GDEV.US Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. Alexander Karavaev	Chief Financial Officer	1975
Dr. Anton Reinhold	Chief Executive Officer of Flagship Game Studio & Nexters Global	1987
Mr. Andrey Fadeev	Co-Founder, Chairman of the Board & CEO	1985
Ms. Yulia Dementieva	General Counsel	NA
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
Mubadala Investment Company PJSC	374.08K	Jun 30, 2026	2.06%	$0.01	0.00%
AdvisorShares Investments, LLC	12.24K	Jun 30, 2026	0.07%	$0.02	-7.55%
UBS Group AG	3.75K	Jun 30, 2026	0.02%	$0.00	-26.45%
Acadian Asset Management LLC	1.05K	Jun 30, 2026	0.01%	$0.00	-15.97%
Tower Research Capital LLC	256.00	Jun 30, 2026	0.00%	$0.00	0.00%
Quarry LP	18.00	Jun 30, 2026	0.00%	$0.00	0.00%
Morgan Stanley - Brokerage Accounts	12.00	Jun 30, 2026	0.00%	$0.00	0.00%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	Fidelity Nasdaq Composite Index	4.70K	0.03%	▼ 28.00%	Aug 31, 2026
2	Dimensional World Equity GBP Acc	1.57K	0.01%	▲ 0.00%	Aug 31, 2026
3	Dimensional Global Small Coms USD Acc	838.00	0.00%	▲ 0.00%	Aug 31, 2026
4	Dimensional Global Core Equity USD Acc	818.00	0.00%	▲ 0.00%	Aug 31, 2026
5	DFA US Core Equity Class F	701.00	0.00%	▲ 0.00%	Jul 31, 2026
6	Dimensional International Core Eq Acc	635.00	0.00%	▲ 0.00%	Sep 30, 2026
7	DFA US Sustainability Core 1	426.00	0.00%	▲ 0.00%	Aug 31, 2026
8	DFA U.S. Core Equity 2 Instl	329.00	0.00%	▲ 0.00%	Aug 31, 2026
9	Dimensional US Core Equity 1 ETF	280.00	0.00%	▲ 0.00%	Sep 24, 2026
10	Dimensional Gl Cor Eq LC ESG Sc USD A	123.00	0.00%	▲ 0.00%	Aug 31, 2026
Financial Highlights

▼
Market Cap: $158.55M
EBITDA: $81.59M
P/E Ratio: $2.13
PEG Ratio: $2.50
Book Value: $-2.85
Earnings/Share: $4.11
Profit Margin: 19.92%
Operating Margin: 21.72%
ROA (TTM): 21.77%
ROE (TTM): 0.00%
Revenue (TTM): $380.39M
Revenue/Share (TTM): $20.97
Earnings Growth (YOY): 20.00%
Revenue Growth (YOY): -22.00%
Valuation Metrics

Enterprise Value: $54.94M
Trailing P/E: 2.13
Forward P/E: 1.81
Shares Statistics

Shares Outstanding: 18.12M
Shares Float: 1.74M
% Insiders: 86.55%
% Institutions: 2.22%
Shares Short: 1.12K
Shares Short (Prior Month): 1.20K
Short Ratio: 0.76
Short % Float: 0.02%
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
$404.35M
Cost of Goods Sold
adjust
$-141.41M
Gross Profit
subtotal
$262.93M
SG&A
adjust
$-33.73M
Other Operating Expense
adjust
$-158.06M
Operating Income
subtotal
$71.14M
Other / Non-Operating Items
adjust
$-1.81M
Net Income
subtotal
$69.33M
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": "GDEV",
        "Type": "Common Stock",
        "Name": "GDEV Inc.",
        "Exchange": "NASDAQ",
        "OperatingMIC": "XNAS",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG00Z5KBW72",
        "ISIN": "VGG6529J2092",
        "LEI": null,
        "PrimaryTicker": "GDEV.US",
        "CUSIP": null,
        "CIK": "0001848739",
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": "2020-10-05",
        "InternationalDomestic": null,
        "Sector": "Communication Services",
        "Industry": "Electronic Gaming & Multimedia",
        "GicSector": "Communication Services",
        "GicGroup": "Media & Entertainment",
        "GicIndustry": "Entertainment",
        "GicSubIndustry": "Movies & Entertainment",
        "HomeCategory": null,
        "IsDelisted": false,
        "Description": "GDEV Inc. develops and publishes online games in the United States, Europe, Asia, and internationally. The company offers various games through mobile, social, and web-based platforms. It also provides franchise gaming in the role-playing game genre. The company was formerly known as Nexters Inc. and changed its name to GDEV Inc. in June 2023. GDEV Inc. was founded in 2010 and is headquartered in Limassol, Cyprus.",
        "Address": "55, Griva Digeni, Limassol, Cyprus, 3101",
        "AddressData": {
            "Street": "55, Griva Digeni",
            "City": "Limassol",
            "Country": "Cyprus",
            "ZIP": "3101"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Alexander  Karavaev",
                "Title": "Chief Financial Officer",
                "YearBorn": "1975"
            },
            {
                "Name": "Dr. Anton  Reinhold",
                "Title": "Chief Executive Officer of Flagship Game Studio & Nexters Global",
                "YearBorn": "1987"
            },
            {
                "Name": "Mr. Andrey  Fadeev",
                "Title": "Co-Founder, Chairman of the Board & CEO",
                "YearBorn": "1985"
            },
            {
                "Name": "Ms. Yulia  Dementieva",
                "Title": "General Counsel",
                "YearBorn": "NA"
            }
        ],
        "Phone": "357 2 5580040",
        "WebURL": "https://gdev.inc",
        "LogoURL": "/img/logos/US/GDEV.png",
        "FullTimeEmployees": 488,
        "UpdatedAt": "2026-11-04"
    },
    "Highlights": {
        "MarketCapitalization": 158548016,
        "MarketCapitalizationMln": 158.548,
        "EBITDA": 81586000,
        "PERatio": 2.129,
        "PEGRatio": 2.5049,
        "WallStreetTargetPrice": 70,
        "BookValue": -2.848,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": 4.11,
        "EPSEstimateCurrentYear": 4.58,
        "EPSEstimateNextYear": 5.21,
        "EPSEstimateNextQuarter": 1.33,
        "EPSEstimateCurrentQuarter": 1.08,
        "MostRecentQuarter": "2026-06-30",
        "ProfitMargin": 0.1992,
        "OperatingMarginTTM": 0.2172,
        "ReturnOnAssetsTTM": 0.2177,
        "ReturnOnEquityTTM": 0,
        "RevenueTTM": 380392992,
        "RevenuePerShareTTM": 20.965,
        "QuarterlyRevenueGrowthYOY": -0.22,
        "GrossProfitTTM": 246311008,
        "DilutedEpsTTM": 4.11,
        "QuarterlyEarningsGrowthYOY": 0.2
    },
    "Valuation": {
        "TrailingPE": 2.129,
        "ForwardPE": 1.808,
        "PriceSalesTTM": 0.4168,
        "PriceBookMRQ": 0,
        "EnterpriseValue": 54941518,
        "EnterpriseValueRevenue": 0.1444,
        "EnterpriseValueEbitda": 0.6368
    },
    "SharesStats": {
        "SharesOutstanding": 18119774,
        "SharesFloat": 1735005,
        "PercentInsiders": 86.547,
        "PercentInstitutions": 2.2159999999999997,
        "SharesShort": 1122,
        "SharesShortPriorMonth": 1201,
        "ShortRatio": 0.76,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.0002
    },
    "Technicals": {
        "Beta": 1.095,
        "52WeekHigh": 25.03,
        "52WeekLow": 8.75,
        "50DayMA": 10.9645,
        "200DayMA": 13.6221,
        "SharesShort": 1122,
        "SharesShortPriorMonth": 1201,
        "ShortRatio": 0.76,
        "ShortPercent": 0.0002
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": "2025-03-11",
        "ExDividendDate": "2025-03-12",
        "LastSplitFactor": "1:10",
        "LastSplitDate": "2024-08-29",
        "NumberDividendsByYear": [
            {
                "Year": 2025,
                "Count": 1
            }
        ]
    },
    "AnalystRatings": {
        "Rating": 5,
        "TargetPrice": 70,
        "StrongBuy": 1,
        "Buy": 0,
        "Hold": 0,
        "Sell": 0,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "Mubadala Investment Company PJSC",
                "date": "2026-06-30",
                "totalShares": 2.0645,
                "totalAssets": 0.0135,
                "currentShares": 374076,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "AdvisorShares Investments, LLC",
                "date": "2026-06-30",
                "totalShares": 0.0675,
                "totalAssets": 0.018,
                "currentShares": 12238,
                "change": -1000,
                "change_p": -7.554
            },
            {
                "name": "UBS Group AG",
                "date": "2026-06-30",
                "totalShares": 0.0207,
                "totalAssets": 0,
                "currentShares": 3752,
                "change": -1349,
                "change_p": -26.4458
            },
            {
                "name": "Acadian Asset Management LLC",
                "date": "2026-06-30",
                "totalShares": 0.0058,
                "totalAssets": 0,
                "currentShares": 1052,
                "change": -200,
                "change_p": -15.9744
            },
            {
                "name": "Tower Research Capital LLC",
                "date": "2026-06-30",
                "totalShares": 0.0014,
                "totalAssets": 0.0001,
                "currentShares": 256,
                "change": 256,
                "change_p": 0
            },
            {
                "name": "Quarry LP",
                "date": "2026-06-30",
                "totalShares": 0.0001,
                "totalAssets": 0,
                "currentShares": 18,
                "change": 18,
                "change_p": 0
            },
            {
                "name": "Morgan Stanley - Brokerage Accounts",
                "date": "2026-06-30",
                "totalShares": 0.0001,
                "totalAssets": 0,
                "currentShares": 12,
                "change": 0,
                "change_p": 0
            }
        ],
        "Funds": [
            {
                "name": "Fidelity Nasdaq Composite Index",
                "date": "2026-08-31",
                "totalShares": 0.0259,
                "totalAssets": 0.0002,
                "currentShares": 4696,
                "change": -1826,
                "change_p": -27.9975
            },
            {
                "name": "Dimensional World Equity GBP Acc",
                "date": "2026-08-31",
                "totalShares": 0.0087,
                "totalAssets": 0.0002,
                "currentShares": 1570,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dimensional Global Small Coms USD Acc",
                "date": "2026-08-31",
                "totalShares": 0.0046,
                "totalAssets": 0.0007,
                "currentShares": 838,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dimensional Global Core Equity USD Acc",
                "date": "2026-08-31",
                "totalShares": 0.0045,
                "totalAssets": 0.0001,
                "currentShares": 818,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "DFA US Core Equity Class F",
                "date": "2026-07-31",
                "totalShares": 0.0039,
                "totalAssets": 0.0001,
                "currentShares": 701,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dimensional International Core Eq Acc",
                "date": "2026-09-30",
                "totalShares": 0.0035,
                "totalAssets": 0.0002,
                "currentShares": 635,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "DFA US Sustainability Core 1",
                "date": "2026-08-31",
                "totalShares": 0.0024,
                "totalAssets": 0.0001,
                "currentShares": 426,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "DFA U.S. Core Equity 2 Instl",
                "date": "2026-08-31",
                "totalShares": 0.0018,
                "totalAssets": 0,
                "currentShares": 329,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dimensional US Core Equity 1 ETF",
                "date": "2026-09-24",
                "totalShares": 0.0015,
                "totalAssets": 0.0001,
                "currentShares": 280,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dimensional Gl Cor Eq LC ESG Sc USD A",
                "date": "2026-08-31",
                "totalShares": 0.0007,
                "totalAssets": 0,
                "currentShares": 123,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Global Core Equity UCITS ETF USD Acc",
                "date": "2026-10-28",
                "totalShares": 0.0006,
                "totalAssets": 0.0001,
                "currentShares": 107,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "DFA US Social Core Equity 2 Portfolio",
                "date": "2026-08-31",
                "totalShares": 0.0006,
                "totalAssets": 0.0001,
                "currentShares": 107,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dimensional US Core Equity 2 ETF",
                "date": "2026-10-02",
                "totalShares": 0.0006,
                "totalAssets": 0,
                "currentShares": 101,
                "change": 0,
                "change_p": 0
            }
        ]
    },
    "InsiderTransactions": [],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "18.4720",
                "shares": 18472000
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "18.1505",
                "shares": 18150500
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "17.9533",
                "shares": 17953300
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "209.8315",
                "shares": 209831500
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "197.0924",
                "shares": 197092400
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "196.5231",
                "shares": 196523100
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "17.6588",
                "shares": 17658800
            },
            {
                "date": "2019",
                "dateFormatted": "2019-12-31",
                "sharesMln": "18.0000",
                "shares": 18000000
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q2",
                "dateFormatted": "2026-06-30",
                "sharesMln": "18.4720",
                "shares": 18472000
            },
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "18.1290",
                "shares": 18129000
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "18.1505",
                "shares": 18150500
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "18.2727",
                "shares": 18272700
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "18.5198",
                "shares": 18519800
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "18.1301",
                "shares": 18130100
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "17.9533",
                "shares": 17953300
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "18.5038",
                "shares": 18503800
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "18.2705",
                "shares": 18270500
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "19.7434",
                "shares": 19743400
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "209.8315",
                "shares": 209831500
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "19.7390",
                "shares": 19739000
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "18.9050",
                "shares": 18905000
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "20.4375",
                "shares": 20437500
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "197.0924",
                "shares": 197092400
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "19.7971",
                "shares": 19797100
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "19.7971",
                "shares": 19797100
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "19.7971",
                "shares": 19797100
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "196.5231",
                "shares": 196523100
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "17.6584",
                "shares": 17658400
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "19.6523",
                "shares": 19652300
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "19.6523",
                "shares": 19652300
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "17.6588",
                "shares": 17658800
            },
            {
                "date": "2020-Q3",
                "dateFormatted": "2020-09-30",
                "sharesMln": "19.6523",
                "shares": 19652300
            },
            {
                "date": "2020-Q2",
                "dateFormatted": "2020-06-30",
                "sharesMln": "19.6523",
                "shares": 19652300
            },
            {
                "date": "2020-Q1",
                "dateFormatted": "2020-03-31",
                "sharesMln": "19.6523",
                "shares": 19652300
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-09-30": {
                "reportDate": "2026-11-23",
                "date": "2026-09-30",
                "beforeAfterMarket": null,
                "currency": null,
                "epsActual": null,
                "epsEstimate": 1.33,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-06-30": {
                "reportDate": "2026-08-21",
                "date": "2026-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 1.08,
                "epsEstimate": 1.08,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2026-03-31": {
                "reportDate": "2026-06-26",
                "date": "2026-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.77,
                "epsEstimate": 0.67,
                "epsDifference": 0.1,
                "surprisePercent": 14.9254
            },
            "2025-12-31": {
                "reportDate": "2026-03-06",
                "date": "2025-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.76,
                "epsEstimate": 0.79,
                "epsDifference": -0.03,
                "surprisePercent": -3.7975
            },
            "2025-09-30": {
                "reportDate": "2025-11-23",
                "date": "2025-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 1.32,
                "epsEstimate": 0.42,
                "epsDifference": 0.9,
                "surprisePercent": 214.2857
            },
            "2025-06-30": {
                "reportDate": "2025-09-02",
                "date": "2025-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.9,
                "epsEstimate": 0.26,
                "epsDifference": 0.64,
                "surprisePercent": 246.1538
            },
            "2025-03-31": {
                "reportDate": "2025-05-15",
                "date": "2025-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.77,
                "epsEstimate": 0.18,
                "epsDifference": 0.59,
                "surprisePercent": 327.7778
            },
            "2024-12-31": {
                "reportDate": "2025-03-31",
                "date": "2024-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.13,
                "epsEstimate": -0.1,
                "epsDifference": -0.03,
                "surprisePercent": -30
            },
            "2024-09-30": {
                "reportDate": "2024-11-13",
                "date": "2024-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.79,
                "epsEstimate": 0.38,
                "epsDifference": 0.41,
                "surprisePercent": 107.8947
            },
            "2024-06-30": {
                "reportDate": "2024-09-18",
                "date": "2024-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.81,
                "epsEstimate": 0.02,
                "epsDifference": 0.79,
                "surprisePercent": 3950
            },
            "2024-03-31": {
                "reportDate": "2024-05-28",
                "date": "2024-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.01,
                "epsEstimate": -0.01,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2023-12-31": {
                "reportDate": "2024-03-19",
                "date": "2023-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.055,
                "epsEstimate": 0.05,
                "epsDifference": 0.005,
                "surprisePercent": 10
            },
            "2023-09-30": {
                "reportDate": "2023-11-22",
                "date": "2023-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.1205,
                "epsEstimate": 0,
                "epsDifference": 0.1205,
                "surprisePercent": null
            },
            "2023-06-30": {
                "reportDate": "2023-08-03",
                "date": "2023-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.0416,
                "epsEstimate": 0,
                "epsDifference": -0.0416,
                "surprisePercent": null
            },
            "2023-03-31": {
                "reportDate": "2023-06-26",
                "date": "2023-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -5.0923,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2022-12-31": {
                "reportDate": "2023-03-29",
                "date": "2022-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.5092,
                "epsEstimate": 0,
                "epsDifference": -0.5092,
                "surprisePercent": null
            },
            "2022-09-30": {
                "reportDate": "2022-12-06",
                "date": "2022-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.1576,
                "epsEstimate": 0,
                "epsDifference": 0.1576,
                "surprisePercent": null
            },
            "2022-06-30": {
                "reportDate": "2022-08-04",
                "date": "2022-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.21,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2022-03-31": {
                "reportDate": "2022-04-29",
                "date": "2022-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.16,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2021-12-31": {
                "reportDate": "2022-03-02",
                "date": "2021-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.09,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2021-09-30": {
                "reportDate": "2021-11-11",
                "date": "2021-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.56,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2021-06-30": {
                "reportDate": "2021-09-17",
                "date": "2021-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -1000,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2021-03-31": {
                "reportDate": "2021-06-08",
                "date": "2021-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.09,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2020-09-30": {
                "reportDate": "2020-11-10",
                "date": "2020-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.01,
                "epsEstimate": 0,
                "epsDifference": -0.01,
                "surprisePercent": null
            },
            "2020-06-30": {
                "reportDate": "2020-09-21",
                "date": "2020-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0,
                "epsEstimate": 0,
                "epsDifference": 0,
                "surprisePercent": null
            }
        },
        "Trend": {
            "2027-12-31": {
                "date": "2027-12-31",
                "period": "+1y",
                "growth": null,
                "earningsEstimateAvg": "5.2100",
                "earningsEstimateLow": "5.2100",
                "earningsEstimateHigh": "5.2100",
                "earningsEstimateYearAgoEps": "4.5800",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "0.1376",
                "revenueEstimateAvg": "465000000.00",
                "revenueEstimateLow": "465000000.00",
                "revenueEstimateHigh": "465000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "0.0690",
                "epsTrendCurrent": "5.2100",
                "epsTrend7daysAgo": "5.2100",
                "epsTrend30daysAgo": "5.2100",
                "epsTrend60daysAgo": "5.2100",
                "epsTrend90daysAgo": "5.2100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-12-31": {
                "date": "2026-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "4.5800",
                "earningsEstimateLow": "4.5800",
                "earningsEstimateHigh": "4.5800",
                "earningsEstimateYearAgoEps": "3.7700",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "0.2149",
                "revenueEstimateAvg": "435000000.00",
                "revenueEstimateLow": "435000000.00",
                "revenueEstimateHigh": "435000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "0.0767",
                "epsTrendCurrent": "4.5800",
                "epsTrend7daysAgo": "4.4000",
                "epsTrend30daysAgo": "4.4000",
                "epsTrend60daysAgo": "4.4000",
                "epsTrend90daysAgo": "4.4000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-09-30": {
                "date": "2026-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "1.3300",
                "earningsEstimateLow": "1.3300",
                "earningsEstimateHigh": "1.3300",
                "earningsEstimateYearAgoEps": "1.3200",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "0.0076",
                "revenueEstimateAvg": "109000000.00",
                "revenueEstimateLow": "109000000.00",
                "revenueEstimateHigh": "109000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "0.1122",
                "epsTrendCurrent": "1.3300",
                "epsTrend7daysAgo": "1.3300",
                "epsTrend30daysAgo": "1.3300",
                "epsTrend60daysAgo": "1.3300",
                "epsTrend90daysAgo": "1.3500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-06-30": {
                "date": "2026-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "1.0800",
                "earningsEstimateLow": "1.0800",
                "earningsEstimateHigh": "1.0800",
                "earningsEstimateYearAgoEps": "0.9000",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "0.2000",
                "revenueEstimateAvg": "115000000.00",
                "revenueEstimateLow": "115000000.00",
                "revenueEstimateHigh": "115000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "-0.0410",
                "epsTrendCurrent": "1.0800",
                "epsTrend7daysAgo": "1.1200",
                "epsTrend30daysAgo": "1.1200",
                "epsTrend60daysAgo": "1.1600",
                "epsTrend90daysAgo": "1.1600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-03-31": {
                "date": "2026-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.6700",
                "earningsEstimateLow": "0.6700",
                "earningsEstimateHigh": "0.6700",
                "earningsEstimateYearAgoEps": "0.7700",
                "earningsEstimateNumberOfAnalysts": "2.0000",
                "earningsEstimateGrowth": "-0.1299",
                "revenueEstimateAvg": "92000000.00",
                "revenueEstimateLow": "92000000.00",
                "revenueEstimateHigh": "92000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "-0.0515",
                "epsTrendCurrent": "0.6700",
                "epsTrend7daysAgo": "0.6700",
                "epsTrend30daysAgo": "0.6700",
                "epsTrend60daysAgo": "0.6700",
                "epsTrend90daysAgo": "0.6700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "3.7850",
                "earningsEstimateLow": "3.6400",
                "earningsEstimateHigh": "3.9300",
                "earningsEstimateYearAgoEps": "1.3800",
                "earningsEstimateNumberOfAnalysts": "2.0000",
                "earningsEstimateGrowth": "1.7428",
                "revenueEstimateAvg": "410302000.00",
                "revenueEstimateLow": "407100000.00",
                "revenueEstimateHigh": "413504000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "2.00",
                "revenueEstimateGrowth": "-0.0253",
                "epsTrendCurrent": "3.7850",
                "epsTrend7daysAgo": "2.4600",
                "epsTrend30daysAgo": "2.4600",
                "epsTrend60daysAgo": "2.4600",
                "epsTrend90daysAgo": "1.8700",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-09-30": {
                "date": "2025-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.4150",
                "earningsEstimateLow": "0.3500",
                "earningsEstimateHigh": "0.4800",
                "earningsEstimateYearAgoEps": "0.7900",
                "earningsEstimateNumberOfAnalysts": "2.0000",
                "earningsEstimateGrowth": "-0.4747",
                "revenueEstimateAvg": "96500000.00",
                "revenueEstimateLow": "93000000.00",
                "revenueEstimateHigh": "100000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "2.00",
                "revenueEstimateGrowth": "-0.1306",
                "epsTrendCurrent": "0.4150",
                "epsTrend7daysAgo": "0.5250",
                "epsTrend30daysAgo": "0.5250",
                "epsTrend60daysAgo": "0.5250",
                "epsTrend90daysAgo": "0.7700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2025-06-30": {
                "date": "2025-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.2550",
                "earningsEstimateLow": "0.1700",
                "earningsEstimateHigh": "0.3400",
                "earningsEstimateYearAgoEps": "0.8100",
                "earningsEstimateNumberOfAnalysts": "2.0000",
                "earningsEstimateGrowth": "-0.6852",
                "revenueEstimateAvg": "89350000.00",
                "revenueEstimateLow": "81700000.00",
                "revenueEstimateHigh": "97000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "2.00",
                "revenueEstimateGrowth": "-0.1571",
                "epsTrendCurrent": "0.2550",
                "epsTrend7daysAgo": "0.3900",
                "epsTrend30daysAgo": "0.4950",
                "epsTrend60daysAgo": "0.4950",
                "epsTrend90daysAgo": "0.5800",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2025-03-31": {
                "date": "2025-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "90700000.00",
                "revenueEstimateLow": "87000000.00",
                "revenueEstimateHigh": "94400000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "2.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "period": "0y",
                "growth": "-0.7413",
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": "2.3000",
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": "-0.7413",
                "revenueEstimateAvg": "414000000.00",
                "revenueEstimateLow": "403600000.00",
                "revenueEstimateHigh": "424400000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "2.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-09-30": {
                "date": "2024-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.3750",
                "earningsEstimateLow": "0.2300",
                "earningsEstimateHigh": "0.5200",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "2.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "103850000.00",
                "revenueEstimateLow": "103000000.00",
                "revenueEstimateHigh": "104700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "2.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.3750",
                "epsTrend7daysAgo": "0.3750",
                "epsTrend30daysAgo": "0.3750",
                "epsTrend60daysAgo": "0.2500",
                "epsTrend90daysAgo": "0.4000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-06-30": {
                "date": "2024-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.1700",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.4000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "3.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "106300000.00",
                "revenueEstimateLow": "105000000.00",
                "revenueEstimateHigh": "107600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "2.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.1700",
                "epsTrend7daysAgo": "0.0200",
                "epsTrend30daysAgo": "0.0100",
                "epsTrend60daysAgo": "0.0100",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            }
        },
        "Annual": {
            "2026-09-30": {
                "date": "2026-09-30",
                "epsActual": 1.85
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": 3.75
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": 1.46
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": -4.9584
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": 0.0184
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": -1000.57
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-21",
                    "currency_symbol": "USD",
                    "totalAssets": "240335000.00",
                    "intangibleAssets": "399000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5665000.00",
                    "totalLiab": "292026000.00",
                    "totalStockholderEquity": "-51691000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "36103000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-201874000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "78242000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "221356000.00",
                    "currentDeferredRevenue": "171939000.00",
                    "netDebt": "-76505000.00",
                    "shortTermDebt": "1573000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1737000.00",
                    "otherStockholderEquity": "-3026000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "165708000.00",
                    "longTermInvestments": "23477000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "43249000.00",
                    "netReceivables": "38552000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "11741000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "153209000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "45934000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "74627000.00",
                    "capitalLeaseObligations": "1737000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "70670000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "240335000.00",
                    "cashAndShortTermInvestments": "121491000.00",
                    "propertyPlantAndEquipmentGross": "2530000.00",
                    "propertyPlantAndEquipmentNet": "2530000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-55648000.00",
                    "netInvestedCapital": "-51691000.00",
                    "commonStockSharesOutstanding": "18471952.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "-112964000.00",
                    "totalLiab": "90564000.00",
                    "totalStockholderEquity": "-90564000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-90564000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "90564000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": "112964000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "18129000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "233114000.00",
                    "intangibleAssets": "650000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6687000.00",
                    "totalLiab": "323678000.00",
                    "totalStockholderEquity": "-90564000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "30824000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-239222000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "62908000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "231892000.00",
                    "currentDeferredRevenue": "188135000.00",
                    "netDebt": "-61821000.00",
                    "shortTermDebt": "777000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1087000.00",
                    "otherStockholderEquity": "-2997000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "155050000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "45408000.00",
                    "netReceivables": "40047000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "12156000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "151655000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "54554000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "78064000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "91786000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "233114000.00",
                    "cashAndShortTermInvestments": "108316000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1936000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "18150489.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "220674000.00",
                    "intangibleAssets": "1865000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2180000.00",
                    "totalLiab": "325691000.00",
                    "totalStockholderEquity": "-105017000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "211625000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-253542000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "55023000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "236160000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-53727000.00",
                    "shortTermDebt": "876000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1296000.00",
                    "otherStockholderEquity": "-3107000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "141751000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "35213000.00",
                    "netReceivables": "49335000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "23659000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "151632000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "55485000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "78923000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "89531000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "220674000.00",
                    "cashAndShortTermInvestments": "90236000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2131000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "18272727.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-09-02",
                    "currency_symbol": "USD",
                    "totalAssets": "210177000.00",
                    "intangibleAssets": "2271000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "15864000.00",
                    "totalLiab": "339610000.00",
                    "totalStockholderEquity": "-129433000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "31420000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-277665000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "31553000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "249985000.00",
                    "currentDeferredRevenue": "200025000.00",
                    "netDebt": "-29276000.00",
                    "shortTermDebt": "1720000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2277000.00",
                    "otherStockholderEquity": "141473000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "128666000.00",
                    "longTermInvestments": "16603000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "34418000.00",
                    "netReceivables": "46831000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "12916000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "6759000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "57566000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "81511000.00",
                    "capitalLeaseObligations": "2277000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "89625000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "210177000.00",
                    "cashAndShortTermInvestments": "65971000.00",
                    "propertyPlantAndEquipmentGross": "3131000.00",
                    "propertyPlantAndEquipmentNet": "3131000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-121319000.00",
                    "netInvestedCapital": "-129433000.00",
                    "commonStockSharesOutstanding": "18519769.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "223409000.00",
                    "intangibleAssets": "3350000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2202000.00",
                    "totalLiab": "370666000.00",
                    "totalStockholderEquity": "-147257000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "18986000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-294291000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": "1.00",
                    "cash": "61650000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "266908000.00",
                    "currentDeferredRevenue": "213820000.00",
                    "netDebt": "-59547000.00",
                    "shortTermDebt": "1601000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2103000.00",
                    "otherStockholderEquity": "-3068000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "134673000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "24098000.00",
                    "netReceivables": "46723000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "32500999.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "150102000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "63323999.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "88735999.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "103757999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "223409000.00",
                    "cashAndShortTermInvestments": "85748000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3397000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "18130090.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "272196000.00",
                    "intangibleAssets": "4418000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6707000.00",
                    "totalLiab": "373725000.00",
                    "totalStockholderEquity": "-101529000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "22993000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-248545000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "111049000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "263451000.00",
                    "currentDeferredRevenue": "222693000.00",
                    "netDebt": "-109749000.00",
                    "shortTermDebt": "1282000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1300000.00",
                    "otherStockholderEquity": "141126000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "179596000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "23757000.00",
                    "netReceivables": "38083000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "12945000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "5890000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "67217000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "92600000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "110274000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "272196000.00",
                    "cashAndShortTermInvestments": "134806000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2911000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "17953318.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "283391000.00",
                    "intangibleAssets": "5511000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2881000.00",
                    "totalLiab": "386487000.00",
                    "totalStockholderEquity": "-103096000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "247049000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-246188000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "86567000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "277190000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-85381000.00",
                    "shortTermDebt": "1148000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1186000.00",
                    "otherStockholderEquity": "1.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "168293000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "30139000.00",
                    "netReceivables": "48706000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "28993000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "143092000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "68512000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "115098000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "109297000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "283391000.00",
                    "cashAndShortTermInvestments": "116706000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2995000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "18503797.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "282837000.00",
                    "intangibleAssets": "6508000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5254000.00",
                    "totalLiab": "401544000.00",
                    "totalStockholderEquity": "-118707000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "26838000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-260806000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "50752000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "281052000.00",
                    "currentDeferredRevenue": "234478000.00",
                    "netDebt": "-48617000.00",
                    "shortTermDebt": "1154000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2135000.00",
                    "otherStockholderEquity": "136195000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "162871000.00",
                    "longTermInvestments": "34867000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "54646000.00",
                    "netReceivables": "52219000.00",
                    "longTermDebt": null,
                    "inventory": "2901000.00",
                    "accountsPayable": "14139000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "5904000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "73250000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "119966000.00",
                    "capitalLeaseObligations": "2135000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "120492000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "282837000.00",
                    "cashAndShortTermInvestments": "105398000.00",
                    "propertyPlantAndEquipmentGross": "3381000.00",
                    "propertyPlantAndEquipmentNet": "3381000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-118181000.00",
                    "netInvestedCapital": "-118707000.00",
                    "commonStockSharesOutstanding": "18270461.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "295589000.00",
                    "intangibleAssets": "11875000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6217000.00",
                    "totalLiab": "452363000.00",
                    "totalStockholderEquity": "-156774000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "290551000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-328369000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": "1.00",
                    "cash": "68326000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "323978000.00",
                    "currentDeferredRevenue": "234178000.00",
                    "netDebt": "-67423000.00",
                    "shortTermDebt": "692000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "903000.00",
                    "otherStockholderEquity": "25531000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "172414000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "56497000.00",
                    "netReceivables": "41374000.00",
                    "longTermDebt": null,
                    "inventory": "3250000.00",
                    "accountsPayable": "32735000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "171595000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "87976000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "123175000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "128385000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "295589000.00",
                    "cashAndShortTermInvestments": "124823000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2419000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "19743430.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "320554000.00",
                    "intangibleAssets": "8476000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5940000.00",
                    "totalLiab": "420366000.00",
                    "totalStockholderEquity": "-99812000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "272458000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-274079000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "71798000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "302761000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-70815000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "983000.00",
                    "otherStockholderEquity": "25531000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "213877000.00",
                    "longTermInvestments": "18074000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "84236000.00",
                    "netReceivables": "51903000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "30303000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "148736000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "74225000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "106677000.00",
                    "capitalLeaseObligations": "2441000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "117605000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "320554000.00",
                    "cashAndShortTermInvestments": "156034000.00",
                    "propertyPlantAndEquipmentGross": "4674000.00",
                    "propertyPlantAndEquipmentNet": "4066000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-88884000.00",
                    "netInvestedCapital": "-99812000.00",
                    "commonStockSharesOutstanding": "209831494.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "307516000.00",
                    "intangibleAssets": "9611000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "9124000.00",
                    "totalLiab": "419028000.00",
                    "totalStockholderEquity": "-111512000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "40691000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-285168000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "61003000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "301331000.00",
                    "currentDeferredRevenue": "238990000.00",
                    "netDebt": "-58795000.00",
                    "shortTermDebt": "1242000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2208000.00",
                    "otherStockholderEquity": "168766000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "198619000.00",
                    "longTermInvestments": "16211000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "83930000.00",
                    "netReceivables": "44562000.00",
                    "longTermDebt": null,
                    "inventory": "6689000.00",
                    "accountsPayable": "13960000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "4890000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "76979000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "108897000.00",
                    "capitalLeaseObligations": "2208000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "117697000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "307516000.00",
                    "cashAndShortTermInvestments": "144933000.00",
                    "propertyPlantAndEquipmentGross": "4157000.00",
                    "propertyPlantAndEquipmentNet": "4157000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-102712000.00",
                    "netInvestedCapital": "-111512000.00",
                    "commonStockSharesOutstanding": "19738950.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-09-29",
                    "currency_symbol": "USD",
                    "totalAssets": "302156000.00",
                    "intangibleAssets": "10763000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5817000.00",
                    "totalLiab": "437925000.00",
                    "totalStockholderEquity": "-135769000.00",
                    "deferredLongTermLiab": "83197000.00",
                    "otherCurrentLiab": "34209000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-308851000.00",
                    "otherLiab": "109734000.00",
                    "goodWill": "1836000.00",
                    "otherAssets": "83363000.00",
                    "cash": "68581000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "328081000.00",
                    "currentDeferredRevenue": "271524000.00",
                    "netDebt": "-67700000.00",
                    "shortTermDebt": "771000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "881000.00",
                    "otherStockholderEquity": "168608000.00",
                    "propertyPlantEquipment": "2352000.00",
                    "totalCurrentAssets": "185309000.00",
                    "longTermInvestments": "18533000.00",
                    "netTangibleAssets": "-148368000.00",
                    "shortTermInvestments": "69308000.00",
                    "netReceivables": "41603000.00",
                    "longTermDebt": null,
                    "inventory": "5343000.00",
                    "accountsPayable": "14961000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "4474000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "83304000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "116847000.00",
                    "capitalLeaseObligations": "881000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "70000.00",
                    "nonCurrentLiabilitiesTotal": "109844000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "302156000.00",
                    "cashAndShortTermInvestments": "137889000.00",
                    "propertyPlantAndEquipmentGross": "2352000.00",
                    "propertyPlantAndEquipmentNet": "2352000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-142772000.00",
                    "netInvestedCapital": "-135769000.00",
                    "commonStockSharesOutstanding": "18905000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "322044000.00",
                    "intangibleAssets": "12977000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8825000.00",
                    "totalLiab": "148776000.00",
                    "totalStockholderEquity": "-148776000.00",
                    "deferredLongTermLiab": "83197000.00",
                    "otherCurrentLiab": "8364000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-320194000.00",
                    "otherLiab": "109734000.00",
                    "goodWill": "1836000.00",
                    "otherAssets": "83363000.00",
                    "cash": "-140126000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "332402000.00",
                    "currentDeferredRevenue": "295552000.00",
                    "netDebt": "140126000.00",
                    "shortTermDebt": "743000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1187000.00",
                    "otherStockholderEquity": "167925000.00",
                    "propertyPlantEquipment": "2352000.00",
                    "totalCurrentAssets": "140126000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-148368000.00",
                    "shortTermInvestments": "280252000.00",
                    "netReceivables": "42902000.00",
                    "longTermDebt": null,
                    "inventory": "6313000.00",
                    "accountsPayable": "22295000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-148776000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-140126000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-140126000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "148776000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "-148776000.00",
                    "cashAndShortTermInvestments": "140126000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2248000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "20437500.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "322044000.00",
                    "intangibleAssets": "12977000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2512000.00",
                    "totalLiab": "470820000.00",
                    "totalStockholderEquity": "-148776000.00",
                    "deferredLongTermLiab": "94682000.00",
                    "otherCurrentLiab": "13812000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-320194000.00",
                    "otherLiab": "137974000.00",
                    "goodWill": "1836000.00",
                    "otherAssets": "98214000.00",
                    "cash": "86774000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "332402000.00",
                    "currentDeferredRevenue": "295552000.00",
                    "netDebt": "-85587000.00",
                    "shortTermDebt": "743000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1187000.00",
                    "otherStockholderEquity": "167925000.00",
                    "propertyPlantEquipment": "2248000.00",
                    "totalCurrentAssets": "188866000.00",
                    "longTermInvestments": "17903000.00",
                    "netTangibleAssets": "-163589000.00",
                    "shortTermInvestments": "50365000.00",
                    "netReceivables": "42902000.00",
                    "longTermDebt": null,
                    "inventory": "6313000.00",
                    "accountsPayable": "22295000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "3493000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "98106000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "133178000.00",
                    "capitalLeaseObligations": "1187000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "577000.00",
                    "nonCurrentLiabilitiesTotal": "138418000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "322044000.00",
                    "cashAndShortTermInvestments": "137139000.00",
                    "propertyPlantAndEquipmentGross": "2588000.00",
                    "propertyPlantAndEquipmentNet": "2248000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-143536000.00",
                    "netInvestedCapital": "-148776000.00",
                    "commonStockSharesOutstanding": "197092402.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "382958000.00",
                    "intangibleAssets": "14297000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6688000.00",
                    "totalLiab": "456567000.00",
                    "totalStockholderEquity": "-73609000.00",
                    "deferredLongTermLiab": "96421000.00",
                    "otherCurrentLiab": "10084000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-243234000.00",
                    "otherLiab": "144148000.00",
                    "goodWill": "49241000.00",
                    "otherAssets": "124030000.00",
                    "cash": "131526000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "311817000.00",
                    "currentDeferredRevenue": "285968000.00",
                    "netDebt": "-130209000.00",
                    "shortTermDebt": "715000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1317000.00",
                    "otherStockholderEquity": "169625000.00",
                    "propertyPlantEquipment": "2350000.00",
                    "totalCurrentAssets": "175321000.00",
                    "longTermInvestments": "17719000.00",
                    "netTangibleAssets": "-137147000.00",
                    "shortTermInvestments": "3121000.00",
                    "netReceivables": "37107000.00",
                    "longTermDebt": null,
                    "inventory": "6542000.00",
                    "accountsPayable": "8274000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "169625000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "124006000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "207637000.00",
                    "capitalLeaseObligations": "1317000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "12454000.00",
                    "nonCurrentLiabilitiesTotal": "144750000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "382958000.00",
                    "cashAndShortTermInvestments": "131526000.00",
                    "propertyPlantAndEquipmentGross": "2350000.00",
                    "propertyPlantAndEquipmentNet": "2350000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-136496000.00",
                    "netInvestedCapital": "-73609000.00",
                    "commonStockSharesOutstanding": "19797137.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "373254000.00",
                    "intangibleAssets": "15553000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "24591000.00",
                    "totalLiab": "478452000.00",
                    "totalStockholderEquity": "-104917000.00",
                    "deferredLongTermLiab": "105440000.00",
                    "otherCurrentLiab": "18368000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-274434000.00",
                    "otherLiab": "151203000.00",
                    "goodWill": "48900000.00",
                    "otherAssets": "126051000.00",
                    "cash": "91378000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "326832000.00",
                    "currentDeferredRevenue": "298326000.00",
                    "netDebt": "-90075000.00",
                    "shortTermDebt": "886000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1303000.00",
                    "otherStockholderEquity": "169517000.00",
                    "propertyPlantEquipment": "2249000.00",
                    "totalCurrentAssets": "158450000.00",
                    "longTermInvestments": "22051000.00",
                    "netTangibleAssets": "-169370000.00",
                    "shortTermInvestments": "1906000.00",
                    "netReceivables": "42481000.00",
                    "longTermDebt": null,
                    "inventory": "19126000.00",
                    "accountsPayable": "5591000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "169517000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "126051000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "214804000.00",
                    "capitalLeaseObligations": "1303000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "9071000.00",
                    "nonCurrentLiabilitiesTotal": "151620000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "373254000.00",
                    "cashAndShortTermInvestments": "91378000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2249000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-168382000.00",
                    "netInvestedCapital": "-104917000.00",
                    "commonStockSharesOutstanding": "19797137.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "371715000.00",
                    "intangibleAssets": "17144000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "9145000.00",
                    "totalLiab": "510662000.00",
                    "totalStockholderEquity": "-138973000.00",
                    "deferredLongTermLiab": "113902000.00",
                    "otherCurrentLiab": "19672000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-304068000.00",
                    "otherLiab": "166897000.00",
                    "goodWill": "48714000.00",
                    "otherAssets": "135671000.00",
                    "cash": "83704000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "342888000.00",
                    "currentDeferredRevenue": "303413000.00",
                    "netDebt": "-81283000.00",
                    "shortTermDebt": "1544000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2421000.00",
                    "otherStockholderEquity": "166368000.00",
                    "propertyPlantEquipment": "4069000.00",
                    "totalCurrentAssets": "139311000.00",
                    "longTermInvestments": "26806000.00",
                    "netTangibleAssets": "-204831000.00",
                    "shortTermInvestments": "2325000.00",
                    "netReceivables": "46462000.00",
                    "longTermDebt": null,
                    "inventory": "5878000.00",
                    "accountsPayable": "15065000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "165095000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "135616000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "232404000.00",
                    "capitalLeaseObligations": "2421000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "17568000.00",
                    "nonCurrentLiabilitiesTotal": "167774000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "371715000.00",
                    "cashAndShortTermInvestments": "83704000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "4069000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-203577000.00",
                    "netInvestedCapital": "-138973000.00",
                    "commonStockSharesOutstanding": "19797137.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "312983000.00",
                    "intangibleAssets": "266000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": "474031000.00",
                    "totalStockholderEquity": "-161092000.00",
                    "deferredLongTermLiab": "116533000.00",
                    "otherCurrentLiab": "11196000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-327497000.00",
                    "otherLiab": "150103000.00",
                    "goodWill": "1501000.00",
                    "otherAssets": "116665000.00",
                    "cash": "142802000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "322825000.00",
                    "currentDeferredRevenue": "294607000.00",
                    "netDebt": "-140868000.00",
                    "shortTermDebt": "831000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1934000.00",
                    "otherStockholderEquity": "166405000.00",
                    "propertyPlantEquipment": "3402000.00",
                    "totalCurrentAssets": "191149000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-162859000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "42750000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "16191000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "166405000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "107000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "121834000.00",
                    "capitalLeaseObligations": "1934000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "151206000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "312983000.00",
                    "cashAndShortTermInvestments": "142802000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3402000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-131676000.00",
                    "netInvestedCapital": "-161092000.00",
                    "commonStockSharesOutstanding": "196523101.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "273673000.00",
                    "intangibleAssets": "145000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6032000.00",
                    "totalLiab": "452287000.00",
                    "totalStockholderEquity": "-178614000.00",
                    "deferredLongTermLiab": "113185000.00",
                    "otherCurrentLiab": "10946000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-342496000.00",
                    "otherLiab": "137870000.00",
                    "goodWill": "1473000.00",
                    "otherAssets": "113192000.00",
                    "cash": "105453000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "313876000.00",
                    "currentDeferredRevenue": "282097000.00",
                    "netDebt": "-104052000.00",
                    "shortTermDebt": "860000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1401000.00",
                    "otherStockholderEquity": "163882000.00",
                    "propertyPlantEquipment": "2528000.00",
                    "totalCurrentAssets": "156335000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-180232000.00",
                    "shortTermInvestments": "2819000.00",
                    "netReceivables": "44850000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "19353000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "163882000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "113185000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "117338000.00",
                    "capitalLeaseObligations": "1401000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "138411000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "273673000.00",
                    "cashAndShortTermInvestments": "105453000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2528000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-157541000.00",
                    "netInvestedCapital": "-178614000.00",
                    "commonStockSharesOutstanding": "17658434.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "218857000.00",
                    "intangibleAssets": "128000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4792000.00",
                    "totalLiab": "404218000.00",
                    "totalStockholderEquity": "-185361000.00",
                    "deferredLongTermLiab": "105227000.00",
                    "otherCurrentLiab": "21420000.00",
                    "commonStock": "27000.00",
                    "capitalStock": "27000.00",
                    "retainedEarnings": "-193500000.00",
                    "otherLiab": "105597000.00",
                    "goodWill": "1473000.00",
                    "otherAssets": "105244000.00",
                    "cash": "40898000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "298053000.00",
                    "currentDeferredRevenue": "259821000.00",
                    "netDebt": "-39056000.00",
                    "shortTermDebt": "1274000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1842000.00",
                    "otherStockholderEquity": "8112000.00",
                    "propertyPlantEquipment": "2867000.00",
                    "totalCurrentAssets": "109145000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-186962000.00",
                    "shortTermInvestments": "1709000.00",
                    "netReceivables": "65164000.00",
                    "longTermDebt": null,
                    "inventory": "1.00",
                    "accountsPayable": "20365000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "8112000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "105227000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "109712000.00",
                    "capitalLeaseObligations": "1842000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "106165000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "218857000.00",
                    "cashAndShortTermInvestments": "40898000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2867000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-188908000.00",
                    "netInvestedCapital": "-185361000.00",
                    "commonStockSharesOutstanding": "19652310.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "250815283.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "-86150696.00",
                    "totalLiab": "101908000.00",
                    "totalStockholderEquity": "-101908000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "-309674.00",
                    "commonStock": "237238619.00",
                    "capitalStock": null,
                    "retainedEarnings": "-3169313.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": "250815283.00",
                    "cash": "282427.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "2528477.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-282427.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": "-234069306.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "86602000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-102830000.00",
                    "shortTermInvestments": "173204000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "309674.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-101908000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-86602000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-86602000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "101908000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "250815283.00",
                    "cashAndShortTermInvestments": "86602000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "19652310.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "211554000.00",
                    "intangibleAssets": "76000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5182000.00",
                    "totalLiab": "313462000.00",
                    "totalStockholderEquity": "-101908000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "7421000.00",
                    "commonStock": "27000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-114019000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "84557000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "233424000.00",
                    "currentDeferredRevenue": "215562000.00",
                    "netDebt": "-83397000.00",
                    "shortTermDebt": "342000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1160000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "120676000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "2045000.00",
                    "netReceivables": "30937000.00",
                    "longTermDebt": null,
                    "inventory": "1.00",
                    "accountsPayable": "9793000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "12084000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "89587000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "90878000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "80038000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "211554000.00",
                    "cashAndShortTermInvestments": "84557000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1215000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "17658763.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "19652310.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "19652310.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": "48569000.00",
                    "totalStockholderEquity": "-48569000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-18475000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "18475000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "18475000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-48905000.00",
                    "shortTermInvestments": "36950000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-48569000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-18475000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-18475000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "48569000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "-48569000.00",
                    "cashAndShortTermInvestments": "18475000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "19652310.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "233114000.00",
                    "intangibleAssets": "650000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "10687000.00",
                    "totalLiab": "323678000.00",
                    "totalStockholderEquity": "-90564000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "28861000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-239222000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "58908000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "231892000.00",
                    "currentDeferredRevenue": "188135000.00",
                    "netDebt": "-57821000.00",
                    "shortTermDebt": "777000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1087000.00",
                    "otherStockholderEquity": "141604000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "155050000.00",
                    "longTermInvestments": "18658000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "45408000.00",
                    "netReceivables": "40047000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "12156000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "7054000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "54872000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "78064000.00",
                    "capitalLeaseObligations": "1087000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "91786000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "233114000.00",
                    "cashAndShortTermInvestments": "104316000.00",
                    "propertyPlantAndEquipmentGross": "3437000.00",
                    "propertyPlantAndEquipmentNet": "1936000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-76842000.00",
                    "netInvestedCapital": "-90564000.00",
                    "commonStockSharesOutstanding": "18130000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "272196000.00",
                    "intangibleAssets": "4418000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6707000.00",
                    "totalLiab": "373725000.00",
                    "totalStockholderEquity": "-101529000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "22993000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-248545000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": null,
                    "cash": "111049000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "263451000.00",
                    "currentDeferredRevenue": "222693000.00",
                    "netDebt": "-109749000.00",
                    "shortTermDebt": "1282000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1300000.00",
                    "otherStockholderEquity": "141126000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "179596000.00",
                    "longTermInvestments": "16115000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "23757000.00",
                    "netReceivables": "38083000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "12945000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "5890000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "67217000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "92600000.00",
                    "capitalLeaseObligations": "1300000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "110274000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "272196000.00",
                    "cashAndShortTermInvestments": "134806000.00",
                    "propertyPlantAndEquipmentGross": "3911000.00",
                    "propertyPlantAndEquipmentNet": "2911000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-83855000.00",
                    "netInvestedCapital": "-101529000.00",
                    "commonStockSharesOutstanding": "18436965.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-04-29",
                    "currency_symbol": "USD",
                    "totalAssets": "320554000.00",
                    "intangibleAssets": "8476000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5792000.00",
                    "totalLiab": "420366000.00",
                    "totalStockholderEquity": "-99812000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "38497000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-274079000.00",
                    "otherLiab": null,
                    "goodWill": "1836000.00",
                    "otherAssets": "1.00",
                    "cash": "71798000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "302761000.00",
                    "currentDeferredRevenue": "234178000.00",
                    "netDebt": "-69357000.00",
                    "shortTermDebt": "1458000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2441000.00",
                    "otherStockholderEquity": "25531000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "213877000.00",
                    "longTermInvestments": "18074000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "84236000.00",
                    "netReceivables": "48801000.00",
                    "longTermDebt": null,
                    "inventory": "3250000.00",
                    "accountsPayable": "21709000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "148736000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "74103000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "106677000.00",
                    "capitalLeaseObligations": "2441000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "117605000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "320554000.00",
                    "cashAndShortTermInvestments": "156034000.00",
                    "propertyPlantAndEquipmentGross": "4674000.00",
                    "propertyPlantAndEquipmentNet": "4066000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-88884000.00",
                    "netInvestedCapital": "-99812000.00",
                    "commonStockSharesOutstanding": "20031225.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-06-26",
                    "currency_symbol": "USD",
                    "totalAssets": "322044000.00",
                    "intangibleAssets": "12977000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8825000.00",
                    "totalLiab": "470820000.00",
                    "totalStockholderEquity": "-148776000.00",
                    "deferredLongTermLiab": "94682000.00",
                    "otherCurrentLiab": "8364000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-320194000.00",
                    "otherLiab": "137974000.00",
                    "goodWill": "1836000.00",
                    "otherAssets": "98214000.00",
                    "cash": "86774000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "332402000.00",
                    "currentDeferredRevenue": "295552000.00",
                    "netDebt": "-85587000.00",
                    "shortTermDebt": "743000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1187000.00",
                    "otherStockholderEquity": "167925000.00",
                    "propertyPlantEquipment": "2248000.00",
                    "totalCurrentAssets": "188866000.00",
                    "longTermInvestments": "17903000.00",
                    "netTangibleAssets": "-163589000.00",
                    "shortTermInvestments": "50365000.00",
                    "netReceivables": "42902000.00",
                    "longTermDebt": null,
                    "inventory": "6313000.00",
                    "accountsPayable": "22295000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "3493000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "98106000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "133178000.00",
                    "capitalLeaseObligations": "1187000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "577000.00",
                    "nonCurrentLiabilitiesTotal": "138418000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "322044000.00",
                    "cashAndShortTermInvestments": "137139000.00",
                    "propertyPlantAndEquipmentGross": "2588000.00",
                    "propertyPlantAndEquipmentNet": "2248000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-143536000.00",
                    "netInvestedCapital": "-148776000.00",
                    "commonStockSharesOutstanding": "19797137.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-04-29",
                    "currency_symbol": "USD",
                    "totalAssets": "312983000.00",
                    "intangibleAssets": "266000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5597000.00",
                    "totalLiab": "474031000.00",
                    "totalStockholderEquity": "-161092000.00",
                    "deferredLongTermLiab": "116533000.00",
                    "otherCurrentLiab": "4262000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-327497000.00",
                    "otherLiab": "150103000.00",
                    "goodWill": "1501000.00",
                    "otherAssets": "116665000.00",
                    "cash": "142802000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "322825000.00",
                    "currentDeferredRevenue": "294607000.00",
                    "netDebt": "-140868000.00",
                    "shortTermDebt": "831000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1934000.00",
                    "otherStockholderEquity": "166368000.00",
                    "propertyPlantEquipment": "3402000.00",
                    "totalCurrentAssets": "191149000.00",
                    "longTermInvestments": "0.00",
                    "netTangibleAssets": "-162859000.00",
                    "shortTermInvestments": "2460000.00",
                    "netReceivables": "42750000.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "16191000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "37000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "116640000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "121834000.00",
                    "capitalLeaseObligations": "1934000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "151206000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "312983000.00",
                    "cashAndShortTermInvestments": "142802000.00",
                    "propertyPlantAndEquipmentGross": "3897000.00",
                    "propertyPlantAndEquipmentNet": "3402000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-131676000.00",
                    "netInvestedCapital": "-161092000.00",
                    "commonStockSharesOutstanding": "18352193.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "211554000.00",
                    "intangibleAssets": "76000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5182000.00",
                    "totalLiab": "313462000.00",
                    "totalStockholderEquity": "-101908000.00",
                    "deferredLongTermLiab": "89587000.00",
                    "otherCurrentLiab": "7421000.00",
                    "commonStock": "27000.00",
                    "capitalStock": "27000.00",
                    "retainedEarnings": "-114019000.00",
                    "otherLiab": "79220000.00",
                    "goodWill": "0.00",
                    "otherAssets": "89587000.00",
                    "cash": "84557000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "233424000.00",
                    "currentDeferredRevenue": "215562000.00",
                    "netDebt": "-83397000.00",
                    "shortTermDebt": "342000.00",
                    "shortLongTermDebt": "49000.00",
                    "shortLongTermDebtTotal": "1160000.00",
                    "otherStockholderEquity": "12084000.00",
                    "propertyPlantEquipment": "1215000.00",
                    "totalCurrentAssets": "120676000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-101984000.00",
                    "shortTermInvestments": "2045000.00",
                    "netReceivables": "30937000.00",
                    "longTermDebt": null,
                    "inventory": "1.00",
                    "accountsPayable": "9793000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "12084000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "89587000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "90878000.00",
                    "capitalLeaseObligations": "1111000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "80038000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "211554000.00",
                    "cashAndShortTermInvestments": "84557000.00",
                    "propertyPlantAndEquipmentGross": "1306000.00",
                    "propertyPlantAndEquipmentNet": "1215000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-112748000.00",
                    "netInvestedCapital": "-101859000.00",
                    "commonStockSharesOutstanding": "17658434.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "80466000.00",
                    "intangibleAssets": "336000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "633000.00",
                    "totalLiab": "129035000.00",
                    "totalStockholderEquity": "-48569000.00",
                    "deferredLongTermLiab": "37122000.00",
                    "otherCurrentLiab": "87807000.00",
                    "commonStock": "27000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-56702000.00",
                    "otherLiab": "22951000.00",
                    "goodWill": null,
                    "otherAssets": "37122000.00",
                    "cash": "17565000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "106018000.00",
                    "currentDeferredRevenue": "1173000.00",
                    "netDebt": "-13467000.00",
                    "shortTermDebt": "4032000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "4098000.00",
                    "otherStockholderEquity": "1.00",
                    "propertyPlantEquipment": "133000.00",
                    "totalCurrentAssets": "42875000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-48905000.00",
                    "shortTermInvestments": "910000.00",
                    "netReceivables": "23767000.00",
                    "longTermDebt": null,
                    "inventory": "1.00",
                    "accountsPayable": "13006000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "8106000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "37122000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "37591000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "23017000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "80466000.00",
                    "cashAndShortTermInvestments": "18475000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "133000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "19652310.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-21",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "721500.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-323500.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "19944000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": "7395500.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "559000.00",
                    "otherCashflowsFromInvestingActivities": "756000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-76500.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-323500.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "34500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4233500.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-17341000.00",
                    "freeCashFlow": "7361000.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "721500.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-323500.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "18674000.00",
                    "changeInCash": "-62908000.00",
                    "beginPeriodCashFlow": "62908000.00",
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": "7395500.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "500000.00",
                    "otherCashflowsFromInvestingActivities": "756000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-76500.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-323500.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "34500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4233500.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-16012000.00",
                    "freeCashFlow": "7361000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-24820994.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-60170392.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "14000000.00",
                    "changeInCash": "62908000.00",
                    "beginPeriodCashFlow": "55023000.00",
                    "endPeriodCashFlow": "62908000.00",
                    "totalCashFromOperatingActivities": "20605431.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2000000.00",
                    "otherCashflowsFromInvestingActivities": "-807135.00",
                    "dividendsPaid": "58690294.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "6098000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-973098.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "328091",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6446000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-1840569.00",
                    "freeCashFlow": "20277340.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "12935377.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "60714746.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "24000000.00",
                    "changeInCash": "-41553000.00",
                    "beginPeriodCashFlow": "41553000.00",
                    "endPeriodCashFlow": "55023000.00",
                    "totalCashFromOperatingActivities": "14914253.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1768000.00",
                    "otherCashflowsFromInvestingActivities": "56000.00",
                    "dividendsPaid": "60299040.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "346000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "894706.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "212157",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2903000.00",
                    "stockBasedCompensation": "83000.00",
                    "otherNonCashItems": "-13839747.00",
                    "freeCashFlow": "15126410.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-09-02",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-12863377.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-4573746.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "16625000.00",
                    "changeInCash": "-20097000.00",
                    "beginPeriodCashFlow": "61650000.00",
                    "endPeriodCashFlow": "41553000.00",
                    "totalCashFromOperatingActivities": "-9794116.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1662000.00",
                    "otherCashflowsFromInvestingActivities": "-178000.00",
                    "dividendsPaid": "4309040.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-3310796.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-264706.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "103164",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-33777953.00",
                    "stockBasedCompensation": "382000.00",
                    "otherNonCashItems": "5696837.00",
                    "freeCashFlow": "-9897280.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-72000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-56141000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "14266000.00",
                    "changeInCash": "61650000.00",
                    "beginPeriodCashFlow": "111049000.00",
                    "endPeriodCashFlow": "61650000.00",
                    "totalCashFromOperatingActivities": "6475999.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1610000.00",
                    "otherCashflowsFromInvestingActivities": "121999.00",
                    "dividendsPaid": "55990000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-4033000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-151000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "108999",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-8706000.00",
                    "stockBasedCompensation": "231500.00",
                    "otherNonCashItems": "-694000.00",
                    "freeCashFlow": "6367000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "20893000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-159000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-2357000.00",
                    "changeInCash": "24482000.00",
                    "beginPeriodCashFlow": "86567000.00",
                    "endPeriodCashFlow": "111049000.00",
                    "totalCashFromOperatingActivities": "4897000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1620000.00",
                    "otherCashflowsFromInvestingActivities": "20953000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "1073000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-159000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "60000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2245000.00",
                    "stockBasedCompensation": "194000.00",
                    "otherNonCashItems": "3195000.00",
                    "freeCashFlow": "4837000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "24282000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-1068000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "14618000.00",
                    "changeInCash": "35815000.00",
                    "beginPeriodCashFlow": "50752000.00",
                    "endPeriodCashFlow": "86567000.00",
                    "totalCashFromOperatingActivities": "11932000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1619000.00",
                    "otherCashflowsFromInvestingActivities": "24427000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "5968000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-20000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "145000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10829000.00",
                    "stockBasedCompensation": "694000.00",
                    "otherNonCashItems": "-15828000.00",
                    "freeCashFlow": "11787000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-45580383.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-167669.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "14713000.00",
                    "changeInCash": "50752000.00",
                    "beginPeriodCashFlow": "84626000.00",
                    "endPeriodCashFlow": "50752000.00",
                    "totalCashFromOperatingActivities": "11568707.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1341000.00",
                    "otherCashflowsFromInvestingActivities": "-553073.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-3369886.00",
                    "salePurchaseOfStock": "-43306291.00",
                    "otherCashflowsFromFinancingActivities": "43138622.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "90127",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-5262346.00",
                    "stockBasedCompensation": "192000.00",
                    "otherNonCashItems": "777053.00",
                    "freeCashFlow": "11478580.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "56031000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-43578000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-5403000.00",
                    "changeInCash": "12828000.00",
                    "beginPeriodCashFlow": "71798000.00",
                    "endPeriodCashFlow": "84626000.00",
                    "totalCashFromOperatingActivities": "422000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1602000.00",
                    "otherCashflowsFromInvestingActivities": "56090000.00",
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": "2340000.00",
                    "salePurchaseOfStock": "-33109000.00",
                    "otherCashflowsFromFinancingActivities": "-10182000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "59000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3273000.00",
                    "stockBasedCompensation": "198000.00",
                    "otherNonCashItems": "752000.00",
                    "freeCashFlow": "363000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "investments": "83000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "35000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "11089000.00",
                    "changeInCash": "10795000.00",
                    "beginPeriodCashFlow": "61003000.00",
                    "endPeriodCashFlow": "71798000.00",
                    "totalCashFromOperatingActivities": "9994000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1624000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-4536000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-12000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "367000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1660000.00",
                    "stockBasedCompensation": "310000.00",
                    "otherNonCashItems": "-1369000.00",
                    "freeCashFlow": "9627000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "investments": "-14198000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-14198000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-1196000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "23683000.00",
                    "changeInCash": "-7578000.00",
                    "beginPeriodCashFlow": "68581000.00",
                    "endPeriodCashFlow": "61003000.00",
                    "totalCashFromOperatingActivities": "8046000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1749000.00",
                    "otherCashflowsFromInvestingActivities": "-607000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "9159594.00",
                    "changeToAccountReceivables": "-6888016.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-22000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "8000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-23697000.00",
                    "stockBasedCompensation": "678000.00",
                    "otherNonCashItems": "4050000.00",
                    "freeCashFlow": "8054000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-09-29",
                    "currency_symbol": "USD",
                    "investments": "-9304500.00",
                    "changeToLiabilities": "-11498500.00",
                    "totalCashflowsFromInvestingActivities": "-12792000.00",
                    "netBorrowings": "-382500.00",
                    "totalCashFromFinancingActivities": "-174000.00",
                    "changeToOperatingActivities": "5742500.00",
                    "netIncome": "19519000.00",
                    "changeInCash": "256000.00",
                    "beginPeriodCashFlow": "68325000.00",
                    "endPeriodCashFlow": "68581000.00",
                    "totalCashFromOperatingActivities": "11874000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1496000.00",
                    "otherCashflowsFromInvestingActivities": "-12678000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1.00",
                    "changeToAccountReceivables": "37000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "69000.00",
                    "changeToNetincome": "-2606500.00",
                    "capitalExpenditures": "114000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4287000.00",
                    "stockBasedCompensation": "496000.00",
                    "otherNonCashItems": "-13924000.00",
                    "freeCashFlow": "11760000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "investments": "-9304500.00",
                    "changeToLiabilities": "-11498500.00",
                    "totalCashflowsFromInvestingActivities": "-5386000.00",
                    "netBorrowings": "-382500.00",
                    "totalCashFromFinancingActivities": "-613000.00",
                    "changeToOperatingActivities": "5742500.00",
                    "netIncome": "-8175000.00",
                    "changeInCash": "-18449000.00",
                    "beginPeriodCashFlow": "86774000.00",
                    "endPeriodCashFlow": "68325000.00",
                    "totalCashFromOperatingActivities": "-12129000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1407000.00",
                    "otherCashflowsFromInvestingActivities": "-5289000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "1602006.00",
                    "changeToAccountReceivables": "2357000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-91000.00",
                    "changeToNetincome": "-2606500.00",
                    "capitalExpenditures": "97000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9592000.00",
                    "stockBasedCompensation": "548000.00",
                    "otherNonCashItems": "-15501000.00",
                    "freeCashFlow": "-12226000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "investments": "-63059000.00",
                    "changeToLiabilities": "15040000.00",
                    "totalCashflowsFromInvestingActivities": "-63059000.00",
                    "netBorrowings": "-487000.00",
                    "totalCashFromFinancingActivities": "-276000.00",
                    "changeToOperatingActivities": "1739000.00",
                    "netIncome": "-76960000.00",
                    "changeInCash": "-44752000.00",
                    "beginPeriodCashFlow": "131526000.00",
                    "endPeriodCashFlow": "86774000.00",
                    "totalCashFromOperatingActivities": "16802000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1542000.00",
                    "otherCashflowsFromInvestingActivities": "4529000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-13350000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-163000.00",
                    "changeToNetincome": "88684000.00",
                    "capitalExpenditures": "127000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3429000.00",
                    "stockBasedCompensation": "744000.00",
                    "otherNonCashItems": "88696000.00",
                    "freeCashFlow": "16675000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "investments": "-2970000.00",
                    "changeToLiabilities": "-13858000.00",
                    "totalCashflowsFromInvestingActivities": "-25418000.00",
                    "netBorrowings": "-253000.00",
                    "totalCashFromFinancingActivities": "-278000.00",
                    "changeToOperatingActivities": "9019000.00",
                    "netIncome": "31632000.00",
                    "changeInCash": "32449000.00",
                    "beginPeriodCashFlow": "99077000.00",
                    "endPeriodCashFlow": "131526000.00",
                    "totalCashFromOperatingActivities": "59775000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1742000.00",
                    "otherCashflowsFromInvestingActivities": "-18034000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-20031906.00",
                    "changeToAccountReceivables": "13098186.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-25000.00",
                    "changeToNetincome": "20692000.00",
                    "capitalExpenditures": "324000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6141000.00",
                    "stockBasedCompensation": "978000.00",
                    "otherNonCashItems": "16965000.00",
                    "freeCashFlow": "59451000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "investments": "1586000.00",
                    "changeToLiabilities": "-28232000.00",
                    "totalCashflowsFromInvestingActivities": "-6250000.00",
                    "netBorrowings": "-639000.00",
                    "totalCashFromFinancingActivities": "-675000.00",
                    "changeToOperatingActivities": "8462000.00",
                    "netIncome": "29327000.00",
                    "changeInCash": "15373000.00",
                    "beginPeriodCashFlow": "83704000.00",
                    "endPeriodCashFlow": "99077000.00",
                    "totalCashFromOperatingActivities": "21096000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2150000.00",
                    "otherCashflowsFromInvestingActivities": "-7825000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "15700935.00",
                    "changeToAccountReceivables": "842000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-36000.00",
                    "changeToNetincome": "8240000.00",
                    "capitalExpenditures": "111000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-18928000.00",
                    "stockBasedCompensation": "964000.00",
                    "otherNonCashItems": "6243000.00",
                    "freeCashFlow": "20985000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "investments": "-16586000.00",
                    "changeToLiabilities": "-910000.00",
                    "totalCashflowsFromInvestingActivities": "-77056000.00",
                    "netBorrowings": "-634000.00",
                    "totalCashFromFinancingActivities": "-675000.00",
                    "changeToOperatingActivities": "2631000.00",
                    "netIncome": "23411000.00",
                    "changeInCash": "-59098000.00",
                    "beginPeriodCashFlow": "142802000.00",
                    "endPeriodCashFlow": "83704000.00",
                    "totalCashFromOperatingActivities": "18409000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1467000.00",
                    "otherCashflowsFromInvestingActivities": "-9943000.00",
                    "dividendsPaid": "4682000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-2970000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-41000.00",
                    "changeToNetincome": "-5238000.00",
                    "capitalExpenditures": "512000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1249000.00",
                    "stockBasedCompensation": "1065000.00",
                    "otherNonCashItems": "-7037000.00",
                    "freeCashFlow": "17897000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "investments": "-16586000.00",
                    "changeToLiabilities": "18307000.00",
                    "totalCashflowsFromInvestingActivities": "-632000.00",
                    "netBorrowings": "-765000.00",
                    "totalCashFromFinancingActivities": "-5483000.00",
                    "changeToOperatingActivities": "-3349000.00",
                    "netIncome": "18051000.00",
                    "changeInCash": "37349000.00",
                    "beginPeriodCashFlow": "105453000.00",
                    "endPeriodCashFlow": "142802000.00",
                    "totalCashFromOperatingActivities": "43667000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "827000.00",
                    "otherCashflowsFromInvestingActivities": "-4529000.00",
                    "dividendsPaid": "4682000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "2579000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-36000.00",
                    "changeToNetincome": "7263000.00",
                    "capitalExpenditures": "582000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "17537000.00",
                    "stockBasedCompensation": "-122588000.00",
                    "otherNonCashItems": "129558000.00",
                    "freeCashFlow": "43085000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "investments": "-34000.00",
                    "changeToLiabilities": "32749000.00",
                    "totalCashflowsFromInvestingActivities": "-34000.00",
                    "netBorrowings": "-427000.00",
                    "totalCashFromFinancingActivities": "14078000.00",
                    "changeToOperatingActivities": "-7932000.00",
                    "netIncome": "-103701000.00",
                    "changeInCash": "64555000.00",
                    "beginPeriodCashFlow": "40898000.00",
                    "endPeriodCashFlow": "105453000.00",
                    "totalCashFromOperatingActivities": "51042000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "645000.00",
                    "otherCashflowsFromInvestingActivities": "227000.00",
                    "dividendsPaid": "105150000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "16341000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "119655000.00",
                    "changeToNetincome": "112940000.00",
                    "capitalExpenditures": "316000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "41158000.00",
                    "stockBasedCompensation": "125644000.00",
                    "otherNonCashItems": "-12995000.00",
                    "freeCashFlow": "50726000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "investments": "-660000.00",
                    "changeToLiabilities": "40067000.00",
                    "totalCashflowsFromInvestingActivities": "-660000.00",
                    "netBorrowings": "-439000.00",
                    "totalCashFromFinancingActivities": "-50695000.00",
                    "changeToOperatingActivities": "-10110000.00",
                    "netIncome": "-20010000.00",
                    "changeInCash": "-59014000.00",
                    "beginPeriodCashFlow": "99912000.00",
                    "endPeriodCashFlow": "40898000.00",
                    "totalCashFromOperatingActivities": "-7721000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "609000.00",
                    "otherCashflowsFromInvestingActivities": "-314000.00",
                    "dividendsPaid": "50230000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-18299000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-26000.00",
                    "changeToNetincome": "22000.00",
                    "capitalExpenditures": "355000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "11658000.00",
                    "stockBasedCompensation": "315000.00",
                    "otherNonCashItems": "-663000.00",
                    "freeCashFlow": "-8076000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "investments": "-1393000.00",
                    "changeToLiabilities": "43221500.00",
                    "totalCashflowsFromInvestingActivities": "-1393000.00",
                    "netBorrowings": "-494500.00",
                    "totalCashFromFinancingActivities": "-574000.00",
                    "changeToOperatingActivities": "-7832500.00",
                    "netIncome": "-11787000.00",
                    "changeInCash": "15355000.00",
                    "beginPeriodCashFlow": "84557000.00",
                    "endPeriodCashFlow": "99912000.00",
                    "totalCashFromOperatingActivities": "18221000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "459000.00",
                    "otherCashflowsFromInvestingActivities": "-50000.00",
                    "dividendsPaid": "25267000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-13303000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-24000.00",
                    "changeToNetincome": "1178500.00",
                    "capitalExpenditures": "184000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "27214000.00",
                    "stockBasedCompensation": "390000.00",
                    "otherNonCashItems": "1761000.00",
                    "freeCashFlow": "18037000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-21000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-33952000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "6301000.00",
                    "changeInCash": "8648000.00",
                    "beginPeriodCashFlow": "75909000.00",
                    "endPeriodCashFlow": "84557000.00",
                    "totalCashFromOperatingActivities": "41492000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "166000.00",
                    "otherCashflowsFromInvestingActivities": "-13000.00",
                    "dividendsPaid": "33830000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "8692000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-25000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "8000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "37699000.00",
                    "stockBasedCompensation": "2240000.00",
                    "otherNonCashItems": "-5164000.00",
                    "freeCashFlow": "41484000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "investments": "252000.00",
                    "changeToLiabilities": "60452000.00",
                    "totalCashflowsFromInvestingActivities": "252000.00",
                    "netBorrowings": "-13000.00",
                    "totalCashFromFinancingActivities": "-9688000.00",
                    "changeToOperatingActivities": "-14736000.00",
                    "netIncome": "-11171000.00",
                    "changeInCash": "23410000.00",
                    "beginPeriodCashFlow": "52499000.00",
                    "endPeriodCashFlow": "75909000.00",
                    "totalCashFromOperatingActivities": "32417000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "163000.00",
                    "otherCashflowsFromInvestingActivities": "342000.00",
                    "dividendsPaid": "9666000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-1505000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-9000.00",
                    "changeToNetincome": "-786000.00",
                    "capitalExpenditures": "90000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "44211000.00",
                    "stockBasedCompensation": "12000.00",
                    "otherNonCashItems": "-1021000.00",
                    "freeCashFlow": "32327000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "46502000.00",
                    "totalCashflowsFromInvestingActivities": "142000.00",
                    "netBorrowings": "-136000.00",
                    "totalCashFromFinancingActivities": "-5108000.00",
                    "changeToOperatingActivities": "-14101000.00",
                    "netIncome": "10409000.00",
                    "changeInCash": "35385000.00",
                    "beginPeriodCashFlow": "17105000.00",
                    "endPeriodCashFlow": "52490000.00",
                    "totalCashFromOperatingActivities": "39997000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "150000.00",
                    "otherCashflowsFromInvestingActivities": "179000.00",
                    "dividendsPaid": "4947000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-2323000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-25000.00",
                    "changeToNetincome": "-640000.00",
                    "capitalExpenditures": "37000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "30078000.00",
                    "stockBasedCompensation": "12000.00",
                    "otherNonCashItems": "-861000.00",
                    "freeCashFlow": "39960000.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "41152500.00",
                    "totalCashflowsFromInvestingActivities": "-12000.00",
                    "netBorrowings": "-2111000.00",
                    "totalCashFromFinancingActivities": "-7328000.00",
                    "changeToOperatingActivities": "-12975000.00",
                    "netIncome": "-6290000.00",
                    "changeInCash": "-460000.00",
                    "beginPeriodCashFlow": "17565000.00",
                    "endPeriodCashFlow": "17105000.00",
                    "totalCashFromOperatingActivities": "6711000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "82000.00",
                    "otherCashflowsFromInvestingActivities": "89500.00",
                    "dividendsPaid": "3240000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-12354000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-2000.00",
                    "changeToNetincome": "339500.00",
                    "capitalExpenditures": "12000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "11600000.00",
                    "stockBasedCompensation": "12000.00",
                    "otherNonCashItems": "1127000.00",
                    "freeCashFlow": "6699000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "investments": "-20288000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-22404000.00",
                    "netBorrowings": "-1328000.00",
                    "totalCashFromFinancingActivities": "-57402000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "69331000.00",
                    "changeInCash": "-48141000.00",
                    "beginPeriodCashFlow": "111049000.00",
                    "endPeriodCashFlow": "62908000.00",
                    "totalCashFromOperatingActivities": "29445000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6854000.00",
                    "otherCashflowsFromInvestingActivities": "509000.00",
                    "dividendsPaid": "55990000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-375000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-84000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "313000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-44074000.00",
                    "stockBasedCompensation": "609000.00",
                    "otherNonCashItems": "-8640000.00",
                    "freeCashFlow": "29132000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "investments": "55901000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "55901000.00",
                    "netBorrowings": "-1591000.00",
                    "totalCashFromFinancingActivities": "-44935000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "25534000.00",
                    "changeInCash": "39251000.00",
                    "beginPeriodCashFlow": "71798000.00",
                    "endPeriodCashFlow": "111049000.00",
                    "totalCashFromOperatingActivities": "28525000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6181000.00",
                    "otherCashflowsFromInvestingActivities": "1477000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "6012000.00",
                    "salePurchaseOfStock": "-33109000.00",
                    "otherCashflowsFromFinancingActivities": "-10235000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "438000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-14434000.00",
                    "stockBasedCompensation": "1278000.00",
                    "otherNonCashItems": "5457000.00",
                    "freeCashFlow": "28087000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-04-29",
                    "currency_symbol": "USD",
                    "investments": "-95605000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-32463000.00",
                    "netBorrowings": "-1892000.00",
                    "totalCashFromFinancingActivities": "-1948000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "46115000.00",
                    "changeInCash": "-14976000.00",
                    "beginPeriodCashFlow": "86774000.00",
                    "endPeriodCashFlow": "71798000.00",
                    "totalCashFromOperatingActivities": "17954000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6276000.00",
                    "otherCashflowsFromInvestingActivities": "482000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-9880000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-56000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "739000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-32743000.00",
                    "stockBasedCompensation": "2032000.00",
                    "otherNonCashItems": "-7605000.00",
                    "freeCashFlow": "17199000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-06-26",
                    "currency_symbol": "USD",
                    "investments": "-171783000.00",
                    "changeToLiabilities": "-27960000.00",
                    "totalCashflowsFromInvestingActivities": "-171783000.00",
                    "netBorrowings": "-2013000.00",
                    "totalCashFromFinancingActivities": "-1904000.00",
                    "changeToOperatingActivities": "21851000.00",
                    "netIncome": "7410000.00",
                    "changeInCash": "-56028000.00",
                    "beginPeriodCashFlow": "142802000.00",
                    "endPeriodCashFlow": "86774000.00",
                    "totalCashFromOperatingActivities": "116082000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6901000.00",
                    "otherCashflowsFromInvestingActivities": "-30849000.00",
                    "dividendsPaid": "4682000.00",
                    "changeToInventory": "2216000.00",
                    "changeToAccountReceivables": "-4498000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "109000.00",
                    "changeToNetincome": "112378000.00",
                    "capitalExpenditures": "1058000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-10607000.00",
                    "stockBasedCompensation": "3751000.00",
                    "otherNonCashItems": "104867000.00",
                    "freeCashFlow": "115024000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-04-29",
                    "currency_symbol": "USD",
                    "investments": "-2719000.00",
                    "changeToLiabilities": "137499000.00",
                    "totalCashflowsFromInvestingActivities": "-2719000.00",
                    "netBorrowings": "-2181000.00",
                    "totalCashFromFinancingActivities": "-42978000.00",
                    "changeToOperatingActivities": "-26946000.00",
                    "netIncome": "-117444000.00",
                    "changeInCash": "58245000.00",
                    "beginPeriodCashFlow": "84557000.00",
                    "endPeriodCashFlow": "142802000.00",
                    "totalCashFromOperatingActivities": "105516000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2540000.00",
                    "otherCashflowsFromInvestingActivities": "-123000.00",
                    "dividendsPaid": "160366000.00",
                    "changeToInventory": "3082000.00",
                    "changeToAccountReceivables": "-12682000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "119569000.00",
                    "changeToNetincome": "122560000.00",
                    "capitalExpenditures": "1437000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "97871000.00",
                    "stockBasedCompensation": "3761000.00",
                    "otherNonCashItems": "117661000.00",
                    "freeCashFlow": "104079000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "361000.00",
                    "changeToLiabilities": "183543000.00",
                    "totalCashflowsFromInvestingActivities": "361000.00",
                    "netBorrowings": "-4321000.00",
                    "totalCashFromFinancingActivities": "-56047000.00",
                    "changeToOperatingActivities": "-52465000.00",
                    "netIncome": "-751000.00",
                    "changeInCash": "66992000.00",
                    "beginPeriodCashFlow": "17565000.00",
                    "endPeriodCashFlow": "84557000.00",
                    "totalCashFromOperatingActivities": "120624000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "561000.00",
                    "otherCashflowsFromInvestingActivities": "250508000.00",
                    "dividendsPaid": "51683000.00",
                    "changeToInventory": "8550000.00",
                    "changeToAccountReceivables": "-7490000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-43000.00",
                    "changeToNetincome": "-2774000.00",
                    "capitalExpenditures": "147000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "123588000.00",
                    "stockBasedCompensation": "2276000.00",
                    "otherNonCashItems": "-5912000.00",
                    "freeCashFlow": "120477000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": "-345000.00",
                    "changeToLiabilities": "88143000.00",
                    "totalCashflowsFromInvestingActivities": "-345000.00",
                    "netBorrowings": "4051000.00",
                    "totalCashFromFinancingActivities": "-156000.00",
                    "changeToOperatingActivities": "-23448000.00",
                    "netIncome": "-35526000.00",
                    "changeInCash": "14492000.00",
                    "beginPeriodCashFlow": "3073000.00",
                    "endPeriodCashFlow": "17565000.00",
                    "totalCashFromOperatingActivities": "14954000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "286000.00",
                    "otherCashflowsFromInvestingActivities": "-243000.00",
                    "dividendsPaid": "4122000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-20443000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "6415000.00",
                    "changeToNetincome": "5942000.00",
                    "capitalExpenditures": "102000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "44252000.00",
                    "stockBasedCompensation": "6462000.00",
                    "otherNonCashItems": "-527000.00",
                    "freeCashFlow": "14852000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-21",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "21610000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "19944000.00",
                    "sellingGeneralAdministrative": "8737000.00",
                    "sellingAndMarketingExpenses": "32678000.00",
                    "grossProfit": "61224000.00",
                    "reconciledDepreciation": "223000.00",
                    "ebit": "21627000.00",
                    "ebitda": "22186000.00",
                    "depreciationAndAmortization": "559000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "20327000.00",
                    "otherOperatingExpenses": "73246000.00",
                    "interestExpense": "17000.00",
                    "taxProvision": "1666000.00",
                    "interestIncome": "411000.00",
                    "netInterestIncome": "305000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1666000.00",
                    "totalRevenue": "93573000.00",
                    "totalOperatingExpenses": "40897000.00",
                    "costOfRevenue": "32349000.00",
                    "totalOtherIncomeExpenseNet": "1283000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "19944000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "18000000.00",
                    "minorityInterest": null,
                    "netIncome": "17000000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "65000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "18000000.00",
                    "ebitda": "18500000.00",
                    "depreciationAndAmortization": "500000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "18000000.00",
                    "otherOperatingExpenses": "81000000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1000000.00",
                    "totalRevenue": "99000000.00",
                    "totalOperatingExpenses": "47000000.00",
                    "costOfRevenue": "34000000.00",
                    "totalOtherIncomeExpenseNet": "-18000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "13000000.00",
                    "minorityInterest": null,
                    "netIncome": "14000000.00",
                    "sellingGeneralAdministrative": "8005000.00",
                    "sellingAndMarketingExpenses": "25491500.00",
                    "grossProfit": "57000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "13000000.00",
                    "ebitda": "15000000.00",
                    "depreciationAndAmortization": "2000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13000000.00",
                    "otherOperatingExpenses": "77000000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1000000.00",
                    "totalRevenue": "90000000.00",
                    "totalOperatingExpenses": "44000000.00",
                    "costOfRevenue": "33000000.00",
                    "totalOtherIncomeExpenseNet": "-13000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "25713000.00",
                    "minorityInterest": null,
                    "netIncome": "24120000.00",
                    "sellingGeneralAdministrative": "8409000.00",
                    "sellingAndMarketingExpenses": "29830000.00",
                    "grossProfit": "62534000.00",
                    "reconciledDepreciation": null,
                    "ebit": "24886000.00",
                    "ebitda": "26654000.00",
                    "depreciationAndAmortization": "1768000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "24886000.00",
                    "otherOperatingExpenses": "72684000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1593000.00",
                    "totalRevenue": "97570000.00",
                    "totalOperatingExpenses": "37648000.00",
                    "costOfRevenue": "35036000.00",
                    "totalOtherIncomeExpenseNet": "827000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-09-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "18221000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "16625000.00",
                    "sellingGeneralAdministrative": "8984000.00",
                    "sellingAndMarketingExpenses": "50900000.00",
                    "grossProfit": "80482000.00",
                    "reconciledDepreciation": "611000.00",
                    "ebit": "18247000.00",
                    "ebitda": "19909000.00",
                    "depreciationAndAmortization": "1662000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "18639000.00",
                    "otherOperatingExpenses": "101272000.00",
                    "interestExpense": "118000.00",
                    "taxProvision": "1596000.00",
                    "interestIncome": "410000.00",
                    "netInterestIncome": "292000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1596000.00",
                    "totalRevenue": "119911000.00",
                    "totalOperatingExpenses": "61843000.00",
                    "costOfRevenue": "39429000.00",
                    "totalOtherIncomeExpenseNet": "-418000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "16625000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "15590000.00",
                    "minorityInterest": null,
                    "netIncome": "14266000.00",
                    "sellingGeneralAdministrative": "8334000.00",
                    "sellingAndMarketingExpenses": "47282500.00",
                    "grossProfit": "62930000.00",
                    "reconciledDepreciation": null,
                    "ebit": "13114000.00",
                    "ebitda": "14724000.00",
                    "depreciationAndAmortization": "1610000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13114000.00",
                    "otherOperatingExpenses": "83909000.00",
                    "interestExpense": "102000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1324000.00",
                    "totalRevenue": "97023000.00",
                    "totalOperatingExpenses": "49816000.00",
                    "costOfRevenue": "34093000.00",
                    "totalOtherIncomeExpenseNet": "2476000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1165000.00",
                    "minorityInterest": null,
                    "netIncome": "-2357000.00",
                    "sellingGeneralAdministrative": "8565000.00",
                    "sellingAndMarketingExpenses": "40594000.00",
                    "grossProfit": "63711000.00",
                    "reconciledDepreciation": null,
                    "ebit": "12736000.00",
                    "ebitda": "14356000.00",
                    "depreciationAndAmortization": "1620000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "12736000.00",
                    "otherOperatingExpenses": "84778000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1192000.00",
                    "totalRevenue": "97514000.00",
                    "totalOperatingExpenses": "50975000.00",
                    "costOfRevenue": "33803000.00",
                    "totalOtherIncomeExpenseNet": "-13901000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "16071000.00",
                    "minorityInterest": null,
                    "netIncome": "14618000.00",
                    "sellingGeneralAdministrative": "6976000.00",
                    "sellingAndMarketingExpenses": "52024000.00",
                    "grossProfit": "74000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "14648000.00",
                    "ebitda": "16267000.00",
                    "depreciationAndAmortization": "1619000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14648000.00",
                    "otherOperatingExpenses": "96016000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1453000.00",
                    "totalRevenue": "110664000.00",
                    "totalOperatingExpenses": "59417000.00",
                    "costOfRevenue": "36599000.00",
                    "totalOtherIncomeExpenseNet": "1423000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "15700000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "14714000.00",
                    "sellingGeneralAdministrative": "9368000.00",
                    "sellingAndMarketingExpenses": "45038000.00",
                    "grossProfit": "70436000.00",
                    "reconciledDepreciation": "561000.00",
                    "ebit": "15718000.00",
                    "ebitda": "17059000.00",
                    "depreciationAndAmortization": "1341000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "15212000.00",
                    "otherOperatingExpenses": "90612000.00",
                    "interestExpense": "18000.00",
                    "taxProvision": "986000.00",
                    "interestIncome": "569000.00",
                    "netInterestIncome": "464000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "986000.00",
                    "totalRevenue": "105824000.00",
                    "totalOperatingExpenses": "55224000.00",
                    "costOfRevenue": "35388000.00",
                    "totalOtherIncomeExpenseNet": "488000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "14713000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-4526000.00",
                    "minorityInterest": null,
                    "netIncome": "-5404000.00",
                    "sellingGeneralAdministrative": "7560000.00",
                    "sellingAndMarketingExpenses": "63168000.00",
                    "grossProfit": "70703000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-25000.00",
                    "ebitda": "1577000.00",
                    "depreciationAndAmortization": "1602000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-25000.00",
                    "otherOperatingExpenses": "106956000.00",
                    "interestExpense": "3343000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "878000.00",
                    "totalRevenue": "106931000.00",
                    "totalOperatingExpenses": "70728000.00",
                    "costOfRevenue": "36228000.00",
                    "totalOtherIncomeExpenseNet": "-4501000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "12311000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "11000000.00",
                    "sellingGeneralAdministrative": "7517000.00",
                    "sellingAndMarketingExpenses": "54004000.00",
                    "grossProfit": "71000000.00",
                    "reconciledDepreciation": "1624000.00",
                    "ebit": "10000000.00",
                    "ebitda": "12000000.00",
                    "depreciationAndAmortization": "2000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10000000.00",
                    "otherOperatingExpenses": "99000000.00",
                    "interestExpense": "151000.00",
                    "taxProvision": "1222000.00",
                    "interestIncome": "907000.00",
                    "netInterestIncome": "970000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1222000.00",
                    "totalRevenue": "109000000.00",
                    "totalOperatingExpenses": "61000000.00",
                    "costOfRevenue": "38000000.00",
                    "totalOtherIncomeExpenseNet": "-10000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "11089000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "25266000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "23683000.00",
                    "sellingGeneralAdministrative": "8198000.00",
                    "sellingAndMarketingExpenses": "40948000.00",
                    "grossProfit": "81375000.00",
                    "reconciledDepreciation": "1749000.00",
                    "ebit": "25381000.00",
                    "ebitda": "27130000.00",
                    "depreciationAndAmortization": "1749000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "28957000.00",
                    "otherOperatingExpenses": "92338000.00",
                    "interestExpense": "115000.00",
                    "taxProvision": "1583000.00",
                    "interestIncome": "1101000.00",
                    "netInterestIncome": "-676000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1583000.00",
                    "totalRevenue": "121295000.00",
                    "totalOperatingExpenses": "52418000.00",
                    "costOfRevenue": "39920000.00",
                    "totalOtherIncomeExpenseNet": "-3691000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "23683000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-09-29",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "19845000.00",
                    "minorityInterest": null,
                    "netIncome": "19518000.00",
                    "sellingGeneralAdministrative": "8019000.00",
                    "sellingAndMarketingExpenses": "48813000.00",
                    "grossProfit": "72677000.00",
                    "reconciledDepreciation": "495000.00",
                    "ebit": "14785000.00",
                    "ebitda": "16281000.00",
                    "depreciationAndAmortization": "1496000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14865000.00",
                    "otherOperatingExpenses": "99999000.00",
                    "interestExpense": "226000.00",
                    "taxProvision": "327000.00",
                    "interestIncome": "1063000.00",
                    "netInterestIncome": "857000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "326000.00",
                    "totalRevenue": "114864000.00",
                    "totalOperatingExpenses": "57812000.00",
                    "costOfRevenue": "42187000.00",
                    "totalOtherIncomeExpenseNet": "4980000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "19518000.00",
                    "netIncomeApplicableToCommonShares": "5671500.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-7428000.00",
                    "minorityInterest": null,
                    "netIncome": "-8176000.00",
                    "sellingGeneralAdministrative": "7398000.00",
                    "sellingAndMarketingExpenses": "64567499.00",
                    "grossProfit": "75345999.00",
                    "reconciledDepreciation": null,
                    "ebit": "-10773000.00",
                    "ebitda": "-9366000.00",
                    "depreciationAndAmortization": "1407000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-10773000.00",
                    "otherOperatingExpenses": "130048000.00",
                    "interestExpense": "551000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "748000.00",
                    "totalRevenue": "119275000.00",
                    "totalOperatingExpenses": "86119000.00",
                    "costOfRevenue": "43929000.00",
                    "totalOtherIncomeExpenseNet": "3345000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "5671500.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-100777000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-100365000.00",
                    "sellingGeneralAdministrative": "9168000.00",
                    "sellingAndMarketingExpenses": "34888000.00",
                    "grossProfit": "46582000.00",
                    "reconciledDepreciation": "1542000.00",
                    "ebit": "-682000.00",
                    "ebitda": "860000.00",
                    "depreciationAndAmortization": "1542000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-682000.00",
                    "otherOperatingExpenses": "102590000.00",
                    "interestExpense": "930000.00",
                    "taxProvision": "-412000.00",
                    "interestIncome": "768000.00",
                    "netInterestIncome": "2213000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-412000.00",
                    "totalRevenue": "103050000.00",
                    "totalOperatingExpenses": "46122000.00",
                    "costOfRevenue": "56468000.00",
                    "totalOtherIncomeExpenseNet": "-100095000.00",
                    "discontinuedOperations": "23405000.00",
                    "netIncomeFromContinuingOps": "-100365000.00",
                    "netIncomeApplicableToCommonShares": "-76960000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "33779000.00",
                    "minorityInterest": "-432000.00",
                    "netIncome": "31200000.00",
                    "sellingGeneralAdministrative": "13980000.00",
                    "sellingAndMarketingExpenses": "20240000.00",
                    "grossProfit": "83046000.00",
                    "reconciledDepreciation": "1742000.00",
                    "ebit": "34047000.00",
                    "ebitda": "35789000.00",
                    "depreciationAndAmortization": "1742000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "47605000.00",
                    "otherOperatingExpenses": "77196000.00",
                    "interestExpense": "1726000.00",
                    "taxProvision": "2147000.00",
                    "interestIncome": "536000.00",
                    "netInterestIncome": "-1805000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2147000.00",
                    "totalRevenue": "124801000.00",
                    "totalOperatingExpenses": "35441000.00",
                    "costOfRevenue": "41755000.00",
                    "totalOtherIncomeExpenseNet": "-13826000.00",
                    "discontinuedOperations": "-3034000.00",
                    "netIncomeFromContinuingOps": "34666000.00",
                    "netIncomeApplicableToCommonShares": "31200000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "42118000.00",
                    "minorityInterest": "307000.00",
                    "netIncome": "29634000.00",
                    "sellingGeneralAdministrative": "7441000.00",
                    "sellingAndMarketingExpenses": "35027000.00",
                    "grossProfit": "87068000.00",
                    "reconciledDepreciation": "2150000.00",
                    "ebit": "43226000.00",
                    "ebitda": "45376000.00",
                    "depreciationAndAmortization": "2150000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "43226000.00",
                    "otherOperatingExpenses": "82540000.00",
                    "interestExpense": "11764000.00",
                    "taxProvision": "1252000.00",
                    "interestIncome": "1612000.00",
                    "netInterestIncome": "1612000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1252000.00",
                    "totalRevenue": "125766000.00",
                    "totalOperatingExpenses": "43842000.00",
                    "costOfRevenue": "38698000.00",
                    "totalOtherIncomeExpenseNet": "-1108000.00",
                    "discontinuedOperations": "-11538000.00",
                    "netIncomeFromContinuingOps": "40866000.00",
                    "netIncomeApplicableToCommonShares": "29634000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "24163000.00",
                    "minorityInterest": "18000.00",
                    "netIncome": "23429000.00",
                    "sellingGeneralAdministrative": "8496000.00",
                    "sellingAndMarketingExpenses": "56593000.00",
                    "grossProfit": "83310000.00",
                    "reconciledDepreciation": "1467000.00",
                    "ebit": "16754000.00",
                    "ebitda": "18221000.00",
                    "depreciationAndAmortization": "1467000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "16754000.00",
                    "otherOperatingExpenses": "109317000.00",
                    "interestExpense": "1038000.00",
                    "taxProvision": "752000.00",
                    "interestIncome": "99000.00",
                    "netInterestIncome": "-939000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "752000.00",
                    "totalRevenue": "126071000.00",
                    "totalOperatingExpenses": "66556000.00",
                    "costOfRevenue": "42761000.00",
                    "totalOtherIncomeExpenseNet": "7409000.00",
                    "discontinuedOperations": "-11538000.00",
                    "netIncomeFromContinuingOps": "23411000.00",
                    "netIncomeApplicableToCommonShares": "23429000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "18333000.00",
                    "minorityInterest": null,
                    "netIncome": "18051000.00",
                    "sellingGeneralAdministrative": "9336000.00",
                    "sellingAndMarketingExpenses": "51013000.00",
                    "grossProfit": "84114000.00",
                    "reconciledDepreciation": "827000.00",
                    "ebit": "22938000.00",
                    "ebitda": "23765000.00",
                    "depreciationAndAmortization": "827000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "22938000.00",
                    "otherOperatingExpenses": "99646000.00",
                    "interestExpense": null,
                    "taxProvision": "282000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-4605000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "282000.00",
                    "totalRevenue": "122584000.00",
                    "totalOperatingExpenses": "61176000.00",
                    "costOfRevenue": "38470000.00",
                    "totalOtherIncomeExpenseNet": "-4605000.00",
                    "discontinuedOperations": "-11538000.00",
                    "netIncomeFromContinuingOps": "18051000.00",
                    "netIncomeApplicableToCommonShares": "18040000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-98551000.00",
                    "minorityInterest": null,
                    "netIncome": "-103701000.00",
                    "sellingGeneralAdministrative": "4873000.00",
                    "sellingAndMarketingExpenses": "63682000.00",
                    "grossProfit": "82715000.00",
                    "reconciledDepreciation": "645000.00",
                    "ebit": "-97751000.00",
                    "ebitda": "-97106000.00",
                    "depreciationAndAmortization": "645000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-111388000.00",
                    "otherOperatingExpenses": "226565000.00",
                    "interestExpense": "800000.00",
                    "taxProvision": "291000.00",
                    "interestIncome": null,
                    "netInterestIncome": "12791000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "264000.00",
                    "totalRevenue": "115177000.00",
                    "totalOperatingExpenses": "194103000.00",
                    "costOfRevenue": "32462000.00",
                    "totalOtherIncomeExpenseNet": "12837000.00",
                    "discontinuedOperations": "-11538000.00",
                    "netIncomeFromContinuingOps": "-103700000.00",
                    "netIncomeApplicableToCommonShares": "-103700000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-14819000.00",
                    "minorityInterest": null,
                    "netIncome": "-20010000.00",
                    "sellingGeneralAdministrative": "3247000.00",
                    "sellingAndMarketingExpenses": "90745000.00",
                    "grossProfit": "78568000.00",
                    "reconciledDepreciation": "609000.00",
                    "ebit": "-15530000.00",
                    "ebitda": "-14921000.00",
                    "depreciationAndAmortization": "609000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-15530000.00",
                    "otherOperatingExpenses": "125174000.00",
                    "interestExpense": null,
                    "taxProvision": "370000.00",
                    "interestIncome": null,
                    "netInterestIncome": "633000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "325000.00",
                    "totalRevenue": "109644000.00",
                    "totalOperatingExpenses": "94098000.00",
                    "costOfRevenue": "31076000.00",
                    "totalOtherIncomeExpenseNet": "711000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-20008000.00",
                    "netIncomeApplicableToCommonShares": "-20008000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-11603000.00",
                    "minorityInterest": null,
                    "netIncome": "-11787000.00",
                    "sellingGeneralAdministrative": "2809000.00",
                    "sellingAndMarketingExpenses": "64727000.00",
                    "grossProfit": "58272000.00",
                    "reconciledDepreciation": "459000.00",
                    "ebit": "-9723000.00",
                    "ebitda": "-9264000.00",
                    "depreciationAndAmortization": "459000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-9723000.00",
                    "otherOperatingExpenses": "96412000.00",
                    "interestExpense": "1880000.00",
                    "taxProvision": "184000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-1880000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "184000.00",
                    "totalRevenue": "86689000.00",
                    "totalOperatingExpenses": "67995000.00",
                    "costOfRevenue": "28417000.00",
                    "totalOtherIncomeExpenseNet": "-1880000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-11787000.00",
                    "netIncomeApplicableToCommonShares": "-15897500.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "6551000.00",
                    "minorityInterest": null,
                    "netIncome": "6301000.00",
                    "sellingGeneralAdministrative": "2820000.00",
                    "sellingAndMarketingExpenses": "39364000.00",
                    "grossProfit": "47471000.00",
                    "reconciledDepreciation": null,
                    "ebit": "5121000.00",
                    "ebitda": "5287000.00",
                    "depreciationAndAmortization": "166000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "5121000.00",
                    "otherOperatingExpenses": "69236000.00",
                    "interestExpense": "561000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "250000.00",
                    "totalRevenue": "74357000.00",
                    "totalOperatingExpenses": "42350000.00",
                    "costOfRevenue": "26886000.00",
                    "totalOtherIncomeExpenseNet": "1430000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-10948000.00",
                    "minorityInterest": null,
                    "netIncome": "-11171000.00",
                    "sellingGeneralAdministrative": "306000.00",
                    "sellingAndMarketingExpenses": "53039000.00",
                    "grossProfit": "41858000.00",
                    "reconciledDepreciation": "163000.00",
                    "ebit": "-11650000.00",
                    "ebitda": "-11487000.00",
                    "depreciationAndAmortization": "163000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-11650000.00",
                    "otherOperatingExpenses": "76150000.00",
                    "interestExpense": null,
                    "taxProvision": "223000.00",
                    "interestIncome": null,
                    "netInterestIncome": "702000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "223000.00",
                    "totalRevenue": "64500000.00",
                    "totalOperatingExpenses": "53508000.00",
                    "costOfRevenue": "22642000.00",
                    "totalOtherIncomeExpenseNet": "702000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-11171000.00",
                    "netIncomeApplicableToCommonShares": "-11171000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "10618000.00",
                    "minorityInterest": null,
                    "netIncome": "10409000.00",
                    "sellingGeneralAdministrative": "305000.00",
                    "sellingAndMarketingExpenses": "30973000.00",
                    "grossProfit": "41230000.00",
                    "reconciledDepreciation": null,
                    "ebit": "9802000.00",
                    "ebitda": "9952000.00",
                    "depreciationAndAmortization": "150000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9802000.00",
                    "otherOperatingExpenses": "53458000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "209000.00",
                    "totalRevenue": "63260000.00",
                    "totalOperatingExpenses": "31428000.00",
                    "costOfRevenue": "22030000.00",
                    "totalOtherIncomeExpenseNet": "816000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "10409000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-6110000.00",
                    "minorityInterest": null,
                    "netIncome": "-6290000.00",
                    "sellingGeneralAdministrative": "258000.00",
                    "sellingAndMarketingExpenses": "42380000.00",
                    "grossProfit": "37780000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-4940000.00",
                    "ebitda": "-4858000.00",
                    "depreciationAndAmortization": "82000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4940000.00",
                    "otherOperatingExpenses": "63715000.00",
                    "interestExpense": "1170000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "180000.00",
                    "totalRevenue": "58775000.00",
                    "totalOperatingExpenses": "42720000.00",
                    "costOfRevenue": "20995000.00",
                    "totalOtherIncomeExpenseNet": "-1170000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "2059500.00",
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "74696000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "69331000.00",
                    "sellingGeneralAdministrative": "33732000.00",
                    "sellingAndMarketingExpenses": "153504000.00",
                    "grossProfit": "262932000.00",
                    "reconciledDepreciation": "6854000.00",
                    "ebit": "74780000.00",
                    "ebitda": "81634000.00",
                    "depreciationAndAmortization": "6854000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "71140000.00",
                    "otherOperatingExpenses": "333206000.00",
                    "interestExpense": "84000.00",
                    "taxProvision": "5365000.00",
                    "interestIncome": "1749000.00",
                    "netInterestIncome": "1306000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5365000.00",
                    "totalRevenue": "404346000.00",
                    "totalOperatingExpenses": "191792000.00",
                    "costOfRevenue": "141414000.00",
                    "totalOtherIncomeExpenseNet": "3556000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "69331000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "30043000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "25534000.00",
                    "sellingGeneralAdministrative": "32741000.00",
                    "sellingAndMarketingExpenses": "200824000.00",
                    "grossProfit": "278915000.00",
                    "reconciledDepreciation": "6181000.00",
                    "ebit": "30248000.00",
                    "ebitda": "36429000.00",
                    "depreciationAndAmortization": "6181000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "40519000.00",
                    "otherOperatingExpenses": "380414000.00",
                    "interestExpense": "205000.00",
                    "taxProvision": "4509000.00",
                    "interestIncome": "2344000.00",
                    "netInterestIncome": "1786000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4509000.00",
                    "totalRevenue": "420933000.00",
                    "totalOperatingExpenses": "238396000.00",
                    "costOfRevenue": "142018000.00",
                    "totalOtherIncomeExpenseNet": "-10476000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "25534000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-04-29",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "49994000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "46115000.00",
                    "sellingGeneralAdministrative": "31794000.00",
                    "sellingAndMarketingExpenses": "218351000.00",
                    "grossProfit": "303860000.00",
                    "reconciledDepreciation": "6194000.00",
                    "ebit": "50402000.00",
                    "ebitda": "56678000.00",
                    "depreciationAndAmortization": "6276000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "38362000.00",
                    "otherOperatingExpenses": "426187000.00",
                    "interestExpense": "408000.00",
                    "taxProvision": "2008000.00",
                    "interestIncome": "3878000.00",
                    "netInterestIncome": "1533000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3879000.00",
                    "totalRevenue": "464549000.00",
                    "totalOperatingExpenses": "265498000.00",
                    "costOfRevenue": "160689000.00",
                    "totalOtherIncomeExpenseNet": "11632000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-41934000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-06-26",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "11170000.00",
                    "minorityInterest": "-107000.00",
                    "netIncome": "7303000.00",
                    "sellingGeneralAdministrative": "30339000.00",
                    "sellingAndMarketingExpenses": "146449000.00",
                    "grossProfit": "302706000.00",
                    "reconciledDepreciation": "6901000.00",
                    "ebit": "11652000.00",
                    "ebitda": "18553000.00",
                    "depreciationAndAmortization": "6901000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "117178000.00",
                    "otherOperatingExpenses": "362510000.00",
                    "interestExpense": "482000.00",
                    "taxProvision": "3760000.00",
                    "interestIncome": "1639000.00",
                    "netInterestIncome": "801000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3760000.00",
                    "totalRevenue": "479688000.00",
                    "totalOperatingExpenses": "185528000.00",
                    "costOfRevenue": "176982000.00",
                    "totalOtherIncomeExpenseNet": "-106008000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "7410000.00",
                    "netIncomeApplicableToCommonShares": "7303000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-04-29",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-116317000.00",
                    "minorityInterest": "-11000.00",
                    "netIncome": "-117444000.00",
                    "sellingGeneralAdministrative": "23031000.00",
                    "sellingAndMarketingExpenses": "270167000.00",
                    "grossProfit": "297920000.00",
                    "reconciledDepreciation": "2540000.00",
                    "ebit": "-116226000.00",
                    "ebitda": "-113686000.00",
                    "depreciationAndAmortization": "2540000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-123256000.00",
                    "otherOperatingExpenses": "557350000.00",
                    "interestExpense": "91000.00",
                    "taxProvision": "1127000.00",
                    "interestIncome": "11203000.00",
                    "netInterestIncome": "6939000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1127000.00",
                    "totalRevenue": "434094000.00",
                    "totalOperatingExpenses": "421176000.00",
                    "costOfRevenue": "136174000.00",
                    "totalOtherIncomeExpenseNet": "6939000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-117444000.00",
                    "netIncomeApplicableToCommonShares": "-117455000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "111000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-751000.00",
                    "sellingGeneralAdministrative": "3689000.00",
                    "sellingAndMarketingExpenses": "165756000.00",
                    "grossProfit": "168339000.00",
                    "reconciledDepreciation": "561000.00",
                    "ebit": "111000.00",
                    "ebitda": "672000.00",
                    "depreciationAndAmortization": "561000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-1667000.00",
                    "otherOperatingExpenses": "262559000.00",
                    "interestExpense": "45000.00",
                    "taxProvision": "862000.00",
                    "interestIncome": "7000.00",
                    "netInterestIncome": "1778000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "862000.00",
                    "totalRevenue": "260892000.00",
                    "totalOperatingExpenses": "170006000.00",
                    "costOfRevenue": "92553000.00",
                    "totalOtherIncomeExpenseNet": "1778000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-751000.00",
                    "netIncomeApplicableToCommonShares": "-751000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-35519000.00",
                    "minorityInterest": null,
                    "netIncome": "-35526000.00",
                    "sellingGeneralAdministrative": "2611000.00",
                    "sellingAndMarketingExpenses": "82180000.00",
                    "grossProfit": "49318000.00",
                    "reconciledDepreciation": "286000.00",
                    "ebit": "-35759000.00",
                    "ebitda": "-35473000.00",
                    "depreciationAndAmortization": "286000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-35759000.00",
                    "otherOperatingExpenses": "129570000.00",
                    "interestExpense": "168000.00",
                    "taxProvision": "7000.00",
                    "interestIncome": null,
                    "netInterestIncome": "240000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "7000.00",
                    "totalRevenue": "93811000.00",
                    "totalOperatingExpenses": "85077000.00",
                    "costOfRevenue": "44493000.00",
                    "totalOtherIncomeExpenseNet": "240000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-35526000.00",
                    "netIncomeApplicableToCommonShares": "-35526000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
GDEV Inc.

1 Year

3 Year

10 Year

Actions

People

Directors & Officers

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
