FBYD.US Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. L. Scott Demerau	Executive Chairman of the Board	1961
Mr. Cecil D. Magpuri	Co-Founder, CEO & Director	1966
Ms. Joanne Merrill	Chief Financial Officer	1969
Ms. Crystal Fahmie	Vice President of Operations & Human Capital	NA
Ms. Anna Pollack	Vice President of Accounting & Finance	NA
Mr. Saham Ali	Chief Technology Officer	NA
Mr. Bruce A. Brown	Chief Legal Officer & Corporate Secretary	1969
Ms. Toni Caracciolo	Executive Vice President of Marketing?& Branding	NA
Ms. Yvette Whittaker	Chief Corporate Officer	1973
Mr. Simon Hirst	Chief Development Officer	NA
Insider Trading

Open insider trading
Date	Insider Name	Title	Transaction Type	Shares	Price	Value	SEC
Sep 05, 2025	Yvette Whittaker	N/A	Sale	300.00	$6.55	$1.97K	SEC
Sep 03, 2025	Yvette Whittaker	N/A	Sale	600.00	$6.91	$4.15K	SEC
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
BlackRock Inc	1.51M	Jun 30, 2026	3.12%	$0.00	52.15%
Geode Capital Management, LLC	572.54K	Jun 30, 2026	1.18%	$0.00	39.20%
State Street Corp	399.67K	Jun 30, 2026	0.82%	$0.00	88.07%
Northern Trust Corp	195.45K	Jun 30, 2026	0.40%	$0.00	59.71%
Vanguard Portfolio Management, LLC	193.54K	Jun 30, 2026	0.40%	$0.00	88.22%
Vanguard Capital Management, LLC	185.17K	Jun 30, 2026	0.38%	$0.00	3.25%
Vanguard Fiduciary Trust Co	114.09K	Jun 30, 2026	0.24%	$0.00	18.01%
Charles Schwab Investment Management Inc	73.70K	Jun 30, 2026	0.15%	$0.00	58.75%
Nuveen, LLC	63.28K	Jun 30, 2026	0.13%	$0.00	259.16%
Bank of New York Mellon Corp	59.54K	Jun 30, 2026	0.12%	$0.00	104.80%
Wealth Enhancement Advisory Services, LLC	51.12K	Jun 30, 2026	0.11%	$0.00	0.17%
AllGen Financial Advisors, Inc.	43.17K	Jun 30, 2026	0.09%	$0.17	0.00%
Rhumbline Advisers	31.34K	Jun 30, 2026	0.06%	$0.00	195.31%
Deutsche Bank AG	27.87K	Jun 30, 2026	0.06%	$0.00	174.80%
DnB NOR Asset Management (Asia)	27.16K	Jun 30, 2026	0.06%	$0.00	0.00%
Bank of America Corp	25.66K	Jun 30, 2026	0.05%	$0.00	12.01%
Wells Fargo & Co	25.55K	Jun 30, 2026	0.05%	$0.00	300.08%
T. Rowe Price Associates, Inc.	23.00K	Jun 30, 2026	0.05%	$0.00	0.00%
Morgan Stanley - Brokerage Accounts	20.41K	Jun 30, 2026	0.04%	$0.00	8.16%
JPMorgan Chase & Co	19.83K	Jun 30, 2026	0.04%	$0.00	167.20%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	iShares Russell 2000 ETF	662.10K	1.37%	▼ 0.41%	Oct 29, 2026
2	Fidelity Small Cap Index	305.91K	0.63%	▲ 0.77%	Jul 31, 2026
3	iShares Russell 2000 Growth ETF	267.02K	0.55%	▲ 0.25%	Oct 29, 2026
4	Vanguard Russell 2000 ETF	163.25K	0.34%	▲ 1.27%	Sep 30, 2026
5	Fidelity Extended Market Index	79.05K	0.16%	▼ 0.53%	Aug 31, 2026
6	Schwab Small Cap Index	72.93K	0.15%	▲ 7.78%	Sep 30, 2026
7	iShares Russell 2000 Small-Cap Idx Instl	52.35K	0.11%	▲ 0.00%	Sep 30, 2026
8	Stt Strt SPDR® Russell2000 US SmCapETF	48.75K	0.10%	▼ 6.51%	Sep 30, 2026
9	Nuveen Small Cap Blend Idx R6	36.94K	0.08%	▲ 0.00%	Aug 31, 2026
10	Vanguard Russell 2000 Growth ETF	31.37K	0.06%	▲ 3.75%	Sep 30, 2026
Financial Highlights

▼
Market Cap: $340.22M
EBITDA: $-13.90M
Book Value: $0.31
Earnings/Share: $-0.10
Profit Margin: -8.60%
Operating Margin: -75.86%
ROA (TTM): -11.83%
ROE (TTM): -31.82%
Revenue (TTM): $21.63M
Revenue/Share (TTM): $0.48
Earnings Growth (YOY): 5,924.40%
Revenue Growth (YOY): 120.40%
Valuation Metrics

Enterprise Value: $349.93M
Trailing P/E: 0.00
Forward P/E: 0.00
Shares Statistics

Shares Outstanding: 48.46M
Shares Float: 39.63M
% Insiders: 19.52%
% Institutions: 8.04%
Shares Short: 1.91M
Shares Short (Prior Month): 1.82M
Short Ratio: 15.63
Short % Float: 5.93%
Stock Price History

▼
Open price histogram
1 Year Price History

3 Years Price History

10 Years Price History

Max Price History

Financial Charts

▼
Open balance sheet Open capital intensity Download Financials (Excel)
Revenue, Net Income & Operating Cash Flow (Yearly)

Change % vs Prior Year

Revenue, Net Income & Operating Cash Flow (Quarterly)

Change % vs Prior Quarter

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Yearly)

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
$14.90M
Cost of Goods Sold
adjust
$-3.95M
Gross Profit
subtotal
$10.94M
SG&A
adjust
$-25.50M
R&D
adjust
$-199.00K
Other Operating Expense
adjust
$-349.00K
Operating Income
subtotal
$-15.10M
Other / Non-Operating Items
adjust
$18.49M
Net Income
subtotal
$3.39M
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": "FBYD",
        "Type": "Common Stock",
        "Name": "Falcon's Beyond Global, Inc. Class A Common Stock",
        "Exchange": "NASDAQ",
        "OperatingMIC": "XNAS",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG019953JT2",
        "ISIN": null,
        "LEI": null,
        "PrimaryTicker": "FBYD.US",
        "CUSIP": null,
        "CIK": "0001937987",
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": "2023-10-06",
        "InternationalDomestic": null,
        "Sector": "Industrials",
        "Industry": "Conglomerates",
        "GicSector": "Industrials",
        "GicGroup": "Capital Goods",
        "GicIndustry": "Industrial Conglomerates",
        "GicSubIndustry": "Industrial Conglomerates",
        "HomeCategory": null,
        "IsDelisted": false,
        "Description": "Falcon's Beyond Global, Inc. operates as an entertainment company in the United States and internationally. It provides creative and advisory services including, destination strategy, master planning, experiential and attraction design, digital media, interactive software, IP development, and creative guardianship for entertainment and hospitality destinations. The company offers master planning, attraction design, experiential entertainment, content production, interactives, and software services, as well as engages in media and audio production, project management, experiential technologies, and attraction hardware development, procurement, and sales. In addition, it develops, owns, and operates resort hotels, theme parks, retail, dining, and entertainment venues. Further, the company designs, engineers, manufactures, and sells proprietary and customized ride systems, attraction hardware, and related technologies for theme parks, location based entertainment venues, and destination developments. Falcon's Beyond Global, Inc. is headquartered in Orlando, Florida.",
        "Address": "1768 Park Center Drive, Orlando, FL, United States, 32835",
        "AddressData": {
            "Street": "1768 Park Center Drive",
            "City": "Orlando",
            "State": "FL",
            "Country": "United States",
            "ZIP": "32835"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. L. Scott Demerau",
                "Title": "Executive Chairman of the Board",
                "YearBorn": "1961"
            },
            {
                "Name": "Mr. Cecil D. Magpuri",
                "Title": "Co-Founder, CEO & Director",
                "YearBorn": "1966"
            },
            {
                "Name": "Ms. Joanne  Merrill",
                "Title": "Chief Financial Officer",
                "YearBorn": "1969"
            },
            {
                "Name": "Ms. Crystal  Fahmie",
                "Title": "Vice President of Operations & Human Capital",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Anna  Pollack",
                "Title": "Vice President of Accounting & Finance",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Saham  Ali",
                "Title": "Chief Technology Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Bruce A. Brown",
                "Title": "Chief Legal Officer & Corporate Secretary",
                "YearBorn": "1969"
            },
            {
                "Name": "Ms. Toni  Caracciolo",
                "Title": "Executive Vice President of Marketing?& Branding",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Yvette  Whittaker",
                "Title": "Chief Corporate Officer",
                "YearBorn": "1973"
            },
            {
                "Name": "Mr. Simon  Hirst",
                "Title": "Chief Development Officer",
                "YearBorn": "NA"
            }
        ],
        "Phone": "407 909 9350",
        "WebURL": "https://www.falconsbeyond.com",
        "LogoURL": "/img/logos/US/FBYD.png",
        "FullTimeEmployees": 243,
        "UpdatedAt": "2026-11-03"
    },
    "Highlights": {
        "MarketCapitalization": 340220768,
        "MarketCapitalizationMln": 340.2208,
        "EBITDA": -13896000,
        "PERatio": null,
        "PEGRatio": null,
        "WallStreetTargetPrice": null,
        "BookValue": 0.311,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": -0.1,
        "EPSEstimateCurrentYear": 0,
        "EPSEstimateNextYear": 0,
        "EPSEstimateNextQuarter": 0,
        "EPSEstimateCurrentQuarter": 0,
        "MostRecentQuarter": "2026-06-30",
        "ProfitMargin": -0.086,
        "OperatingMarginTTM": -0.7586,
        "ReturnOnAssetsTTM": -0.1183,
        "ReturnOnEquityTTM": -0.3182,
        "RevenueTTM": 21633000,
        "RevenuePerShareTTM": 0.479,
        "QuarterlyRevenueGrowthYOY": 1.204,
        "GrossProfitTTM": 14046000,
        "DilutedEpsTTM": -0.1,
        "QuarterlyEarningsGrowthYOY": 59.244
    },
    "Valuation": {
        "TrailingPE": 0,
        "ForwardPE": 0,
        "PriceSalesTTM": 15.7269,
        "PriceBookMRQ": 22.2078,
        "EnterpriseValue": 349928036,
        "EnterpriseValueRevenue": 16.1757,
        "EnterpriseValueEbitda": 21.8667
    },
    "SharesStats": {
        "SharesOutstanding": 48464498,
        "SharesFloat": 39627966,
        "PercentInsiders": 19.524,
        "PercentInstitutions": 8.04,
        "SharesShort": 1912064,
        "SharesShortPriorMonth": 1818195,
        "ShortRatio": 15.63,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.0593
    },
    "Technicals": {
        "Beta": -0.959,
        "52WeekHigh": 29.02,
        "52WeekLow": 3.71,
        "50DayMA": 8.0617,
        "200DayMA": 10.2518,
        "SharesShort": 1912064,
        "SharesShortPriorMonth": 1818195,
        "ShortRatio": 15.63,
        "ShortPercent": 0.0593
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": null,
        "ExDividendDate": null,
        "LastSplitFactor": "6:5",
        "LastSplitDate": "2024-12-10",
        "NumberDividendsByYear": []
    },
    "Holders": {
        "Institutions": [
            {
                "name": "BlackRock Inc",
                "date": "2026-06-30",
                "totalShares": 3.1202,
                "totalAssets": 0.0004,
                "currentShares": 1512189,
                "change": 518278,
                "change_p": 52.1453
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2026-06-30",
                "totalShares": 1.1814,
                "totalAssets": 0.0006,
                "currentShares": 572538,
                "change": 161244,
                "change_p": 39.2041
            },
            {
                "name": "State Street Corp",
                "date": "2026-06-30",
                "totalShares": 0.8247,
                "totalAssets": 0.0002,
                "currentShares": 399673,
                "change": 187164,
                "change_p": 88.0734
            },
            {
                "name": "Northern Trust Corp",
                "date": "2026-06-30",
                "totalShares": 0.4033,
                "totalAssets": 0.0004,
                "currentShares": 195449,
                "change": 73073,
                "change_p": 59.7119
            },
            {
                "name": "Vanguard Portfolio Management, LLC",
                "date": "2026-06-30",
                "totalShares": 0.3993,
                "totalAssets": 0.0002,
                "currentShares": 193538,
                "change": 90712,
                "change_p": 88.2189
            },
            {
                "name": "Vanguard Capital Management, LLC",
                "date": "2026-06-30",
                "totalShares": 0.3821,
                "totalAssets": 0.0001,
                "currentShares": 185169,
                "change": 5832,
                "change_p": 3.252
            },
            {
                "name": "Vanguard Fiduciary Trust Co",
                "date": "2026-06-30",
                "totalShares": 0.2354,
                "totalAssets": 0.0005,
                "currentShares": 114094,
                "change": 17409,
                "change_p": 18.0059
            },
            {
                "name": "Charles Schwab Investment Management Inc",
                "date": "2026-06-30",
                "totalShares": 0.1521,
                "totalAssets": 0.0002,
                "currentShares": 73699,
                "change": 27273,
                "change_p": 58.7451
            },
            {
                "name": "Nuveen, LLC",
                "date": "2026-06-30",
                "totalShares": 0.1306,
                "totalAssets": 0.0003,
                "currentShares": 63277,
                "change": 45659,
                "change_p": 259.1611
            },
            {
                "name": "Bank of New York Mellon Corp",
                "date": "2026-06-30",
                "totalShares": 0.1228,
                "totalAssets": 0.0002,
                "currentShares": 59538,
                "change": 30467,
                "change_p": 104.802
            },
            {
                "name": "Wealth Enhancement Advisory Services, LLC",
                "date": "2026-06-30",
                "totalShares": 0.1055,
                "totalAssets": 0.0013,
                "currentShares": 51118,
                "change": 86,
                "change_p": 0.1685
            },
            {
                "name": "AllGen Financial Advisors, Inc.",
                "date": "2026-06-30",
                "totalShares": 0.0891,
                "totalAssets": 0.1689,
                "currentShares": 43173,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Rhumbline Advisers",
                "date": "2026-06-30",
                "totalShares": 0.0647,
                "totalAssets": 0.0004,
                "currentShares": 31338,
                "change": 20726,
                "change_p": 195.3072
            },
            {
                "name": "Deutsche Bank AG",
                "date": "2026-06-30",
                "totalShares": 0.0575,
                "totalAssets": 0.0001,
                "currentShares": 27865,
                "change": 17725,
                "change_p": 174.8028
            },
            {
                "name": "DnB NOR Asset Management (Asia)",
                "date": "2026-06-30",
                "totalShares": 0.056,
                "totalAssets": 0.0014,
                "currentShares": 27156,
                "change": 27156,
                "change_p": 0
            },
            {
                "name": "Bank of America Corp",
                "date": "2026-06-30",
                "totalShares": 0.0529,
                "totalAssets": 0,
                "currentShares": 25656,
                "change": 2751,
                "change_p": 12.0105
            },
            {
                "name": "Wells Fargo & Co",
                "date": "2026-06-30",
                "totalShares": 0.0527,
                "totalAssets": 0.0001,
                "currentShares": 25545,
                "change": 19160,
                "change_p": 300.0783
            },
            {
                "name": "T. Rowe Price Associates, Inc.",
                "date": "2026-06-30",
                "totalShares": 0.0474,
                "totalAssets": 0,
                "currentShares": 22995,
                "change": 22995,
                "change_p": 0
            },
            {
                "name": "Morgan Stanley - Brokerage Accounts",
                "date": "2026-06-30",
                "totalShares": 0.0421,
                "totalAssets": 0,
                "currentShares": 20410,
                "change": 1539,
                "change_p": 8.1554
            },
            {
                "name": "JPMorgan Chase & Co",
                "date": "2026-06-30",
                "totalShares": 0.0409,
                "totalAssets": 0,
                "currentShares": 19826,
                "change": 12406,
                "change_p": 167.1968
            }
        ],
        "Funds": [
            {
                "name": "iShares Russell 2000 ETF",
                "date": "2026-10-29",
                "totalShares": 1.3662,
                "totalAssets": 0.0066,
                "currentShares": 662100,
                "change": -2706,
                "change_p": -0.407
            },
            {
                "name": "Fidelity Small Cap Index",
                "date": "2026-07-31",
                "totalShares": 0.6312,
                "totalAssets": 0.0089,
                "currentShares": 305905,
                "change": 2328,
                "change_p": 0.7669
            },
            {
                "name": "iShares Russell 2000 Growth ETF",
                "date": "2026-10-29",
                "totalShares": 0.551,
                "totalAssets": 0.0143,
                "currentShares": 267017,
                "change": 672,
                "change_p": 0.2523
            },
            {
                "name": "Vanguard Russell 2000 ETF",
                "date": "2026-09-30",
                "totalShares": 0.3368,
                "totalAssets": 0.0078,
                "currentShares": 163247,
                "change": 2042,
                "change_p": 1.2667
            },
            {
                "name": "Fidelity Extended Market Index",
                "date": "2026-08-31",
                "totalShares": 0.1631,
                "totalAssets": 0.0018,
                "currentShares": 79053,
                "change": -425,
                "change_p": -0.5347
            },
            {
                "name": "Schwab Small Cap Index",
                "date": "2026-09-30",
                "totalShares": 0.1505,
                "totalAssets": 0.0085,
                "currentShares": 72926,
                "change": 5267,
                "change_p": 7.7846
            },
            {
                "name": "iShares Russell 2000 Small-Cap Idx Instl",
                "date": "2026-09-30",
                "totalShares": 0.108,
                "totalAssets": 0.008,
                "currentShares": 52347,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Stt Strt SPDR\u00ae Russell2000 US SmCapETF",
                "date": "2026-09-30",
                "totalShares": 0.1006,
                "totalAssets": 0.008,
                "currentShares": 48750,
                "change": -3394,
                "change_p": -6.5089
            },
            {
                "name": "Nuveen Small Cap Blend Idx R6",
                "date": "2026-08-31",
                "totalShares": 0.0762,
                "totalAssets": 0.008,
                "currentShares": 36944,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Russell 2000 Growth ETF",
                "date": "2026-09-30",
                "totalShares": 0.0647,
                "totalAssets": 0.0159,
                "currentShares": 31368,
                "change": 1135,
                "change_p": 3.7542
            },
            {
                "name": "Fidelity Total Market Index",
                "date": "2026-08-31",
                "totalShares": 0.0626,
                "totalAssets": 0.0002,
                "currentShares": 30360,
                "change": 42,
                "change_p": 0.1385
            },
            {
                "name": "Fidelity Nasdaq Composite Index",
                "date": "2026-08-31",
                "totalShares": 0.0614,
                "totalAssets": 0.001,
                "currentShares": 29774,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "EQ/2000 Managed Volatility IB",
                "date": "2026-08-31",
                "totalShares": 0.0607,
                "totalAssets": 0.0074,
                "currentShares": 29416,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Small Cap Growth Index",
                "date": "2026-07-31",
                "totalShares": 0.0565,
                "totalAssets": 0.0178,
                "currentShares": 27399,
                "change": 1163,
                "change_p": 4.4328
            },
            {
                "name": "Fidelity Series Total Market Index",
                "date": "2026-08-31",
                "totalShares": 0.0518,
                "totalAssets": 0.0002,
                "currentShares": 25103,
                "change": 922,
                "change_p": 3.8129
            },
            {
                "name": "Xtrackers Russell 2000 ETF 1C",
                "date": "2026-09-30",
                "totalShares": 0.0495,
                "totalAssets": 0.008,
                "currentShares": 23981,
                "change": -1650,
                "change_p": -6.4375
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2025-09-05",
            "ownerCik": null,
            "ownerName": "Yvette Whittaker",
            "transactionDate": "2025-09-05",
            "transactionCode": "S",
            "transactionAmount": 300,
            "transactionPrice": 6.55,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1937987/000121390025085692/xslF345X05/ownership.xml"
        },
        {
            "date": "2025-09-03",
            "ownerCik": null,
            "ownerName": "Yvette Whittaker",
            "transactionDate": "2025-09-03",
            "transactionCode": "S",
            "transactionAmount": 600,
            "transactionPrice": 6.91,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1937987/000121390025085066/xslF345X05/ownership.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "49.3273",
                "shares": 49327300
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "39.2559",
                "shares": 39255900
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "36.1063",
                "shares": 36106300
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "9.4460",
                "shares": 9446000
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "18.6875",
                "shares": 18687500
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "27.7920",
                "shares": 27792000
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q2",
                "dateFormatted": "2026-06-30",
                "sharesMln": "49.3273",
                "shares": 49327300
            },
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "49.2107",
                "shares": 49210700
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "39.2559",
                "shares": 39255900
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "37.5292",
                "shares": 37529200
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "37.5259",
                "shares": 37525900
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "12.7260",
                "shares": 12726000
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "36.1063",
                "shares": 36106300
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "10.2531",
                "shares": 10253100
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "10.0666",
                "shares": 10066600
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "11.0508",
                "shares": 11050800
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "9.4460",
                "shares": 9446000
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "7.9860",
                "shares": 7986000
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "7.9860",
                "shares": 7986000
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "7.9860",
                "shares": 7986000
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "18.6875",
                "shares": 18687500
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "18.6875",
                "shares": 18687500
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "27.7920",
                "shares": 27792000
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "27.7920",
                "shares": 27792000
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "27.7920",
                "shares": 27792000
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "27.7920",
                "shares": 27792000
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "27.7920",
                "shares": 27792000
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "27.7920",
                "shares": 27792000
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-09-30": {
                "reportDate": "2026-11-13",
                "date": "2026-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": null,
                "epsActual": null,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-06-30": {
                "reportDate": "2026-08-13",
                "date": "2026-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.01,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-03-31": {
                "reportDate": "2026-05-14",
                "date": "2026-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.0502,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2025-12-31": {
                "reportDate": "2025-12-31",
                "date": "2025-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.0091,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2025-09-30": {
                "reportDate": "2025-11-14",
                "date": "2025-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.13,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2025-06-30": {
                "reportDate": "2025-08-14",
                "date": "2025-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.3,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2025-03-31": {
                "reportDate": "2025-05-15",
                "date": "2025-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.13,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-12-31": {
                "reportDate": "2024-12-31",
                "date": "2024-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.1456,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-09-30": {
                "reportDate": "2024-09-30",
                "date": "2024-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0494,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-06-30": {
                "reportDate": "2024-08-13",
                "date": "2024-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.1226,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-03-31": {
                "reportDate": "2024-05-16",
                "date": "2024-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 1.9031,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2023-12-31": {
                "reportDate": "2023-12-31",
                "date": "2023-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.4627,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2023-09-30": {
                "reportDate": "2023-09-30",
                "date": "2023-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0363,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2023-06-30": {
                "reportDate": "2023-06-30",
                "date": "2023-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.1588,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2023-03-31": {
                "reportDate": "2023-03-31",
                "date": "2023-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0936,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2022-12-31": {
                "reportDate": "2022-12-31",
                "date": "2022-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.0009,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2022-09-30": {
                "reportDate": "2022-09-30",
                "date": "2022-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.1534,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2022-06-30": {
                "reportDate": "2022-06-30",
                "date": "2022-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0215,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2022-03-31": {
                "reportDate": "2022-03-31",
                "date": "2022-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.1504,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2021-12-31": {
                "reportDate": "2021-12-31",
                "date": "2021-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0034,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2021-09-30": {
                "reportDate": "2021-09-30",
                "date": "2021-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0909,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2021-06-30": {
                "reportDate": "2021-06-30",
                "date": "2021-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0197,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            }
        },
        "Trend": [],
        "Annual": {
            "2026-09-30": {
                "date": "2026-09-30",
                "epsActual": 0.0402
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": 0.0309
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": 1.9295
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": -0.4916
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": 0.0176
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": 0.114
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-13",
                    "currency_symbol": "USD",
                    "totalAssets": "63647000.00",
                    "intangibleAssets": "949000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6313000.00",
                    "totalLiab": "33741000.00",
                    "totalStockholderEquity": "15059000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "12054000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-42259000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "3092000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "24540000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "15521999.00",
                    "shortTermDebt": "9412999.00",
                    "shortLongTermDebt": "8910000.00",
                    "shortLongTermDebtTotal": "18613999.00",
                    "otherStockholderEquity": "57324000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "16101000.00",
                    "longTermInvestments": "42654000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "6696000.00",
                    "longTermDebt": "7563000.00",
                    "inventory": null,
                    "accountsPayable": "3073000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "14847000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-17000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "204000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "47546000.00",
                    "capitalLeaseObligations": "2141000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "9201000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "63647000.00",
                    "cashAndShortTermInvestments": "3092000.00",
                    "propertyPlantAndEquipmentGross": "3739000.00",
                    "propertyPlantAndEquipmentNet": "3739000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-8439000.00",
                    "netInvestedCapital": "31531000.00",
                    "commonStockSharesOutstanding": "49327318.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-14",
                    "currency_symbol": "USD",
                    "totalAssets": "62359000.00",
                    "intangibleAssets": "1006000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3866000.00",
                    "totalLiab": "32665000.00",
                    "totalStockholderEquity": "14915000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "5957000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-41624000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1176000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "23408000.00",
                    "currentDeferredRevenue": "96000.00",
                    "netDebt": "17820000.00",
                    "shortTermDebt": "9739000.00",
                    "shortLongTermDebt": "9258000.00",
                    "shortLongTermDebtTotal": "18996000.00",
                    "otherStockholderEquity": "56462000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "10498000.00",
                    "longTermInvestments": "46621000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "5456000.00",
                    "longTermDebt": "7484000.00",
                    "inventory": null,
                    "accountsPayable": "7616000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "14779000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "66000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "254000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "51861000.00",
                    "capitalLeaseObligations": "2254000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "9257000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "62359000.00",
                    "cashAndShortTermInvestments": "1176000.00",
                    "propertyPlantAndEquipmentGross": "3980000.00",
                    "propertyPlantAndEquipmentNet": "3980000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-12910000.00",
                    "netInvestedCapital": "31656000.00",
                    "commonStockSharesOutstanding": "49210697.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-30",
                    "currency_symbol": "USD",
                    "totalAssets": "66702000.00",
                    "intangibleAssets": "1063000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "1525000.00",
                    "totalLiab": "42881000.00",
                    "totalStockholderEquity": "11926000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "16429000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-44239000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1868000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "28516000.00",
                    "currentDeferredRevenue": "19000.00",
                    "netDebt": "16112000.00",
                    "shortTermDebt": "3615000.00",
                    "shortLongTermDebt": "3155000.00",
                    "shortLongTermDebtTotal": "17980000.00",
                    "otherStockholderEquity": "55767000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "10371000.00",
                    "longTermInvestments": "50717000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "6978000.00",
                    "longTermDebt": "12465000.00",
                    "inventory": null,
                    "accountsPayable": "8453000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "11895000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "387000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "341000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "56331000.00",
                    "capitalLeaseObligations": "2360000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "14365000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "66702000.00",
                    "cashAndShortTermInvestments": "1868000.00",
                    "propertyPlantAndEquipmentGross": "4424000.00",
                    "propertyPlantAndEquipmentNet": "4210000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-18145000.00",
                    "netInvestedCapital": "27545000.00",
                    "commonStockSharesOutstanding": "39255885.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-14",
                    "currency_symbol": "USD",
                    "totalAssets": "66793000.00",
                    "intangibleAssets": "1119000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3394000.00",
                    "totalLiab": "46957000.00",
                    "totalStockholderEquity": "9150999.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "21359000.00",
                    "commonStock": "8000.00",
                    "capitalStock": "9000.00",
                    "retainedEarnings": "-43301000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "4257000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "38943000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "14265999.00",
                    "shortTermDebt": "10508999.00",
                    "shortLongTermDebt": "10069000.00",
                    "shortLongTermDebtTotal": "18522999.00",
                    "otherStockholderEquity": "52043000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "11933000.00",
                    "longTermInvestments": "48725000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "4282000.00",
                    "longTermDebt": "5991000.00",
                    "inventory": null,
                    "accountsPayable": "7075000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "10685000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "400000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "584000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "54860000.00",
                    "capitalLeaseObligations": "2463000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "8014000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "66793000.00",
                    "cashAndShortTermInvestments": "4257000.00",
                    "propertyPlantAndEquipmentGross": "4432000.00",
                    "propertyPlantAndEquipmentNet": "4432000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-27010000.00",
                    "netInvestedCapital": "25210000.00",
                    "commonStockSharesOutstanding": "37529174.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "totalAssets": "89207000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "1256000.00",
                    "totalLiab": "88283000.00",
                    "totalStockholderEquity": "414000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "32545000.00",
                    "commonStock": "8000.00",
                    "capitalStock": "8000.00",
                    "retainedEarnings": "-38927000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "25787000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "55965000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "17428000.00",
                    "shortTermDebt": "10897000.00",
                    "shortLongTermDebt": "10477000.00",
                    "shortLongTermDebtTotal": "43215000.00",
                    "otherStockholderEquity": "38975000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "28547000.00",
                    "longTermInvestments": "55473000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "1504000.00",
                    "longTermDebt": "30177000.00",
                    "inventory": null,
                    "accountsPayable": "10160000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "510000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "358000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "589000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "60660000.00",
                    "capitalLeaseObligations": "2561000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "32318000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "89207000.00",
                    "cashAndShortTermInvestments": "25787000.00",
                    "propertyPlantAndEquipmentGross": "4598000.00",
                    "propertyPlantAndEquipmentNet": "4598000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-27418000.00",
                    "netInvestedCapital": "41068000.00",
                    "commonStockSharesOutstanding": "37525894.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-15",
                    "currency_symbol": "USD",
                    "totalAssets": "56720000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "834000.00",
                    "totalLiab": "82667000.00",
                    "totalStockholderEquity": "-11597000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29934000.00",
                    "commonStock": "8000.00",
                    "capitalStock": "8000.00",
                    "retainedEarnings": "-50153000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1108000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "52102000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "39895000.00",
                    "shortTermDebt": "10438000.00",
                    "shortLongTermDebt": "10438000.00",
                    "shortLongTermDebtTotal": "41003000.00",
                    "otherStockholderEquity": "38753000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2656000.00",
                    "longTermInvestments": "53454000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "714000.00",
                    "longTermDebt": "30565000.00",
                    "inventory": null,
                    "accountsPayable": "9519000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-205000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "500000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "54064000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "30565000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "56720000.00",
                    "cashAndShortTermInvestments": "1108000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "110000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-49446000.00",
                    "netInvestedCapital": "29406000.00",
                    "commonStockSharesOutstanding": "12726000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "totalAssets": "61231000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "24000.00",
                    "totalLiab": "81328000.00",
                    "totalStockholderEquity": "-8965000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "335000.00",
                    "commonStock": null,
                    "capitalStock": "8000.00",
                    "retainedEarnings": "-46538000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "825000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "45640000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "40432000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": "10280000.00",
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "4134000.00",
                    "longTermInvestments": "56560000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "1716000.00",
                    "longTermDebt": "30977000.00",
                    "inventory": null,
                    "accountsPayable": "9540000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "513000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "57097000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "35688000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "24000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-41506000.00",
                    "netInvestedCapital": "32292000.00",
                    "commonStockSharesOutstanding": "36106345.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-14",
                    "currency_symbol": "USD",
                    "totalAssets": "66550000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "1025000.00",
                    "totalLiab": "76025000.00",
                    "totalStockholderEquity": "-1414000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "22071000.00",
                    "commonStock": "7000.00",
                    "capitalStock": "7000.00",
                    "retainedEarnings": "-44322000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "828000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "39381000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "35091000.00",
                    "shortTermDebt": "10389000.00",
                    "shortLongTermDebt": "10389000.00",
                    "shortLongTermDebtTotal": "35919000.00",
                    "otherStockholderEquity": "43116000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2072000.00",
                    "longTermInvestments": "63915000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "219000.00",
                    "longTermDebt": "25530000.00",
                    "inventory": null,
                    "accountsPayable": "4710000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-215000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "539000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "64478000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "36644000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "66550000.00",
                    "cashAndShortTermInvestments": "828000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "24000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-37309000.00",
                    "netInvestedCapital": "78827000.00",
                    "commonStockSharesOutstanding": "10253082.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-13",
                    "currency_symbol": "USD",
                    "totalAssets": "65930000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "1078000.00",
                    "totalLiab": "365403000.00",
                    "totalStockholderEquity": "-44719000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "97306000.00",
                    "commonStock": "7000.00",
                    "capitalStock": "7000.00",
                    "retainedEarnings": "-50191000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1664000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "116839000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "33899000.00",
                    "shortTermDebt": "15711000.00",
                    "shortLongTermDebt": "15711000.00",
                    "shortLongTermDebtTotal": "35563000.00",
                    "otherStockholderEquity": "5680999.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2776000.00",
                    "longTermInvestments": "62826000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "34000.00",
                    "longTermDebt": "19852000.00",
                    "inventory": null,
                    "accountsPayable": "3822000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-215999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "305000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "63154000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "216922000.00",
                    "nonCurrentLiabilitiesTotal": "248564000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "65930000.00",
                    "cashAndShortTermInvestments": "1664000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "23000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-114063000.00",
                    "netInvestedCapital": "41035000.00",
                    "commonStockSharesOutstanding": "10066633.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-16",
                    "currency_symbol": "USD",
                    "totalAssets": "67783000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "3303000.00",
                    "totalLiab": "442089000.00",
                    "totalStockholderEquity": "-61720000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "173861000.00",
                    "commonStock": "6000.00",
                    "capitalStock": "6000.00",
                    "retainedEarnings": "-51425000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1050000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "197727000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "34557000.00",
                    "shortTermDebt": "15131000.00",
                    "shortLongTermDebt": "15131000.00",
                    "shortLongTermDebtTotal": "35607000.00",
                    "otherStockholderEquity": "-10086000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "6147000.00",
                    "longTermInvestments": "61292000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "1794000.00",
                    "longTermDebt": "20476000.00",
                    "inventory": "1.00",
                    "accountsPayable": "6524000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-215000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "322000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "61636000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "214695000.00",
                    "nonCurrentLiabilitiesTotal": "244362000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "67783000.00",
                    "cashAndShortTermInvestments": "1050000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "22000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-191580000.00",
                    "netInvestedCapital": "-26113000.00",
                    "commonStockSharesOutstanding": "11050824.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "totalAssets": "63359000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "114000.00",
                    "totalLiab": "552353000.00",
                    "totalStockholderEquity": "-57105000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "183478000.00",
                    "commonStock": null,
                    "capitalStock": "7000.00",
                    "retainedEarnings": "-68595000.00",
                    "otherLiab": null,
                    "goodWill": "0.00",
                    "otherAssets": null,
                    "cash": "672000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "214398000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "28944000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": "6651000.00",
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2429000.00",
                    "longTermInvestments": "60643000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "696000.00",
                    "longTermDebt": "22965000.00",
                    "inventory": "0.00",
                    "accountsPayable": "3852000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "264000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "60930000.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "305586000.00",
                    "nonCurrentLiabilitiesTotal": "337955000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": "32000.00",
                    "propertyPlantAndEquipmentNet": "23000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-211969000.00",
                    "netInvestedCapital": "-27489000.00",
                    "commonStockSharesOutstanding": "9445971.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-14",
                    "currency_symbol": "USD",
                    "totalAssets": "109686000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "129999.00",
                    "totalLiab": "53987000.00",
                    "totalStockholderEquity": "55699000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "9475000.00",
                    "commonStock": "95992000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-38489000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "371000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "26862000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "37593000.00",
                    "shortTermDebt": "10839000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "37964000.00",
                    "otherStockholderEquity": "-0.10",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1004999.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "380000.00",
                    "longTermDebt": null,
                    "inventory": "124000.00",
                    "accountsPayable": "6548000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1804000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "502001.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "108681001.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "27125000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "109686000.00",
                    "cashAndShortTermInvestments": "371000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "17000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "7986000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "109004000.00",
                    "intangibleAssets": "7029000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3485000.00",
                    "totalLiab": "58020000.00",
                    "totalStockholderEquity": "50984000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "8217000.00",
                    "commonStock": "95992000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-42799000.00",
                    "otherLiab": null,
                    "goodWill": "11471000.00",
                    "otherAssets": "1643000.00",
                    "cash": "1186000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "26827000.00",
                    "currentDeferredRevenue": "1488000.00",
                    "netDebt": "38815999.00",
                    "shortTermDebt": "8809000.00",
                    "shortLongTermDebt": "8495000.00",
                    "shortLongTermDebtTotal": "40001999.00",
                    "otherStockholderEquity": "45008000.00",
                    "propertyPlantEquipment": "2910000.00",
                    "totalCurrentAssets": "14829000.00",
                    "longTermInvestments": "71122000.00",
                    "netTangibleAssets": "32484000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "9645000.00",
                    "longTermDebt": "30156000.00",
                    "inventory": "513000.00",
                    "accountsPayable": "9801000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-2209000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1643000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "94175000.00",
                    "capitalLeaseObligations": "1351000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "31193000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "109004000.00",
                    "cashAndShortTermInvestments": "1186000.00",
                    "propertyPlantAndEquipmentGross": "2910000.00",
                    "propertyPlantAndEquipmentNet": "2910000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-11998000.00",
                    "netInvestedCapital": "89635000.00",
                    "commonStockSharesOutstanding": "7986000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "109014000.00",
                    "intangibleAssets": "7100000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3237000.00",
                    "totalLiab": "50217000.00",
                    "totalStockholderEquity": "58797000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "9223000.00",
                    "commonStock": "94201000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-33997000.00",
                    "otherLiab": null,
                    "goodWill": "11471000.00",
                    "otherAssets": null,
                    "cash": "1551000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "24440000.00",
                    "currentDeferredRevenue": "1596000.00",
                    "netDebt": "33019000.00",
                    "shortTermDebt": "8793000.00",
                    "shortLongTermDebt": "8478000.00",
                    "shortLongTermDebtTotal": "34570000.00",
                    "otherStockholderEquity": "-1.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "14366000.00",
                    "longTermInvestments": "71571000.00",
                    "netTangibleAssets": "48589000.00",
                    "shortTermInvestments": "16732000.00",
                    "netReceivables": "9065000.00",
                    "longTermDebt": "24665000.00",
                    "inventory": "513000.00",
                    "accountsPayable": "6424000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1406999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1622000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "94648000.00",
                    "capitalLeaseObligations": "1427000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "25777000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "109014000.00",
                    "cashAndShortTermInvestments": "1551000.00",
                    "propertyPlantAndEquipmentGross": "2884000.00",
                    "propertyPlantAndEquipmentNet": "2884000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-10074000.00",
                    "netInvestedCapital": "91940000.00",
                    "commonStockSharesOutstanding": "7986000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "112270000.00",
                    "intangibleAssets": "8304000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2684000.00",
                    "totalLiab": "43906000.00",
                    "totalStockholderEquity": "68364000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "5130000.00",
                    "commonStock": "94201000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-24147000.00",
                    "otherLiab": null,
                    "goodWill": "11471000.00",
                    "otherAssets": "671000.00",
                    "cash": "8366000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "17320000.00",
                    "currentDeferredRevenue": "1296000.00",
                    "netDebt": "25784000.00",
                    "shortTermDebt": "7564000.00",
                    "shortLongTermDebt": "7408000.00",
                    "shortLongTermDebtTotal": "34150000.00",
                    "otherStockholderEquity": "-1.00",
                    "propertyPlantEquipment": "2387000.00",
                    "totalCurrentAssets": "17458000.00",
                    "longTermInvestments": "71979000.00",
                    "netTangibleAssets": "48589000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "6001000.00",
                    "longTermDebt": "25737000.00",
                    "inventory": "407000.00",
                    "accountsPayable": "4626000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1689999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "671000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "94812000.00",
                    "capitalLeaseObligations": "1005000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "26586000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "112270000.00",
                    "cashAndShortTermInvestments": "8366000.00",
                    "propertyPlantAndEquipmentGross": "2976000.00",
                    "propertyPlantAndEquipmentNet": "2387000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "138000.00",
                    "netInvestedCapital": "101509000.00",
                    "commonStockSharesOutstanding": "18687500.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "89384000.00",
                    "intangibleAssets": "8114000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "951000.00",
                    "totalLiab": "61009000.00",
                    "totalStockholderEquity": "-23617000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "4548000.00",
                    "commonStock": "223045438.00",
                    "capitalStock": null,
                    "retainedEarnings": "-19742000.00",
                    "otherLiab": null,
                    "goodWill": "11471000.00",
                    "otherAssets": "671000.00",
                    "cash": "3287000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "13077000.00",
                    "currentDeferredRevenue": "806000.00",
                    "netDebt": "43012000.00",
                    "shortTermDebt": "4730000.00",
                    "shortLongTermDebt": "4612000.00",
                    "shortLongTermDebtTotal": "46299000.00",
                    "otherStockholderEquity": "23617000.00",
                    "propertyPlantEquipment": "2387000.00",
                    "totalCurrentAssets": "7667000.00",
                    "longTermInvestments": "59209000.00",
                    "netTangibleAssets": "48589000.00",
                    "shortTermInvestments": "1555064.00",
                    "netReceivables": "3022000.00",
                    "longTermDebt": "40768000.00",
                    "inventory": "407000.00",
                    "accountsPayable": "2993000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-3875000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "552000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "81717000.00",
                    "capitalLeaseObligations": "919000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "47932000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "61009000.00",
                    "cashAndShortTermInvestments": "3287000.00",
                    "propertyPlantAndEquipmentGross": "2371000.00",
                    "propertyPlantAndEquipmentNet": "2371000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-5410000.00",
                    "netInvestedCapital": "73755000.00",
                    "commonStockSharesOutstanding": "18687500.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "223175608.00",
                    "intangibleAssets": "1300329.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "-1597378.00",
                    "totalLiab": "11063788.00",
                    "totalStockholderEquity": "212111820.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1462446.00",
                    "commonStock": "222337426.00",
                    "capitalStock": null,
                    "retainedEarnings": "-10225606.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "397495.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "2099248.00",
                    "currentDeferredRevenue": "-1889946.00",
                    "netDebt": "213153.00",
                    "shortTermDebt": "610648.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "610648.00",
                    "otherStockholderEquity": "-9491557.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "668076.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "1685756.00",
                    "netReceivables": "930331.00",
                    "longTermDebt": null,
                    "inventory": "937628.00",
                    "accountsPayable": "1903023.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "9491557.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "13073592.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "222507532.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "8964540.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "223175608.00",
                    "cashAndShortTermInvestments": "397495.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "340929057.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "27792000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "222775558.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "298581.00",
                    "totalLiab": "11380371.00",
                    "totalStockholderEquity": "211395187.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "346021.00",
                    "commonStock": "222337426.00",
                    "capitalStock": null,
                    "retainedEarnings": "-10942239.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "1.00",
                    "cash": "156465.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "346021.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-156465.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "455046.00",
                    "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": "-1.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "222320511.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "11034350.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "222775558.00",
                    "cashAndShortTermInvestments": "156465.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "27792000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "74501000.00",
                    "intangibleAssets": "7399000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "543000.00",
                    "totalLiab": "46489000.00",
                    "totalStockholderEquity": "28012000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "4321000.00",
                    "commonStock": "35992000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-6719000.00",
                    "otherLiab": null,
                    "goodWill": "11471000.00",
                    "otherAssets": null,
                    "cash": "3091000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "6952000.00",
                    "currentDeferredRevenue": "2550000.00",
                    "netDebt": "38542000.00",
                    "shortTermDebt": "2166000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "41633000.00",
                    "otherStockholderEquity": "-1.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "7005000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "2761000.00",
                    "longTermDebt": null,
                    "inventory": "610000.00",
                    "accountsPayable": "465000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1260999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "354000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "67496000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "39537000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "74501000.00",
                    "cashAndShortTermInvestments": "3091000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2235000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "27792000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "223538082.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "41060472.00",
                    "totalLiab": "17273194.00",
                    "totalStockholderEquity": "206264888.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "479048.11",
                    "commonStock": "222337426.00",
                    "capitalStock": null,
                    "retainedEarnings": "-16072538.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "716072.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "479243.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-716072.00",
                    "shortTermDebt": "14769173.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "14837004.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1175686.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "34930.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "194.89",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "11785417.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "35246501.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "222362396.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "16793951.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "223538082.00",
                    "cashAndShortTermInvestments": "716072.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "36666670.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "27792000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "223690323.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "74241401.00",
                    "totalLiab": "20457747.00",
                    "totalStockholderEquity": "203232576.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "355442.38",
                    "commonStock": "198233367.00",
                    "capitalStock": null,
                    "retainedEarnings": "357401.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "788081.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "355647.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-788081.00",
                    "shortTermDebt": "24587043.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "24666016.00",
                    "otherStockholderEquity": "4641808.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1354264.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "36417.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "204.62",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "11764050.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5795639.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "222336059.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "20102100.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "223690323.00",
                    "cashAndShortTermInvestments": "788081.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "40908371.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "27792000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "223891214.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "86483887.00",
                    "totalLiab": "21317241.00",
                    "totalStockholderEquity": "202573973.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "182771.26",
                    "commonStock": "197574774.00",
                    "capitalStock": null,
                    "retainedEarnings": "-301202.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "913690.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "186541.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-913690.00",
                    "shortTermDebt": "27023378.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "27049643.00",
                    "otherStockholderEquity": "5300401.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1561537.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "29068.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "3769.74",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "13163979.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5946721.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "222329677.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "21130700.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "223891214.00",
                    "cashAndShortTermInvestments": "913690.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "41766042.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "27792000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-30",
                    "currency_symbol": "USD",
                    "totalAssets": "66702000.00",
                    "intangibleAssets": "1063000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4789000.00",
                    "totalLiab": "42881000.00",
                    "totalStockholderEquity": "11926000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "16429000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "11000.00",
                    "retainedEarnings": "-44239000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1868000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "28516000.00",
                    "currentDeferredRevenue": "19000.00",
                    "netDebt": "16112000.00",
                    "shortTermDebt": "3615000.00",
                    "shortLongTermDebt": "3155000.00",
                    "shortLongTermDebtTotal": "17980000.00",
                    "otherStockholderEquity": "55767000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "10371000.00",
                    "longTermInvestments": "50717000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "3714000.00",
                    "longTermDebt": "12465000.00",
                    "inventory": null,
                    "accountsPayable": "8453000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "11895000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "387000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "341000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "56331000.00",
                    "capitalLeaseObligations": "2360000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "14365000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "66702000.00",
                    "cashAndShortTermInvestments": "1868000.00",
                    "propertyPlantAndEquipmentGross": "4424000.00",
                    "propertyPlantAndEquipmentNet": "4210000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-18145000.00",
                    "netInvestedCapital": "27545000.00",
                    "commonStockSharesOutstanding": "39255885.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-04-03",
                    "currency_symbol": "USD",
                    "totalAssets": "61231000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "1200000.00",
                    "totalLiab": "81328000.00",
                    "totalStockholderEquity": "-8965000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "23609000.00",
                    "commonStock": "8000.00",
                    "capitalStock": "8000.00",
                    "retainedEarnings": "-46538000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "825000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "45640000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "40432000.00",
                    "shortTermDebt": "10280000.00",
                    "shortLongTermDebt": "10280000.00",
                    "shortLongTermDebtTotal": "41257000.00",
                    "otherStockholderEquity": "37808000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "4134000.00",
                    "longTermInvestments": "56560000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "2109000.00",
                    "longTermDebt": "30977000.00",
                    "inventory": null,
                    "accountsPayable": "9540000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-11132000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-243000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "513000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "57097000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "35688000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "61231000.00",
                    "cashAndShortTermInvestments": "825000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "24000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-41506000.00",
                    "netInvestedCapital": "32292000.00",
                    "commonStockSharesOutstanding": "12726176.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-04-29",
                    "currency_symbol": "USD",
                    "totalAssets": "63359000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "668000.00",
                    "totalLiab": "552353000.00",
                    "totalStockholderEquity": "-57105000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "201684000.00",
                    "commonStock": "7000.00",
                    "capitalStock": "6000.00",
                    "retainedEarnings": "-68595000.00",
                    "otherLiab": null,
                    "goodWill": "0.00",
                    "otherAssets": null,
                    "cash": "672000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "214398000.00",
                    "currentDeferredRevenue": "20417000.00",
                    "netDebt": "28944000.00",
                    "shortTermDebt": "6651000.00",
                    "shortLongTermDebt": "6651000.00",
                    "shortLongTermDebtTotal": "29616000.00",
                    "otherStockholderEquity": "11699000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2429000.00",
                    "longTermInvestments": "60643000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "1089000.00",
                    "longTermDebt": "22965000.00",
                    "inventory": "554000.00",
                    "accountsPayable": "3852000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "-431889000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-216000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "264000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "60930000.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "305586000.00",
                    "nonCurrentLiabilitiesTotal": "337955000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "63359000.00",
                    "cashAndShortTermInvestments": "672000.00",
                    "propertyPlantAndEquipmentGross": "32000.00",
                    "propertyPlantAndEquipmentNet": "23000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-211969000.00",
                    "netInvestedCapital": "-27489000.00",
                    "commonStockSharesOutstanding": "8514000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "112270000.00",
                    "intangibleAssets": "8304000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "842000.00",
                    "totalLiab": "43906000.00",
                    "totalStockholderEquity": "68370000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "3780418.00",
                    "commonStock": "6000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-24147000.00",
                    "otherLiab": null,
                    "goodWill": "11471000.00",
                    "otherAssets": "671000.00",
                    "cash": "8366000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "17320000.00",
                    "currentDeferredRevenue": "1296000.00",
                    "netDebt": "25784000.00",
                    "shortTermDebt": "7564000.00",
                    "shortLongTermDebt": "7408000.00",
                    "shortLongTermDebtTotal": "34150000.00",
                    "otherStockholderEquity": "94201000.00",
                    "propertyPlantEquipment": "2387000.00",
                    "totalCurrentAssets": "15616000.00",
                    "longTermInvestments": "71979000.00",
                    "netTangibleAssets": "48589000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "6001000.00",
                    "longTermDebt": "25737000.00",
                    "inventory": "407000.00",
                    "accountsPayable": "4626000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1690000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2513000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "96654000.00",
                    "capitalLeaseObligations": "1005000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "26586000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "112276000.00",
                    "cashAndShortTermInvestments": "8366000.00",
                    "propertyPlantAndEquipmentGross": "2976000.00",
                    "propertyPlantAndEquipmentNet": "2387000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "138000.00",
                    "netInvestedCapital": "101509000.00",
                    "commonStockSharesOutstanding": "9583000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "74501000.00",
                    "intangibleAssets": "7399000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "543000.00",
                    "totalLiab": "46489000.00",
                    "totalStockholderEquity": "28012000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "4321000.00",
                    "commonStock": "35992000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-6719000.00",
                    "otherLiab": "70000.00",
                    "goodWill": "11471000.00",
                    "otherAssets": "354000.00",
                    "cash": "3091000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "6952000.00",
                    "currentDeferredRevenue": "2550000.00",
                    "netDebt": "38542000.00",
                    "shortTermDebt": "2166000.00",
                    "shortLongTermDebt": "2110000.00",
                    "shortLongTermDebtTotal": "41633000.00",
                    "otherStockholderEquity": "-1.00",
                    "propertyPlantEquipment": "2235000.00",
                    "totalCurrentAssets": "7005000.00",
                    "longTermInvestments": "46037000.00",
                    "netTangibleAssets": "9142000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "2761000.00",
                    "longTermDebt": "38758000.00",
                    "inventory": "610000.00",
                    "accountsPayable": "465000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1260999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "354000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "67496000.00",
                    "capitalLeaseObligations": "765000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "39537000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "74501000.00",
                    "cashAndShortTermInvestments": "3091000.00",
                    "propertyPlantAndEquipmentGross": "2533000.00",
                    "propertyPlantAndEquipmentNet": "2235000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "53000.00",
                    "netInvestedCapital": "68880000.00",
                    "commonStockSharesOutstanding": "27792000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "8075135.81",
                    "intangibleAssets": "838311.11",
                    "earningAssets": null,
                    "otherCurrentAssets": "-57772404.34",
                    "totalLiab": "2776785.12",
                    "totalStockholderEquity": "5298350.69",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "227746.69",
                    "commonStock": "2504143.16",
                    "capitalStock": null,
                    "retainedEarnings": "1741494.23",
                    "otherLiab": null,
                    "goodWill": "29343.33",
                    "otherAssets": null,
                    "cash": "767438.29",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1490505.18",
                    "currentDeferredRevenue": "0.03",
                    "netDebt": "1456480.88",
                    "shortTermDebt": "1293449.01",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2223919.16",
                    "otherStockholderEquity": "667493.42",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2993460.12",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "104936.47",
                    "netReceivables": "58869.76",
                    "longTermDebt": null,
                    "inventory": "54.39",
                    "accountsPayable": "1092.72",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "385219.87",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "291315.69",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "5081675.69",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "1286279.95",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "8075135.81",
                    "cashAndShortTermInvestments": "2861126.15",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3348535.07",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "226000000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "8016361.37",
                    "intangibleAssets": "855573.75",
                    "earningAssets": null,
                    "otherCurrentAssets": "-58573477.74",
                    "totalLiab": "2997439.84",
                    "totalStockholderEquity": "5018921.50",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "141673.38",
                    "commonStock": "2411001.22",
                    "capitalStock": null,
                    "retainedEarnings": "1575758.69",
                    "otherLiab": null,
                    "goodWill": "28251.90",
                    "otherAssets": null,
                    "cash": "1013119.29",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "257986.07",
                    "currentDeferredRevenue": "0.03",
                    "netDebt": "1401889.60",
                    "shortTermDebt": "158539.41",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2415008.89",
                    "otherStockholderEquity": "642665.87",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "3480690.27",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "1936656.83",
                    "netReceivables": "24439.31",
                    "longTermDebt": null,
                    "inventory": "52.37",
                    "accountsPayable": "1431.12",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "389495.72",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "450378.73",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4535671.10",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2739453.77",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "8016361.34",
                    "cashAndShortTermInvestments": "2949776.13",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2589645.61",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "226000000.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-13",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-321000.00",
                    "netBorrowings": "-312000.00",
                    "totalCashFromFinancingActivities": "-156000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-318000.00",
                    "changeInCash": "1916000.00",
                    "beginPeriodCashFlow": "1176000.00",
                    "endPeriodCashFlow": "3092000.00",
                    "totalCashFromOperatingActivities": "2405000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "130000.00",
                    "otherCashflowsFromInvestingActivities": "-319000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-130000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-156000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "2000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2212000.00",
                    "stockBasedCompensation": "538000.00",
                    "otherNonCashItems": "-157000.00",
                    "freeCashFlow": "2403000.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-14",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "1208000.00",
                    "netBorrowings": "1176000.00",
                    "totalCashFromFinancingActivities": "849000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "6121000.00",
                    "changeInCash": "-692000.00",
                    "beginPeriodCashFlow": "1868000.00",
                    "endPeriodCashFlow": "1176000.00",
                    "totalCashFromOperatingActivities": "-2752000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "134000.00",
                    "otherCashflowsFromInvestingActivities": "1220000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-1745000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "849000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "12000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-11636000.00",
                    "stockBasedCompensation": "720000.00",
                    "otherNonCashItems": "1909000.00",
                    "freeCashFlow": "-2764000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "1000000.00",
                    "netBorrowings": "-436000.00",
                    "totalCashFromFinancingActivities": "939000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-296000.00",
                    "changeInCash": "-2389000.00",
                    "beginPeriodCashFlow": "4257000.00",
                    "endPeriodCashFlow": "1868000.00",
                    "totalCashFromOperatingActivities": "-4323000.00",
                    "issuanceOfCapitalStock": "3800000.00",
                    "depreciation": "137000.00",
                    "otherCashflowsFromInvestingActivities": "1020000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-2823000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "1375000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "20000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2597000.00",
                    "stockBasedCompensation": "447000.00",
                    "otherNonCashItems": "-2014000.00",
                    "freeCashFlow": "-4343000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-14",
                    "currency_symbol": "USD",
                    "investments": "-2044000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-2044000.00",
                    "netBorrowings": "-4291000.00",
                    "totalCashFromFinancingActivities": "-4163000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-4469000.00",
                    "changeInCash": "-21807000.00",
                    "beginPeriodCashFlow": "26064000.00",
                    "endPeriodCashFlow": "4257000.00",
                    "totalCashFromOperatingActivities": "-13321000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "168000.00",
                    "otherCashflowsFromInvestingActivities": "-2003000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-1460000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-8033000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "41000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-11832000.00",
                    "stockBasedCompensation": "366000.00",
                    "otherNonCashItems": "2812000.00",
                    "freeCashFlow": "-13362000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "investments": "25323000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "25323000.00",
                    "netBorrowings": "-681000.00",
                    "totalCashFromFinancingActivities": "7532000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "25112000.00",
                    "changeInCash": "24956000.00",
                    "beginPeriodCashFlow": "1108000.00",
                    "endPeriodCashFlow": "26064000.00",
                    "totalCashFromOperatingActivities": "-7904000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "40000.00",
                    "otherCashflowsFromInvestingActivities": "26955000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-767000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "8213000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "90000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-6072000.00",
                    "stockBasedCompensation": "317000.00",
                    "otherNonCashItems": "-27301000.00",
                    "freeCashFlow": "-7904000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-15",
                    "currency_symbol": "USD",
                    "investments": "-90000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-90000.00",
                    "netBorrowings": "-402000.00",
                    "totalCashFromFinancingActivities": "-601000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-8092000.00",
                    "changeInCash": "283000.00",
                    "beginPeriodCashFlow": "825000.00",
                    "endPeriodCashFlow": "1108000.00",
                    "totalCashFromOperatingActivities": "945000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4000.00",
                    "otherCashflowsFromInvestingActivities": "2000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "1098000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1822000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "92000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "8077000.00",
                    "stockBasedCompensation": "531000.00",
                    "otherNonCashItems": "425000.00",
                    "freeCashFlow": "853000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": "-2000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": "5749000.00",
                    "totalCashFromFinancingActivities": "3927000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-2215000.00",
                    "changeInCash": "131000.00",
                    "beginPeriodCashFlow": "828000.00",
                    "endPeriodCashFlow": "825000.00",
                    "totalCashFromOperatingActivities": "-3794000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "2000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-1497000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "2000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1160000.00",
                    "stockBasedCompensation": "423000.00",
                    "otherNonCashItems": "1000.00",
                    "freeCashFlow": "-3796000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-14",
                    "currency_symbol": "USD",
                    "investments": "-2000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-2000.00",
                    "netBorrowings": "-162000.00",
                    "totalCashFromFinancingActivities": "1529000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "39301000.00",
                    "changeInCash": "-836000.00",
                    "beginPeriodCashFlow": "1664000.00",
                    "endPeriodCashFlow": "828000.00",
                    "totalCashFromOperatingActivities": "-2373000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "1000.00",
                    "otherCashflowsFromInvestingActivities": "2000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "0.00",
                    "changeToAccountReceivables": "-186000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "1491000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "94000.00",
                    "stockBasedCompensation": "373000.00",
                    "otherNonCashItems": "-42142000.00",
                    "freeCashFlow": "-2377000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-13",
                    "currency_symbol": "USD",
                    "investments": "2091000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "2091000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "1166000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "8028000.00",
                    "changeInCash": "614000.00",
                    "beginPeriodCashFlow": "1050000.00",
                    "endPeriodCashFlow": "1664000.00",
                    "totalCashFromOperatingActivities": "-2617000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2000.00",
                    "otherCashflowsFromInvestingActivities": "-2000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "0.00",
                    "changeToAccountReceivables": "1760000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "1222000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "985000.00",
                    "stockBasedCompensation": "353000.00",
                    "otherNonCashItems": "-11985000.00",
                    "freeCashFlow": "-2618000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-16",
                    "currency_symbol": "USD",
                    "investments": "-2096000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-2096000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "6231000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "114024000.00",
                    "changeInCash": "378000.00",
                    "beginPeriodCashFlow": "672000.00",
                    "endPeriodCashFlow": "1050000.00",
                    "totalCashFromOperatingActivities": "-3768000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1000.00",
                    "otherCashflowsFromInvestingActivities": "2000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "123000.00",
                    "changeToAccountReceivables": "-1133000.00",
                    "salePurchaseOfStock": "153242918.00",
                    "otherCashflowsFromFinancingActivities": "111000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1449000.00",
                    "stockBasedCompensation": "346000.00",
                    "otherNonCashItems": "-119588000.00",
                    "freeCashFlow": "-3772000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": "-479000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "7446000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-416588000.00",
                    "changeInCash": "-34000.00",
                    "beginPeriodCashFlow": "371000.00",
                    "endPeriodCashFlow": "371000.00",
                    "totalCashFromOperatingActivities": "-7001000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "1000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "123000.00",
                    "changeToAccountReceivables": "-769000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "1000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "12784000.00",
                    "stockBasedCompensation": "68000.00",
                    "otherNonCashItems": "345894000.00",
                    "freeCashFlow": "-7002000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-14",
                    "currency_symbol": "USD",
                    "investments": "2423000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "2423000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "586000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "4310000.00",
                    "changeInCash": "-815000.00",
                    "beginPeriodCashFlow": "1186000.00",
                    "endPeriodCashFlow": "371000.00",
                    "totalCashFromOperatingActivities": "-3811000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "59000.00",
                    "otherCashflowsFromInvestingActivities": "-151262353.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-17000.00",
                    "changeToAccountReceivables": "1003000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "586000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "24000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9256000.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "-17429000.00",
                    "freeCashFlow": "-3835000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "investments": "-1529000.00",
                    "changeToLiabilities": "2682500.00",
                    "totalCashflowsFromInvestingActivities": "-1529000.00",
                    "netBorrowings": "2654500.00",
                    "totalCashFromFinancingActivities": "7278000.00",
                    "changeToOperatingActivities": "411000.00",
                    "netIncome": "-8802000.00",
                    "changeInCash": "-365000.00",
                    "beginPeriodCashFlow": "1551000.00",
                    "endPeriodCashFlow": "1186000.00",
                    "totalCashFromOperatingActivities": "-6112000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "174000.00",
                    "otherCashflowsFromInvestingActivities": "30000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "1000.00",
                    "changeToAccountReceivables": "-3676000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "1791000.00",
                    "changeToNetincome": "1043000.00",
                    "capitalExpenditures": "150000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1538000.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "994000.00",
                    "freeCashFlow": "-6262000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "investments": "-133000.00",
                    "changeToLiabilities": "2682500.00",
                    "totalCashflowsFromInvestingActivities": "-133000.00",
                    "netBorrowings": "2654500.00",
                    "totalCashFromFinancingActivities": "-178000.00",
                    "changeToOperatingActivities": "411000.00",
                    "netIncome": "-9850000.00",
                    "changeInCash": "-6815000.00",
                    "beginPeriodCashFlow": "8366000.00",
                    "endPeriodCashFlow": "1551000.00",
                    "totalCashFromOperatingActivities": "-6498000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1342000.00",
                    "otherCashflowsFromInvestingActivities": "750000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-107000.00",
                    "changeToAccountReceivables": "-4287000.00",
                    "salePurchaseOfStock": "-153242918.00",
                    "otherCashflowsFromFinancingActivities": "156242918.00",
                    "changeToNetincome": "1043000.00",
                    "capitalExpenditures": "133000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "902000.00",
                    "stockBasedCompensation": "926000.00",
                    "otherNonCashItems": "1111000.00",
                    "freeCashFlow": "-6631000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "investments": "-6727000.00",
                    "changeToLiabilities": "720000.00",
                    "totalCashflowsFromInvestingActivities": "-6727000.00",
                    "netBorrowings": "-170500.00",
                    "totalCashFromFinancingActivities": "22450000.00",
                    "changeToOperatingActivities": "-1213000.00",
                    "netIncome": "-4405000.00",
                    "changeInCash": "5079000.00",
                    "beginPeriodCashFlow": "3287000.00",
                    "endPeriodCashFlow": "8366000.00",
                    "totalCashFromOperatingActivities": "-10898000.00",
                    "issuanceOfCapitalStock": "22209000.00",
                    "depreciation": "167000.00",
                    "otherCashflowsFromInvestingActivities": "970000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-2050000.00",
                    "changeToAccountReceivables": "-2634000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-6363000.00",
                    "changeToNetincome": "-1288000.00",
                    "capitalExpenditures": "21000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-4372000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-2288000.00",
                    "freeCashFlow": "-10919000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "investments": "-10927000.00",
                    "changeToLiabilities": "720000.00",
                    "totalCashflowsFromInvestingActivities": "-10927000.00",
                    "netBorrowings": "-170500.00",
                    "totalCashFromFinancingActivities": "15418000.00",
                    "changeToOperatingActivities": "-1213000.00",
                    "netIncome": "-5157000.00",
                    "changeInCash": "2290000.00",
                    "beginPeriodCashFlow": "997000.00",
                    "endPeriodCashFlow": "3287000.00",
                    "totalCashFromOperatingActivities": "-1927000.00",
                    "issuanceOfCapitalStock": "16000000.00",
                    "depreciation": "164000.00",
                    "otherCashflowsFromInvestingActivities": "349000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "203000.00",
                    "changeToAccountReceivables": "3672000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "6363000.00",
                    "changeToNetincome": "-1288000.00",
                    "capitalExpenditures": "1089000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3354000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-288000.00",
                    "freeCashFlow": "-3016000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-668000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "3108000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-4817000.00",
                    "changeInCash": "-1141000.00",
                    "beginPeriodCashFlow": "2138000.00",
                    "endPeriodCashFlow": "997000.00",
                    "totalCashFromOperatingActivities": "-3554000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "183000.00",
                    "otherCashflowsFromInvestingActivities": "-4213500.00",
                    "dividendsPaid": null,
                    "changeToInventory": "914000.00",
                    "changeToAccountReceivables": "-3085000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "2508000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "83000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-77000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "1157000.00",
                    "freeCashFlow": "-3637000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-7939000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "9905000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-3049000.00",
                    "changeInCash": "-953000.00",
                    "beginPeriodCashFlow": "3091000.00",
                    "endPeriodCashFlow": "2138000.00",
                    "totalCashFromOperatingActivities": "-2911000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "223000.00",
                    "otherCashflowsFromInvestingActivities": "-500000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-856000.00",
                    "changeToAccountReceivables": "888000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "10173000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "97000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-310000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "225000.00",
                    "freeCashFlow": "-3008000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-7582000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "7431000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-3434000.00",
                    "changeInCash": "-2947000.00",
                    "beginPeriodCashFlow": "6038000.00",
                    "endPeriodCashFlow": "3091000.00",
                    "totalCashFromOperatingActivities": "-3266000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "221000.00",
                    "otherCashflowsFromInvestingActivities": "343000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-801000.00",
                    "changeToAccountReceivables": "1116000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "7431000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "5",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-775000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "722000.00",
                    "freeCashFlow": "-131860.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "779526.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "288572.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "206226.00",
                    "changeInCash": "869734.00",
                    "beginPeriodCashFlow": "1489187.00",
                    "endPeriodCashFlow": "2358921.00",
                    "totalCashFromOperatingActivities": "-128677.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3459.00",
                    "otherCashflowsFromInvestingActivities": "1087574.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-387.30",
                    "changeToAccountReceivables": "-51144.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "288572.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "9118",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-95252.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-243110.00",
                    "freeCashFlow": "-137795.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "1.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-15000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "658603.00",
                    "changeInCash": "-125609.00",
                    "beginPeriodCashFlow": "913690.00",
                    "endPeriodCashFlow": "788081.00",
                    "totalCashFromOperatingActivities": "-110610.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3755.00",
                    "otherCashflowsFromInvestingActivities": "12070983.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-6765.54",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-15000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "203267",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "265770.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-1038738.00",
                    "freeCashFlow": "-110610.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-222336871.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "223917942.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-301202.00",
                    "changeInCash": "913690.00",
                    "beginPeriodCashFlow": "23089531.00",
                    "endPeriodCashFlow": "913690.00",
                    "totalCashFromOperatingActivities": "-667381.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4058.90",
                    "otherCashflowsFromInvestingActivities": "28374625.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-153681.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "1",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-576306.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "206068.10",
                    "freeCashFlow": "-667380.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "24189000.00",
                    "netBorrowings": "-5810000.00",
                    "totalCashFromFinancingActivities": "3707000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "6312000.00",
                    "changeInCash": "1043000.00",
                    "beginPeriodCashFlow": "825000.00",
                    "endPeriodCashFlow": "1868000.00",
                    "totalCashFromOperatingActivities": "-24603000.00",
                    "issuanceOfCapitalStock": "11833000.00",
                    "depreciation": "349000.00",
                    "otherCashflowsFromInvestingActivities": "25974000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-5355000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "9517000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "153000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-12424000.00",
                    "stockBasedCompensation": "1661000.00",
                    "otherNonCashItems": "-20501000.00",
                    "freeCashFlow": "-24756000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-04-03",
                    "currency_symbol": "USD",
                    "investments": "-9000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-9000.00",
                    "netBorrowings": "11651000.00",
                    "totalCashFromFinancingActivities": "12853000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "149481000.00",
                    "changeInCash": "153000.00",
                    "beginPeriodCashFlow": "672000.00",
                    "endPeriodCashFlow": "825000.00",
                    "totalCashFromOperatingActivities": "-12552000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "6000.00",
                    "otherCashflowsFromInvestingActivities": "2000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-1056000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "1202000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "11000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3688000.00",
                    "stockBasedCompensation": "1495000.00",
                    "otherNonCashItems": "-167222000.00",
                    "freeCashFlow": "-12563000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-04-29",
                    "currency_symbol": "USD",
                    "investments": "282000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "282000.00",
                    "netBorrowings": "9168000.00",
                    "totalCashFromFinancingActivities": "15132000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-430930000.00",
                    "changeInCash": "-7694000.00",
                    "beginPeriodCashFlow": "8366000.00",
                    "endPeriodCashFlow": "672000.00",
                    "totalCashFromOperatingActivities": "-23422000.00",
                    "issuanceOfCapitalStock": "1791000.00",
                    "depreciation": "1576000.00",
                    "otherCashflowsFromInvestingActivities": "4000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "407000.00",
                    "changeToAccountReceivables": "-3364000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "4173000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "308000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "24480000.00",
                    "stockBasedCompensation": "68000.00",
                    "otherNonCashItems": "381410000.00",
                    "freeCashFlow": "-23730000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "investments": "-26261000.00",
                    "changeToLiabilities": "3051000.00",
                    "totalCashflowsFromInvestingActivities": "-26261000.00",
                    "netBorrowings": "12672000.00",
                    "totalCashFromFinancingActivities": "50881000.00",
                    "changeToOperatingActivities": "-1445000.00",
                    "netIncome": "-17428000.00",
                    "changeInCash": "5275000.00",
                    "beginPeriodCashFlow": "3091000.00",
                    "endPeriodCashFlow": "8366000.00",
                    "totalCashFromOperatingActivities": "-19290000.00",
                    "issuanceOfCapitalStock": "38209000.00",
                    "depreciation": "737000.00",
                    "otherCashflowsFromInvestingActivities": "-151000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "203000.00",
                    "changeToAccountReceivables": "-986000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-26261000.00",
                    "changeToNetincome": "-1194000.00",
                    "capitalExpenditures": "320000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1405000.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "-1194000.00",
                    "freeCashFlow": "-19610000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "investments": "-8307000.00",
                    "changeToLiabilities": "441000.00",
                    "totalCashflowsFromInvestingActivities": "-8307000.00",
                    "netBorrowings": "17282000.00",
                    "totalCashFromFinancingActivities": "17856000.00",
                    "changeToOperatingActivities": "-200000.00",
                    "netIncome": "-9466000.00",
                    "changeInCash": "1925000.00",
                    "beginPeriodCashFlow": "1166000.00",
                    "endPeriodCashFlow": "3091000.00",
                    "totalCashFromOperatingActivities": "-7560000.00",
                    "issuanceOfCapitalStock": "574000.00",
                    "depreciation": "584000.00",
                    "otherCashflowsFromInvestingActivities": "222336870.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-389000.00",
                    "changeToAccountReceivables": "-1534000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-8307000.00",
                    "changeToNetincome": "2804000.00",
                    "capitalExpenditures": "115000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1482000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "2804000.00",
                    "freeCashFlow": "-7675000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-488248.70",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-428195.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "89124.20",
                    "changeInCash": "-293484.00",
                    "beginPeriodCashFlow": "1060923.25",
                    "endPeriodCashFlow": "767438.29",
                    "totalCashFromOperatingActivities": "631881.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "13928.00",
                    "otherCashflowsFromInvestingActivities": "75156.73",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "15850.70",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-428195.06",
                    "changeToNetincome": null,
                    "capitalExpenditures": "563405.44",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "214262.65",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "314566.15",
                    "freeCashFlow": "68475.83"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-967070.31",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "946071.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-6149.34",
                    "changeInCash": "316940.31",
                    "beginPeriodCashFlow": "696178.98",
                    "endPeriodCashFlow": "1013119.29",
                    "totalCashFromOperatingActivities": "277396.70",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "154778.00",
                    "otherCashflowsFromInvestingActivities": "-871282.72",
                    "dividendsPaid": null,
                    "changeToInventory": "-281.16",
                    "changeToAccountReceivables": "88200.78",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "946071.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "95787.59",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-154388.35",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "283156.39",
                    "freeCashFlow": "181609.11"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-318000.00",
                    "minorityInterest": "622000.00",
                    "netIncome": "304000.00",
                    "sellingGeneralAdministrative": "7652000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "3390000.00",
                    "reconciledDepreciation": "130000.00",
                    "ebit": "-4262000.00",
                    "ebitda": "-4132000.00",
                    "depreciationAndAmortization": "130000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4262000.00",
                    "otherOperatingExpenses": "9880000.00",
                    "interestExpense": "218000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "7000.00",
                    "netInterestIncome": "-211000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-158000.00",
                    "totalRevenue": "5618000.00",
                    "totalOperatingExpenses": "7652000.00",
                    "costOfRevenue": "2228000.00",
                    "totalOtherIncomeExpenseNet": "3944000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-318000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "6121000.00",
                    "minorityInterest": "-3049000.00",
                    "netIncome": "3072000.00",
                    "sellingGeneralAdministrative": "7736000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "3302000.00",
                    "reconciledDepreciation": "134000.00",
                    "ebit": "6295000.00",
                    "ebitda": "6429000.00",
                    "depreciationAndAmortization": "134000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4568000.00",
                    "otherOperatingExpenses": "9944000.00",
                    "interestExpense": "174000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "6000.00",
                    "netInterestIncome": "-168000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3049000.00",
                    "totalRevenue": "5376000.00",
                    "totalOperatingExpenses": "7870000.00",
                    "costOfRevenue": "2074000.00",
                    "totalOtherIncomeExpenseNet": "10689000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6121000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "4000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-297000.00",
                    "minorityInterest": "450000.00",
                    "netIncome": "154000.00",
                    "sellingGeneralAdministrative": "6382000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "4579000.00",
                    "reconciledDepreciation": "137000.00",
                    "ebit": "-17000.00",
                    "ebitda": "120000.00",
                    "depreciationAndAmortization": "137000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-1940000.00",
                    "otherOperatingExpenses": "8525000.00",
                    "interestExpense": "280000.00",
                    "taxProvision": "-1000.00",
                    "interestIncome": "3000.00",
                    "netInterestIncome": "-277000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1000.00",
                    "totalRevenue": "6585000.00",
                    "totalOperatingExpenses": "6519000.00",
                    "costOfRevenue": "2006000.00",
                    "totalOtherIncomeExpenseNet": "1643000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-296000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": "2000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-10413000.00",
                    "minorityInterest": "6038000.00",
                    "netIncome": "-4374000.00",
                    "sellingGeneralAdministrative": "6174000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2646000.00",
                    "reconciledDepreciation": "168000.00",
                    "ebit": "-9483000.00",
                    "ebitda": "-9315000.00",
                    "depreciationAndAmortization": "168000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-3694000.00",
                    "otherOperatingExpenses": "7748000.00",
                    "interestExpense": "930000.00",
                    "taxProvision": "-1000.00",
                    "interestIncome": "4000.00",
                    "netInterestIncome": "-926000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1000.00",
                    "totalRevenue": "4054000.00",
                    "totalOperatingExpenses": "6340000.00",
                    "costOfRevenue": "1408000.00",
                    "totalOtherIncomeExpenseNet": "-6719000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-10412000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": "83000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "25112000.00",
                    "minorityInterest": "-13668000.00",
                    "netIncome": "11444000.00",
                    "sellingGeneralAdministrative": "6644000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2118000.00",
                    "reconciledDepreciation": "40000.00",
                    "ebit": "25953000.00",
                    "ebitda": "25993000.00",
                    "depreciationAndAmortization": "40000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4649000.00",
                    "otherOperatingExpenses": "7198000.00",
                    "interestExpense": "841000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "2000.00",
                    "netInterestIncome": "-839000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "2549000.00",
                    "totalOperatingExpenses": "6767000.00",
                    "costOfRevenue": "431000.00",
                    "totalOtherIncomeExpenseNet": "29761000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "25112000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-15",
                    "currency_symbol": "USD",
                    "researchDevelopment": "118000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-8093000.00",
                    "minorityInterest": "4415000.00",
                    "netIncome": "-3677000.00",
                    "sellingGeneralAdministrative": "6298000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1602000.00",
                    "reconciledDepreciation": "4000.00",
                    "ebit": "-6761000.00",
                    "ebitda": "-6757000.00",
                    "depreciationAndAmortization": "4000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4818000.00",
                    "otherOperatingExpenses": "6526000.00",
                    "interestExpense": "1332000.00",
                    "taxProvision": "-1000.00",
                    "interestIncome": "3000.00",
                    "netInterestIncome": "-1329000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1000.00",
                    "totalRevenue": "1708000.00",
                    "totalOperatingExpenses": "6420000.00",
                    "costOfRevenue": "106000.00",
                    "totalOtherIncomeExpenseNet": "-3275000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-8092000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "114000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-11869000.00",
                    "minorityInterest": "9657000.00",
                    "netIncome": "-2215000.00",
                    "sellingGeneralAdministrative": "5817000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1362000.00",
                    "reconciledDepreciation": "2000.00",
                    "ebit": null,
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4571000.00",
                    "otherOperatingExpenses": null,
                    "interestExpense": "770000.00",
                    "taxProvision": "3000.00",
                    "interestIncome": "2000.00",
                    "netInterestIncome": "-768000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "1362000.00",
                    "totalOperatingExpenses": "5933000.00",
                    "costOfRevenue": "0.00",
                    "totalOtherIncomeExpenseNet": "-6530000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-11872000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": "39000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "39339000.00",
                    "minorityInterest": "-33432000.00",
                    "netIncome": "5869000.00",
                    "sellingGeneralAdministrative": "4490000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2069000.00",
                    "reconciledDepreciation": "1000.00",
                    "ebit": "39760000.00",
                    "ebitda": "39761000.00",
                    "depreciationAndAmortization": "1000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2461000.00",
                    "otherOperatingExpenses": "4530000.00",
                    "interestExpense": "421000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "4000.00",
                    "netInterestIncome": "-417000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "38000.00",
                    "totalRevenue": "2069000.00",
                    "totalOperatingExpenses": "4530000.00",
                    "costOfRevenue": "1000.00",
                    "totalOtherIncomeExpenseNet": "41800000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "39301000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": "10000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "9748000.00",
                    "minorityInterest": "-6794000.00",
                    "netIncome": "1234000.00",
                    "sellingGeneralAdministrative": "5308000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1798000.00",
                    "reconciledDepreciation": "2000.00",
                    "ebit": "10186000.00",
                    "ebitda": "10188000.00",
                    "depreciationAndAmortization": "2000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-3522000.00",
                    "otherOperatingExpenses": "5320000.00",
                    "interestExpense": "438000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "3000.00",
                    "netInterestIncome": "-435000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1720000.00",
                    "totalRevenue": "1798000.00",
                    "totalOperatingExpenses": "5320000.00",
                    "costOfRevenue": "2000.00",
                    "totalOtherIncomeExpenseNet": "13270000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "8028000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-16",
                    "currency_symbol": "USD",
                    "researchDevelopment": "16000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "114023000.00",
                    "minorityInterest": "-96855000.00",
                    "netIncome": "17169000.00",
                    "sellingGeneralAdministrative": "3850412.00",
                    "sellingAndMarketingExpenses": "2349932.00",
                    "grossProfit": "1516000.00",
                    "reconciledDepreciation": "1000.00",
                    "ebit": "114292000.00",
                    "ebitda": "114293000.00",
                    "depreciationAndAmortization": "1000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5313000.00",
                    "otherOperatingExpenses": "6829000.00",
                    "interestExpense": "269000.00",
                    "taxProvision": "-1000.00",
                    "interestIncome": "3000.00",
                    "netInterestIncome": "-266000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1000.00",
                    "totalRevenue": "1516000.00",
                    "totalOperatingExpenses": "6829000.00",
                    "costOfRevenue": "1000.00",
                    "totalOtherIncomeExpenseNet": "119336000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "114024000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "3000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-416887000.00",
                    "minorityInterest": "383326000.00",
                    "netIncome": "-33262000.00",
                    "sellingGeneralAdministrative": "4834000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2147000.00",
                    "reconciledDepreciation": "1000.00",
                    "ebit": null,
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2685000.00",
                    "otherOperatingExpenses": null,
                    "interestExpense": "237000.00",
                    "taxProvision": "-299000.00",
                    "interestIncome": "3000.00",
                    "netInterestIncome": "-234000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "2147000.00",
                    "totalOperatingExpenses": "4832000.00",
                    "costOfRevenue": "0.00",
                    "totalOtherIncomeExpenseNet": "-413968000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-416588000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": "349000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4303000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "4310000.00",
                    "sellingGeneralAdministrative": "4330000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "859000.00",
                    "reconciledDepreciation": "59000.00",
                    "ebit": "4624000.00",
                    "ebitda": "4683000.00",
                    "depreciationAndAmortization": "59000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-20404000.00",
                    "otherOperatingExpenses": "21985000.00",
                    "interestExpense": "321000.00",
                    "taxProvision": "-7000.00",
                    "interestIncome": "47000.00",
                    "netInterestIncome": "-274000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-7000.00",
                    "totalRevenue": "1581000.00",
                    "totalOperatingExpenses": "21263000.00",
                    "costOfRevenue": "722000.00",
                    "totalOtherIncomeExpenseNet": "24707000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "4310000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "439000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-8818000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-8802000.00",
                    "sellingGeneralAdministrative": "9151000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2181000.00",
                    "reconciledDepreciation": "174000.00",
                    "ebit": "-8523000.00",
                    "ebitda": "-8349000.00",
                    "depreciationAndAmortization": "174000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-7583000.00",
                    "otherOperatingExpenses": "12905000.00",
                    "interestExpense": "295000.00",
                    "taxProvision": "-16000.00",
                    "interestIncome": "45000.00",
                    "netInterestIncome": "-250000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-16000.00",
                    "totalRevenue": "5322000.00",
                    "totalOperatingExpenses": "9764000.00",
                    "costOfRevenue": "3141000.00",
                    "totalOtherIncomeExpenseNet": "-1235000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-8802000.00",
                    "netIncomeApplicableToCommonShares": "-8802000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "463000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-9853000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-9850000.00",
                    "sellingGeneralAdministrative": "10003000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2906000.00",
                    "reconciledDepreciation": "1342000.00",
                    "ebit": "-9582000.00",
                    "ebitda": "-8240000.00",
                    "depreciationAndAmortization": "1342000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-8902000.00",
                    "otherOperatingExpenses": "18096000.00",
                    "interestExpense": "271000.00",
                    "taxProvision": "-3000.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "-271000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-3000.00",
                    "totalRevenue": "9194000.00",
                    "totalOperatingExpenses": "11808000.00",
                    "costOfRevenue": "6288000.00",
                    "totalOtherIncomeExpenseNet": "-951000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-9850000.00",
                    "netIncomeApplicableToCommonShares": "-9326000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "1046000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-4405000.00",
                    "minorityInterest": null,
                    "netIncome": "-4405000.00",
                    "sellingGeneralAdministrative": "3752000.00",
                    "sellingAndMarketingExpenses": "2430272.00",
                    "grossProfit": "651000.00",
                    "reconciledDepreciation": "167000.00",
                    "ebit": "-11944000.00",
                    "ebitda": "-11777000.00",
                    "depreciationAndAmortization": "167000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5981000.00",
                    "otherOperatingExpenses": "9902000.00",
                    "interestExpense": "196000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": "-196000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-30000.00",
                    "totalRevenue": "3921000.00",
                    "totalOperatingExpenses": "6632000.00",
                    "costOfRevenue": "3270000.00",
                    "totalOtherIncomeExpenseNet": "1576000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-4405000.00",
                    "netIncomeApplicableToCommonShares": "-4781000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "751000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-5157000.00",
                    "minorityInterest": null,
                    "netIncome": "-5157000.00",
                    "sellingGeneralAdministrative": "7335000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1232000.00",
                    "reconciledDepreciation": "164000.00",
                    "ebit": "-2036000.00",
                    "ebitda": "-1872000.00",
                    "depreciationAndAmortization": "164000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5293000.00",
                    "otherOperatingExpenses": "9524000.00",
                    "interestExpense": "327000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": "-327000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2028000.00",
                    "totalRevenue": "4231000.00",
                    "totalOperatingExpenses": "6525000.00",
                    "costOfRevenue": "2999000.00",
                    "totalOtherIncomeExpenseNet": "136000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-5157000.00",
                    "netIncomeApplicableToCommonShares": "-4781000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "886000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-4817000.00",
                    "minorityInterest": null,
                    "netIncome": "-4817000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1820000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-4522000.00",
                    "ebitda": "-4339000.00",
                    "depreciationAndAmortization": "183000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-3481000.00",
                    "otherOperatingExpenses": "8328000.00",
                    "interestExpense": "295000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "194000.00",
                    "totalRevenue": "4847000.00",
                    "totalOperatingExpenses": "5301000.00",
                    "costOfRevenue": "3027000.00",
                    "totalOtherIncomeExpenseNet": "-1336000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "88000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-3049000.00",
                    "minorityInterest": null,
                    "netIncome": "-3049000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "903000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-2754000.00",
                    "ebitda": "-2531000.00",
                    "depreciationAndAmortization": "223000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2586000.00",
                    "otherOperatingExpenses": "5537000.00",
                    "interestExpense": "295000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "434000.00",
                    "totalRevenue": "2951000.00",
                    "totalOperatingExpenses": "3489000.00",
                    "costOfRevenue": "2048000.00",
                    "totalOtherIncomeExpenseNet": "-463000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-3434000.00",
                    "minorityInterest": null,
                    "netIncome": "-3434000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "683000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-3244000.00",
                    "ebitda": "-3023000.00",
                    "depreciationAndAmortization": "221000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2729000.00",
                    "otherOperatingExpenses": "4814000.00",
                    "interestExpense": "190000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-39000.00",
                    "totalRevenue": "2085000.00",
                    "totalOperatingExpenses": "3412000.00",
                    "costOfRevenue": "1402000.00",
                    "totalOtherIncomeExpenseNet": "-705000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "3032000.00",
                    "minorityInterest": null,
                    "netIncome": "3032000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1208.00",
                    "reconciledDepreciation": null,
                    "ebit": "-46385.00",
                    "ebitda": "-42926.00",
                    "depreciationAndAmortization": "3459.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-302000.00",
                    "otherOperatingExpenses": "199625.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "3543.00",
                    "totalOperatingExpenses": "197290.00",
                    "costOfRevenue": "2335.00",
                    "totalOtherIncomeExpenseNet": "3334000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "658603.00",
                    "minorityInterest": null,
                    "netIncome": "658603.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "24067.00",
                    "reconciledDepreciation": null,
                    "ebit": "658603.00",
                    "ebitda": "662358.00",
                    "depreciationAndAmortization": "3755.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-376000.00",
                    "otherOperatingExpenses": "376380.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "126715.00",
                    "totalOperatingExpenses": "376377.00",
                    "costOfRevenue": "102647.00",
                    "totalOtherIncomeExpenseNet": "1035000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-301000.00",
                    "minorityInterest": null,
                    "netIncome": "-301000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "395232.00",
                    "reconciledDepreciation": null,
                    "ebit": "-301000.00",
                    "ebitda": "-296941.10",
                    "depreciationAndAmortization": "4058.90",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-91080.00",
                    "otherOperatingExpenses": "91075.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "495481.00",
                    "totalOperatingExpenses": "91078.00",
                    "costOfRevenue": "100248.00",
                    "totalOtherIncomeExpenseNet": "-210000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "199000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "6310000.00",
                    "minorityInterest": "-2921000.00",
                    "netIncome": "3391000.00",
                    "sellingGeneralAdministrative": "25496000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "10944000.00",
                    "reconciledDepreciation": "349000.00",
                    "ebit": "9694000.00",
                    "ebitda": "10043000.00",
                    "depreciationAndAmortization": "349000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-15100000.00",
                    "otherOperatingExpenses": "29996000.00",
                    "interestExpense": "3384000.00",
                    "taxProvision": "-2000.00",
                    "interestIncome": "12000.00",
                    "netInterestIncome": "-3372000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-2000.00",
                    "totalRevenue": "14896000.00",
                    "totalOperatingExpenses": "26044000.00",
                    "costOfRevenue": "3952000.00",
                    "totalOtherIncomeExpenseNet": "21410000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6312000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-04-03",
                    "currency_symbol": "USD",
                    "researchDevelopment": "179000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "149483000.00",
                    "minorityInterest": "-127424000.00",
                    "netIncome": "22057000.00",
                    "sellingGeneralAdministrative": "22408000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "6745000.00",
                    "reconciledDepreciation": "6000.00",
                    "ebit": "151381000.00",
                    "ebitda": "151387000.00",
                    "depreciationAndAmortization": "6000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-15860000.00",
                    "otherOperatingExpenses": "22605000.00",
                    "interestExpense": "1898000.00",
                    "taxProvision": "2000.00",
                    "interestIncome": "12000.00",
                    "netInterestIncome": "-1886000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2000.00",
                    "totalRevenue": "6745000.00",
                    "totalOperatingExpenses": "22605000.00",
                    "costOfRevenue": "6000.00",
                    "totalOtherIncomeExpenseNet": "165343000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "149481000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-04-29",
                    "currency_symbol": "USD",
                    "researchDevelopment": "1248000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-431255000.00",
                    "minorityInterest": "383326000.00",
                    "netIncome": "-47604000.00",
                    "sellingGeneralAdministrative": "28064000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "8093000.00",
                    "reconciledDepreciation": "1576000.00",
                    "ebit": "-430131000.00",
                    "ebitda": "-428555000.00",
                    "depreciationAndAmortization": "1576000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-57158000.00",
                    "otherOperatingExpenses": "75402000.00",
                    "interestExpense": "1124000.00",
                    "taxProvision": "-325000.00",
                    "interestIncome": "95000.00",
                    "netInterestIncome": "-1029000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-325000.00",
                    "totalRevenue": "18244000.00",
                    "totalOperatingExpenses": "65251000.00",
                    "costOfRevenue": "10151000.00",
                    "totalOtherIncomeExpenseNet": "-374097000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-430930000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "2771000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-17428000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-17428000.00",
                    "sellingGeneralAdministrative": "18439000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "4606000.00",
                    "reconciledDepreciation": "737000.00",
                    "ebit": "-16315000.00",
                    "ebitda": "-15578000.00",
                    "depreciationAndAmortization": "737000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-17341000.00",
                    "otherOperatingExpenses": "33291000.00",
                    "interestExpense": "1113000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "-1113000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2626000.00",
                    "totalRevenue": "15950000.00",
                    "totalOperatingExpenses": "21947000.00",
                    "costOfRevenue": "11344000.00",
                    "totalOtherIncomeExpenseNet": "-87000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-17428000.00",
                    "netIncomeApplicableToCommonShares": "-17428000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-9466000.00",
                    "minorityInterest": null,
                    "netIncome": "-9466000.00",
                    "sellingGeneralAdministrative": "8227000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2020000.00",
                    "reconciledDepreciation": "584000.00",
                    "ebit": "-8779000.00",
                    "ebitda": "-8195000.00",
                    "depreciationAndAmortization": "584000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5943000.00",
                    "otherOperatingExpenses": "12014000.00",
                    "interestExpense": "687000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": "-687000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1731000.00",
                    "totalRevenue": "6071000.00",
                    "totalOperatingExpenses": "7963000.00",
                    "costOfRevenue": "4051000.00",
                    "totalOtherIncomeExpenseNet": "-3523000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-9466000.00",
                    "netIncomeApplicableToCommonShares": "-9466000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-153411.74",
                    "minorityInterest": null,
                    "netIncome": "-151417.39",
                    "sellingGeneralAdministrative": "188738.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "9500.34",
                    "reconciledDepreciation": null,
                    "ebit": "-179237.97",
                    "ebitda": "-165309.97",
                    "depreciationAndAmortization": "13928.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-179237.97",
                    "otherOperatingExpenses": "128456.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1994.35",
                    "totalRevenue": "21487.00",
                    "totalOperatingExpenses": "116469.00",
                    "costOfRevenue": "11987.00",
                    "totalOtherIncomeExpenseNet": "25826.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-125000.00",
                    "minorityInterest": null,
                    "netIncome": "-123000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "240152.00",
                    "reconciledDepreciation": null,
                    "ebit": "67790.00",
                    "ebitda": "222568.00",
                    "depreciationAndAmortization": "154778.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "67790.00",
                    "otherOperatingExpenses": "480658.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2097.00",
                    "totalRevenue": "419327.00",
                    "totalOperatingExpenses": "301484.00",
                    "costOfRevenue": "179174.00",
                    "totalOtherIncomeExpenseNet": "-193000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Falcon's Beyond Global, Inc. Class A Common Stock

1 Year

3 Year

10 Year

Actions

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

Max Price History

Financial Charts

Revenue, Net Income & Operating Cash Flow (Yearly)

Change % vs Prior Year

Revenue, Net Income & Operating Cash Flow (Quarterly)

Change % vs Prior Quarter

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Yearly)

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
