconciledDepreciation": "324000.00",
                    "ebit": "12873000.00",
                    "ebitda": "13197000.00",
                    "depreciationAndAmortization": "324000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "12956000.00",
                    "otherOperatingExpenses": "108950000.00",
                    "interestExpense": "1803000.00",
                    "taxProvision": "-339000.00",
                    "interestIncome": "1803000.00",
                    "netInterestIncome": "-1803000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-339000.00",
                    "totalRevenue": "121906000.00",
                    "totalOperatingExpenses": "49330000.00",
                    "costOfRevenue": "59620000.00",
                    "totalOtherIncomeExpenseNet": "-1886000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "11409000.00",
                    "netIncomeApplicableToCommonShares": "1462000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "3985000.00",
                    "minorityInterest": "3896000.00",
                    "netIncome": "66000.00",
                    "sellingGeneralAdministrative": "19647000.00",
                    "sellingAndMarketingExpenses": "18500000.00",
                    "grossProfit": "48015000.00",
                    "reconciledDepreciation": "215000.00",
                    "ebit": "5897000.00",
                    "ebitda": "6112000.00",
                    "depreciationAndAmortization": "215000.00",
                    "nonOperatingIncomeNetOther": "-3971000.00",
                    "operatingIncome": "9868000.00",
                    "otherOperatingExpenses": "85371000.00",
                    "interestExpense": "1912000.00",
                    "taxProvision": "23000.00",
                    "interestIncome": "1912000.00",
                    "netInterestIncome": "-1912000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "23000.00",
                    "totalRevenue": "95239000.00",
                    "totalOperatingExpenses": "38147000.00",
                    "costOfRevenue": "47224000.00",
                    "totalOtherIncomeExpenseNet": "-5883000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "3962000.00",
                    "netIncomeApplicableToCommonShares": "66000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "8477000.00",
                    "minorityInterest": null,
                    "netIncome": "8477000.00",
                    "sellingGeneralAdministrative": "16109000.00",
                    "sellingAndMarketingExpenses": "16300000.00",
                    "grossProfit": "44761000.00",
                    "reconciledDepreciation": "157000.00",
                    "ebit": "10425000.00",
                    "ebitda": "10582000.00",
                    "depreciationAndAmortization": "157000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "12352000.00",
                    "otherOperatingExpenses": "79996000.00",
                    "interestExpense": "1948000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "3874000.00",
                    "netInterestIncome": "-1948000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "21000.00",
                    "totalRevenue": "92348000.00",
                    "totalOperatingExpenses": "32409000.00",
                    "costOfRevenue": "47587000.00",
                    "totalOtherIncomeExpenseNet": "-3875000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "8477000.00",
                    "netIncomeApplicableToCommonShares": "8477000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "2408000.00",
                    "minorityInterest": null,
                    "netIncome": "2408000.00",
                    "sellingGeneralAdministrative": "13005000.00",
                    "sellingAndMarketingExpenses": "14400000.00",
                    "grossProfit": "32359000.00",
                    "reconciledDepreciation": "164000.00",
                    "ebit": "4334000.00",
                    "ebitda": "4498000.00",
                    "depreciationAndAmortization": "164000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "4954000.00",
                    "otherOperatingExpenses": "65742000.00",
                    "interestExpense": "1926000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "1926000.00",
                    "netInterestIncome": "-1926000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1306000.00",
                    "totalRevenue": "70696000.00",
                    "totalOperatingExpenses": "27405000.00",
                    "costOfRevenue": "38337000.00",
                    "totalOtherIncomeExpenseNet": "-2546000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "2408000.00",
                    "netIncomeApplicableToCommonShares": "5442500.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "13353000.00",
                    "minorityInterest": null,
                    "netIncome": "13353000.00",
                    "sellingGeneralAdministrative": "11475000.00",
                    "sellingAndMarketingExpenses": "15500000.00",
                    "grossProfit": "41662000.00",
                    "reconciledDepreciation": "157000.00",
                    "ebit": "14688000.00",
                    "ebitda": "14845000.00",
                    "depreciationAndAmortization": "157000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14687000.00",
                    "otherOperatingExpenses": "73924000.00",
                    "interestExpense": "1335000.00",
                    "taxProvision": null,
                    "interestIncome": "1335000.00",
                    "netInterestIncome": "-1335000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1336000.00",
                    "totalRevenue": "88611000.00",
                    "totalOperatingExpenses": "26975000.00",
                    "costOfRevenue": "46949000.00",
                    "totalOtherIncomeExpenseNet": "-1334000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "13353000.00",
                    "netIncomeApplicableToCommonShares": "10697000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "8041000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "8041000.00",
                    "sellingGeneralAdministrative": "10232000.00",
                    "sellingAndMarketingExpenses": "11300000.00",
                    "grossProfit": "30846000.00",
                    "reconciledDepreciation": "150000.00",
                    "ebit": "9255000.00",
                    "ebitda": "9405000.00",
                    "depreciationAndAmortization": "150000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9314000.00",
                    "otherOperatingExpenses": "62131000.00",
                    "interestExpense": "1214000.00",
                    "taxProvision": "0.00",
                    "interestIncome": null,
                    "netInterestIncome": "-1214000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1155000.00",
                    "totalRevenue": "71445000.00",
                    "totalOperatingExpenses": "21532000.00",
                    "costOfRevenue": "40599000.00",
                    "totalOtherIncomeExpenseNet": "-1273000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "8041000.00",
                    "netIncomeApplicableToCommonShares": "8041000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1944000.00",
                    "minorityInterest": null,
                    "netIncome": "1944000.00",
                    "sellingGeneralAdministrative": "5065000.00",
                    "sellingAndMarketingExpenses": "10150000.00",
                    "grossProfit": "18406000.00",
                    "reconciledDepreciation": null,
                    "ebit": "3191000.00",
                    "ebitda": "3360500.00",
                    "depreciationAndAmortization": "169500.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "3191000.00",
                    "otherOperatingExpenses": "39053999.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "42198000.00",
                    "totalOperatingExpenses": "15261999.00",
                    "costOfRevenue": "23792000.00",
                    "totalOtherIncomeExpenseNet": "-1247000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "91000.00",
                    "minorityInterest": null,
                    "netIncome": "91000.00",
                    "sellingGeneralAdministrative": "8451500.00",
                    "sellingAndMarketingExpenses": "10150000.00",
                    "grossProfit": "19904000.00",
                    "reconciledDepreciation": null,
                    "ebit": "1302500.00",
                    "ebitda": "1472000.00",
                    "depreciationAndAmortization": "169500.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "1302500.00",
                    "otherOperatingExpenses": "44594500.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "45882000.00",
                    "totalOperatingExpenses": "18616500.00",
                    "costOfRevenue": "25978000.00",
                    "totalOtherIncomeExpenseNet": "-1211500.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-17",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "3241000.00",
                    "minorityInterest": "2765000.00",
                    "netIncome": "-3635000.00",
                    "sellingGeneralAdministrative": "150915000.00",
                    "sellingAndMarketingExpenses": "105965000.00",
                    "grossProfit": "251504000.00",
                    "reconciledDepreciation": "6109000.00",
                    "ebit": "5523000.00",
                    "ebitda": "11632000.00",
                    "depreciationAndAmortization": "6109000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5376000.00",
                    "otherOperatingExpenses": "442859000.00",
                    "interestExpense": "2282000.00",
                    "taxProvision": "9641000.00",
                    "interestIncome": "1418000.00",
                    "netInterestIncome": "-2282000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9641000.00",
                    "totalRevenue": "437483000.00",
                    "totalOperatingExpenses": "256880000.00",
                    "costOfRevenue": "185979000.00",
                    "totalOtherIncomeExpenseNet": "8617000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-6400000.00",
                    "netIncomeApplicableToCommonShares": "-3635000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4154000.00",
                    "minorityInterest": "-3453000.00",
                    "netIncome": "541000.00",
                    "sellingGeneralAdministrative": "142713000.00",
                    "sellingAndMarketingExpenses": "108339000.00",
                    "grossProfit": "254402000.00",
                    "reconciledDepreciation": "5312000.00",
                    "ebit": "9185000.00",
                    "ebitda": "14497000.00",
                    "depreciationAndAmortization": "5312000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "3350000.00",
                    "otherOperatingExpenses": "418811000.00",
                    "interestExpense": "5031000.00",
                    "taxProvision": "160000.00",
                    "interestIncome": "5031000.00",
                    "netInterestIncome": "-5031000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "160000.00",
                    "totalRevenue": "422161000.00",
                    "totalOperatingExpenses": "251052000.00",
                    "costOfRevenue": "167759000.00",
                    "totalOtherIncomeExpenseNet": "804000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "3994000.00",
                    "netIncomeApplicableToCommonShares": "541000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-03-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4303000.00",
                    "minorityInterest": "-7929000.00",
                    "netIncome": "584000.00",
                    "sellingGeneralAdministrative": "133218000.00",
                    "sellingAndMarketingExpenses": "119300000.00",
                    "grossProfit": "257000000.00",
                    "reconciledDepreciation": "3670000.00",
                    "ebit": "9431000.00",
                    "ebitda": "13631000.00",
                    "depreciationAndAmortization": "4200000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "4482000.00",
                    "otherOperatingExpenses": "441900000.00",
                    "interestExpense": "5128000.00",
                    "taxProvision": "-438000.00",
                    "interestIncome": "5128000.00",
                    "netInterestIncome": "-4766000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-431000.00",
                    "totalRevenue": "446382000.00",
                    "totalOperatingExpenses": "252518000.00",
                    "costOfRevenue": "189382000.00",
                    "totalOtherIncomeExpenseNet": "-179000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "8979000.00",
                    "netIncomeApplicableToCommonShares": "584000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-21",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "18857000.00",
                    "minorityInterest": "16890000.00",
                    "netIncome": "2135000.00",
                    "sellingGeneralAdministrative": "113664000.00",
                    "sellingAndMarketingExpenses": "97300000.00",
                    "grossProfit": "234291000.00",
                    "reconciledDepreciation": "1922000.00",
                    "ebit": "23515000.00",
                    "ebitda": "28666000.00",
                    "depreciationAndAmortization": "5151000.00",
                    "nonOperatingIncomeNetOther": "188000.00",
                    "operatingIncome": "23327000.00",
                    "otherOperatingExpenses": "416555000.00",
                    "interestExpense": "4658000.00",
                    "taxProvision": "-168000.00",
                    "interestIncome": "4658000.00",
                    "netInterestIncome": "-4658000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-168000.00",
                    "totalRevenue": "439882000.00",
                    "totalOperatingExpenses": "210964000.00",
                    "costOfRevenue": "205591000.00",
                    "totalOtherIncomeExpenseNet": "-4470000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "19025000.00",
                    "netIncomeApplicableToCommonShares": "2135000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-22",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "25940000.00",
                    "minorityInterest": "-24728000.00",
                    "netIncome": "1528000.00",
                    "sellingGeneralAdministrative": "72891000.00",
                    "sellingAndMarketingExpenses": "74400000.00",
                    "grossProfit": "187421000.00",
                    "reconciledDepreciation": "860000.00",
                    "ebit": "33529000.00",
                    "ebitda": "34389000.00",
                    "depreciationAndAmortization": "860000.00",
                    "nonOperatingIncomeNetOther": "-6601000.00",
                    "operatingIncome": "40130000.00",
                    "otherOperatingExpenses": "340059000.00",
                    "interestExpense": "7589000.00",
                    "taxProvision": "-316000.00",
                    "interestIncome": "7589000.00",
                    "netInterestIncome": "-7589000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-316000.00",
                    "totalRevenue": "380189000.00",
                    "totalOperatingExpenses": "147291000.00",
                    "costOfRevenue": "192768000.00",
                    "totalOtherIncomeExpenseNet": "-14190000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "26256000.00",
                    "netIncomeApplicableToCommonShares": "1528000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "21576000.00",
                    "minorityInterest": null,
                    "netIncome": "21576000.00",
                    "sellingGeneralAdministrative": "38610000.00",
                    "sellingAndMarketingExpenses": "47100000.00",
                    "grossProfit": "112302000.00",
                    "reconciledDepreciation": "646000.00",
                    "ebit": "26518000.00",
                    "ebitda": "27164000.00",
                    "depreciationAndAmortization": "646000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "26592000.00",
                    "otherOperatingExpenses": "225228000.00",
                    "interestExpense": "4942000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "4942000.00",
                    "netInterestIncome": "-4942000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "365703.00",
                    "totalRevenue": "251820000.00",
                    "totalOperatingExpenses": "85710000.00",
                    "costOfRevenue": "139518000.00",
                    "totalOtherIncomeExpenseNet": "-5016000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "21576000.00",
                    "netIncomeApplicableToCommonShares": "21576000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-7778000.00",
                    "minorityInterest": null,
                    "netIncome": "-7778000.00",
                    "sellingGeneralAdministrative": "33217000.00",
                    "sellingAndMarketingExpenses": "57100000.00",
                    "grossProfit": "84922000.00",
                    "reconciledDepreciation": "622000.00",
                    "ebit": "-5521000.00",
                    "ebitda": "-4899000.00",
                    "depreciationAndAmortization": "622000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5395000.00",
                    "otherOperatingExpenses": "206738000.00",
                    "interestExpense": "2257000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "2257000.00",
                    "netInterestIncome": "-2257000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "324140.00",
                    "totalRevenue": "201343000.00",
                    "totalOperatingExpenses": "90317000.00",
                    "costOfRevenue": "116421000.00",
                    "totalOtherIncomeExpenseNet": "-2383000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-7778000.00",
                    "netIncomeApplicableToCommonShares": "-7778000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Brilliant Earth Group Inc

1 Year

3 Year

10 Year

Company Information

People

Directors & Officers

Insider Trading

Shareholders

Institutional Holders

Fund Holdings

Financial Highlights

Valuation Metrics

Shares Statistics

Stock Price History

1 Year Price History

3 Years Price History

10 Years Price History

Financial Charts

Revenue, Net Income & Operating Cash Flow (Yearly)

Revenue, Net Income & Operating Cash Flow (Quarterly)

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Income Statement Waterfall

Earnings Per Share (EPS) History

Financial Ratios

📦 Raw API Data (JSON Explorer)

Assistant
