GORV.US Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. Ronald K. Fleming	CEO & Director	1959
Ms. Amber Dillard	Chief Operating Officer	1985
Mr. Jeff Needles	CFO & Corporate Secretary	1977
Mr. Chander Makhija	Chief Technology Officer	NA
Mr. Kyle T. Richter	Chief Administrative Officer	1971
Ms. Ashley Ball	Senior Director Of Marketing	NA
James Meehan	Corporate Controller	NA
Insider Trading

Open insider trading
Date	Insider Name	Title	Transaction Type	Shares	Price	Value	SEC
Nov 15, 2024	Coliseum Capital Management, L	N/A	Purchase	485.44K	$30.90	$15.00M	SEC
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
Coliseum Capital Management LLC	76.49M	Mar 31, 2025	68.25%	$2.07	0.00%
Alta Fundamental Advisers LLC	14.56M	Mar 31, 2025	12.99%	$3.04	0.00%
Park West Asset Management LLC	7.85M	Mar 31, 2025	7.00%	$0.21	-27.82%
Vanguard Group Inc	2.30M	Mar 31, 2025	2.05%	$0.00	499.05%
BlackRock Inc	1.58M	Mar 31, 2025	1.41%	$0.00	1,003.38%
Cannell Capital LLC	1.22M	Mar 31, 2025	1.09%	$0.13	-0.24%
Geode Capital Management, LLC	699.46K	Mar 31, 2025	0.62%	$0.00	337.43%
RBF LLC	191.73K	Mar 31, 2025	0.17%	$0.00	-3.58%
State Street Corp	57.44K	Mar 31, 2025	0.05%	$0.00	13.09%
Cresset Asset Management, LLC	49.26K	Mar 31, 2025	0.04%	$0.00	0.00%
Northern Trust Corp	26.49K	Mar 31, 2025	0.02%	$0.00	-24.76%
Bank of America Corp	6.23K	Mar 31, 2025	0.01%	$0.00	15.56%
UBS Group AG	2.21K	Mar 31, 2025	0.00%	$0.00	-69.64%
Tower Research Capital LLC	990.00	Mar 31, 2025	0.00%	$0.00	-85.44%
SIMPLEX TRADING, LLC	656.00	Mar 31, 2025	0.00%	$0.00	75.87%
BNP Paribas Arbitrage, SA	352.00	Mar 31, 2025	0.00%	$0.00	-9.28%
JPMorgan Chase & Co	183.00	Mar 31, 2025	0.00%	$0.00	-1.08%
Goss Wealth Management LLC	65.00	Mar 31, 2025	0.00%	$0.00	-50.00%
Goldman Sachs Group Inc	0.00	Jun 30, 2025	0.00%	$0.00	-100.00%
Susquehanna International Group, LLP	0.00	Jun 30, 2025	0.00%	$0.00	-100.00%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	Extended Equity Market Fund K	178.77K	0.16%	▼ 1.96%	Jun 30, 2025
2	Vanguard Institutional Extnd Mkt Idx Tr	46.89K	1.26%	▼ 31.51%	Jul 31, 2025
3	Extended Equity Market Fund M	22.52K	0.02%	▼ 1.41%	Jun 30, 2025
4	NT Ext Equity Mkt Idx Fd - NL	13.74K	0.01%	▲ 0.00%	Jun 30, 2025
5	Fidelity Extended Market Index	12.35K	0.33%	▲ 42.43%	Jul 31, 2025
6	Northern Trust Extended Eq Market Idx	11.90K	0.01%	▲ 0.00%	Jun 30, 2025
7	NT Ext Equity Mkt Idx Fd - L	11.90K	0.01%	▲ 0.00%	Jun 30, 2025
8	Blackrock US Eq Mkt Fund CF	11.42K	0.01%	▲ 0.00%	Jun 30, 2025
9	NT Ext Equity Mkt Idx Fd - DC - NL - T2	10.67K	0.01%	▼ 0.25%	Jun 30, 2025
10	U.S. Equity Market Fund F	9.83K	0.01%	▼ 0.56%	Jun 30, 2025
Financial Highlights

▼
Market Cap: $1.57M
EBITDA: $-30.87M
Book Value: $-7.04
Earnings/Share: $-111.14
Profit Margin: -38.07%
Operating Margin: -15.11%
ROA (TTM): -5.59%
ROE (TTM): -406.40%
Revenue (TTM): $558.43M
Revenue/Share (TTM): $228.91
Earnings Growth (YOY): 0.00%
Revenue Growth (YOY): -50.80%
Valuation Metrics

Enterprise Value: $250.22M
Trailing P/E: 0.00
Forward P/E: 0.00
Shares Statistics

Shares Outstanding: 3.74M
Shares Float: 1.17M
% Insiders: 0.423%
% Institutions: 74.29%
Shares Short: 184.84K
Shares Short (Prior Month): 144.34K
Short Ratio: 0.37
Short % Float: 12.80%
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
$871.56M
Cost of Goods Sold
adjust
$-710.71M
Gross Profit
subtotal
$160.86M
SG&A
adjust
$-200.09M
Other Operating Expense
adjust
$-59.72M
Operating Income
subtotal
$-98.95M
Other / Non-Operating Items
adjust
$-64.76M
Net Income
subtotal
$-163.71M
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": "GORV",
        "Type": "Common Stock",
        "Name": "Lazydays Holdings Inc",
        "Exchange": "NASDAQ",
        "OperatingMIC": "XNAS",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG00JNJQZN0",
        "ISIN": null,
        "LEI": null,
        "PrimaryTicker": null,
        "CUSIP": null,
        "CIK": "0001721741",
        "EmployerIdNumber": "82-4183498",
        "FiscalYearEnd": "December",
        "IPODate": "2015-11-25",
        "InternationalDomestic": "Domestic",
        "Sector": "Consumer Cyclical",
        "Industry": "Auto & Truck Dealerships",
        "GicSector": "Consumer Discretionary",
        "GicGroup": "Consumer Discretionary Distribution & Retail",
        "GicIndustry": "Specialty Retail",
        "GicSubIndustry": "Automotive Retail",
        "HomeCategory": "Domestic",
        "IsDelisted": true,
        "DelistedDate": "2026-11-04",
        "Description": "Lazydays Holdings, Inc., through its subsidiaries, operates and manages recreational vehicle dealerships under the Lazydays brand in the United States. The company sells new and pre-owned recreational vehicles (RVs), and related parts and accessories. It also provides RV repair and services, as well as arranges financing and extended service contracts for RV sales through third-party financing sources and extended warranty providers; and insurance products. The company was founded in 1976 and is headquartered in Tampa, Florida.",
        "Address": "4042 Park Oaks Boulevard, Tampa, FL, United States, 33610",
        "AddressData": {
            "Street": "4042 Park Oaks Boulevard",
            "City": "Tampa",
            "State": "FL",
            "Country": "United States",
            "ZIP": "33610"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Ronald K. Fleming",
                "Title": "CEO & Director",
                "YearBorn": "1959"
            },
            {
                "Name": "Ms. Amber  Dillard",
                "Title": "Chief Operating Officer",
                "YearBorn": "1985"
            },
            {
                "Name": "Mr. Jeff  Needles",
                "Title": "CFO & Corporate Secretary",
                "YearBorn": "1977"
            },
            {
                "Name": "Mr. Chander  Makhija",
                "Title": "Chief Technology Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Kyle T. Richter",
                "Title": "Chief Administrative Officer",
                "YearBorn": "1971"
            },
            {
                "Name": "Ms. Ashley  Ball",
                "Title": "Senior Director Of Marketing",
                "YearBorn": "NA"
            },
            {
                "Name": "James  Meehan",
                "Title": "Corporate Controller",
                "YearBorn": "NA"
            }
        ],
        "Phone": "813 246 4999",
        "WebURL": "https://www.lazydays.com",
        "LogoURL": "/img/logos/US/GORV.png",
        "FullTimeEmployees": 800,
        "UpdatedAt": "2026-01-12"
    },
    "Highlights": {
        "MarketCapitalization": 1573084,
        "MarketCapitalizationMln": 1.5731,
        "EBITDA": -30865000,
        "PERatio": null,
        "PEGRatio": null,
        "WallStreetTargetPrice": 10,
        "BookValue": -7.041,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": -111.14,
        "EPSEstimateCurrentYear": 0,
        "EPSEstimateNextYear": 0,
        "EPSEstimateNextQuarter": 0,
        "EPSEstimateCurrentQuarter": 0,
        "MostRecentQuarter": "2025-09-30",
        "ProfitMargin": -0.3807,
        "OperatingMarginTTM": -0.1511,
        "ReturnOnAssetsTTM": -0.0559,
        "ReturnOnEquityTTM": -4.064,
        "RevenueTTM": 558425024,
        "RevenuePerShareTTM": 228.909,
        "QuarterlyRevenueGrowthYOY": -0.508,
        "GrossProfitTTM": 127979000,
        "DilutedEpsTTM": -111.14,
        "QuarterlyEarningsGrowthYOY": 0
    },
    "Valuation": {
        "TrailingPE": 0,
        "ForwardPE": 0,
        "PriceSalesTTM": 0.0028,
        "PriceBookMRQ": 0.1609,
        "EnterpriseValue": 250215084,
        "EnterpriseValueRevenue": 0.4481,
        "EnterpriseValueEbitda": -8.4033
    },
    "SharesStats": {
        "SharesOutstanding": 3735655,
        "SharesFloat": 1170530,
        "PercentInsiders": 0.42300000000000004,
        "PercentInstitutions": 74.29299999999999,
        "SharesShort": 184842,
        "SharesShortPriorMonth": 144342,
        "ShortRatio": 0.37,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.128
    },
    "Technicals": {
        "Beta": 1.549,
        "52WeekHigh": 1.6355,
        "52WeekLow": 0.415,
        "50DayMA": 1.5469,
        "200DayMA": 6.0275,
        "SharesShort": 184842,
        "SharesShortPriorMonth": 144342,
        "ShortRatio": 0.37,
        "ShortPercent": 0.128
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": null,
        "ExDividendDate": null,
        "LastSplitFactor": "1:30",
        "LastSplitDate": "2025-07-14",
        "NumberDividendsByYear": []
    },
    "AnalystRatings": {
        "Rating": 5,
        "TargetPrice": 10,
        "StrongBuy": 1,
        "Buy": 0,
        "Hold": 0,
        "Sell": 0,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "Coliseum Capital Management LLC",
                "date": "2025-03-31",
                "totalShares": 68.2542,
                "totalAssets": 2.0719,
                "currentShares": 76492984,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Alta Fundamental Advisers LLC",
                "date": "2025-03-31",
                "totalShares": 12.9946,
                "totalAssets": 3.0371,
                "currentShares": 14563106,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Park West Asset Management LLC",
                "date": "2025-03-31",
                "totalShares": 7.0018,
                "totalAssets": 0.2057,
                "currentShares": 7847010,
                "change": -3024483,
                "change_p": -27.8203
            },
            {
                "name": "Vanguard Group Inc",
                "date": "2025-03-31",
                "totalShares": 2.0528,
                "totalAssets": 0,
                "currentShares": 2300587,
                "change": 1916546,
                "change_p": 499.0472
            },
            {
                "name": "BlackRock Inc",
                "date": "2025-03-31",
                "totalShares": 1.4116,
                "totalAssets": 0,
                "currentShares": 1582034,
                "change": 1438653,
                "change_p": 1003.3777
            },
            {
                "name": "Cannell Capital LLC",
                "date": "2025-03-31",
                "totalShares": 1.0851,
                "totalAssets": 0.1313,
                "currentShares": 1216114,
                "change": -2948,
                "change_p": -0.2418
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2025-03-31",
                "totalShares": 0.6241,
                "totalAssets": 0,
                "currentShares": 699459,
                "change": 539558,
                "change_p": 337.4325
            },
            {
                "name": "RBF LLC",
                "date": "2025-03-31",
                "totalShares": 0.1711,
                "totalAssets": 0.0037,
                "currentShares": 191733,
                "change": -7113,
                "change_p": -3.5771
            },
            {
                "name": "State Street Corp",
                "date": "2025-03-31",
                "totalShares": 0.0513,
                "totalAssets": 0,
                "currentShares": 57443,
                "change": 6650,
                "change_p": 13.0924
            },
            {
                "name": "Cresset Asset Management, LLC",
                "date": "2025-03-31",
                "totalShares": 0.044,
                "totalAssets": 0.0001,
                "currentShares": 49256,
                "change": 49256,
                "change_p": 0
            },
            {
                "name": "Northern Trust Corp",
                "date": "2025-03-31",
                "totalShares": 0.0236,
                "totalAssets": 0,
                "currentShares": 26486,
                "change": -8718,
                "change_p": -24.7642
            },
            {
                "name": "Bank of America Corp",
                "date": "2025-03-31",
                "totalShares": 0.0056,
                "totalAssets": 0,
                "currentShares": 6225,
                "change": 838,
                "change_p": 15.556
            },
            {
                "name": "UBS Group AG",
                "date": "2025-03-31",
                "totalShares": 0.002,
                "totalAssets": 0,
                "currentShares": 2205,
                "change": -5059,
                "change_p": -69.6448
            },
            {
                "name": "Tower Research Capital LLC",
                "date": "2025-03-31",
                "totalShares": 0.0009,
                "totalAssets": 0,
                "currentShares": 990,
                "change": -5811,
                "change_p": -85.4433
            },
            {
                "name": "SIMPLEX TRADING, LLC",
                "date": "2025-03-31",
                "totalShares": 0.0006,
                "totalAssets": 0,
                "currentShares": 656,
                "change": 283,
                "change_p": 75.8713
            },
            {
                "name": "BNP Paribas Arbitrage, SA",
                "date": "2025-03-31",
                "totalShares": 0.0003,
                "totalAssets": 0,
                "currentShares": 352,
                "change": -36,
                "change_p": -9.2784
            },
            {
                "name": "JPMorgan Chase & Co",
                "date": "2025-03-31",
                "totalShares": 0.0002,
                "totalAssets": 0,
                "currentShares": 183,
                "change": -2,
                "change_p": -1.0811
            },
            {
                "name": "Goss Wealth Management LLC",
                "date": "2025-03-31",
                "totalShares": 0.0001,
                "totalAssets": 0,
                "currentShares": 65,
                "change": -65,
                "change_p": -50
            },
            {
                "name": "Goldman Sachs Group Inc",
                "date": "2025-06-30",
                "totalShares": 0,
                "totalAssets": 0,
                "currentShares": 0,
                "change": -275295,
                "change_p": -100
            },
            {
                "name": "Susquehanna International Group, LLP",
                "date": "2025-06-30",
                "totalShares": 0,
                "totalAssets": 0,
                "currentShares": 0,
                "change": -51797,
                "change_p": -100
            }
        ],
        "Funds": [
            {
                "name": "Extended Equity Market Fund K",
                "date": "2025-06-30",
                "totalShares": 0.1595,
                "totalAssets": 0.0003,
                "currentShares": 178770,
                "change": -3568,
                "change_p": -1.9568
            },
            {
                "name": "Vanguard Institutional Extnd Mkt Idx Tr",
                "date": "2025-07-31",
                "totalShares": 1.2552,
                "totalAssets": 0.0003,
                "currentShares": 46891,
                "change": -21573,
                "change_p": -31.51
            },
            {
                "name": "Extended Equity Market Fund M",
                "date": "2025-06-30",
                "totalShares": 0.0201,
                "totalAssets": 0.0003,
                "currentShares": 22515,
                "change": -323,
                "change_p": -1.4143
            },
            {
                "name": "NT Ext Equity Mkt Idx Fd - NL",
                "date": "2025-06-30",
                "totalShares": 0.0123,
                "totalAssets": 0.0001,
                "currentShares": 13742,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Extended Market Index",
                "date": "2025-07-31",
                "totalShares": 0.3306,
                "totalAssets": 0.0002,
                "currentShares": 12349,
                "change": 3679,
                "change_p": 42.4337
            },
            {
                "name": "Northern Trust Extended Eq Market Idx",
                "date": "2025-06-30",
                "totalShares": 0.0106,
                "totalAssets": 0,
                "currentShares": 11896,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "NT Ext Equity Mkt Idx Fd - L",
                "date": "2025-06-30",
                "totalShares": 0.0106,
                "totalAssets": 0,
                "currentShares": 11896,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Blackrock US Eq Mkt Fund CF",
                "date": "2025-06-30",
                "totalShares": 0.0102,
                "totalAssets": 0,
                "currentShares": 11416,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "NT Ext Equity Mkt Idx Fd - DC - NL - T2",
                "date": "2025-06-30",
                "totalShares": 0.0095,
                "totalAssets": 0.0001,
                "currentShares": 10671,
                "change": -27,
                "change_p": -0.2524
            },
            {
                "name": "U.S. Equity Market Fund F",
                "date": "2025-06-30",
                "totalShares": 0.0088,
                "totalAssets": 0,
                "currentShares": 9828,
                "change": -55,
                "change_p": -0.5565
            },
            {
                "name": "Fidelity Total Market Index",
                "date": "2025-07-31",
                "totalShares": 0.1885,
                "totalAssets": 0,
                "currentShares": 7040,
                "change": 1,
                "change_p": 0.0142
            },
            {
                "name": "Vanguard Total Stock Mkt Idx Inv",
                "date": "2025-07-31",
                "totalShares": 0.1697,
                "totalAssets": 0,
                "currentShares": 6341,
                "change": -137,
                "change_p": -2.1149
            },
            {
                "name": "Vanguard Instl Ttl Stck Mkt Idx Tr",
                "date": "2024-12-31",
                "totalShares": 0.005,
                "totalAssets": 0,
                "currentShares": 5585,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Series Total Market Index",
                "date": "2025-07-31",
                "totalShares": 0.1448,
                "totalAssets": 0,
                "currentShares": 5409,
                "change": 1,
                "change_p": 0.0185
            },
            {
                "name": "NT Ext Eq Mkt Indx Fd DC Lending Tier 5",
                "date": "2025-06-30",
                "totalShares": 0.003,
                "totalAssets": 0,
                "currentShares": 3356,
                "change": 500,
                "change_p": 17.507
            },
            {
                "name": "Spartan Extended Market Index Pool F",
                "date": "2025-07-31",
                "totalShares": 0.0876,
                "totalAssets": 0.0002,
                "currentShares": 3272,
                "change": 15,
                "change_p": 0.4605
            },
            {
                "name": "NT Ext Eq Mkt Indx Fd DC Lend T3",
                "date": "2024-12-31",
                "totalShares": 0.0025,
                "totalAssets": 0.0001,
                "currentShares": 2835,
                "change": 2835,
                "change_p": 0
            },
            {
                "name": "BNYM Mellon NSL Mkt Completion Fund Inst",
                "date": "2025-06-30",
                "totalShares": 0.0022,
                "totalAssets": 0.0007,
                "currentShares": 2461,
                "change": 566,
                "change_p": 29.8681
            },
            {
                "name": "Spartan Total Market Index Pool G",
                "date": "2025-07-31",
                "totalShares": 0.0548,
                "totalAssets": 0,
                "currentShares": 2048,
                "change": 666,
                "change_p": 48.191
            },
            {
                "name": "Vanguard U.S. Eq Idx \u00a3 Acc",
                "date": "2025-07-31",
                "totalShares": 0.0465,
                "totalAssets": 0,
                "currentShares": 1737,
                "change": 0,
                "change_p": 0
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2024-11-15",
            "ownerCik": null,
            "ownerName": "Coliseum Capital Management, L",
            "transactionDate": "2024-11-15",
            "transactionCode": "P",
            "transactionAmount": 485436,
            "transactionPrice": 30.9,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1356974/000095017024128864/xslF345X05/ownership.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "3.7455",
                "shares": 3745500
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "39.5321",
                "shares": 39532100
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "0.4747",
                "shares": 474700
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "0.3606",
                "shares": 360600
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "0.6690",
                "shares": 669000
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "1.0000",
                "shares": 1000000
            }
        ],
        "quarterly": [
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "3.7455",
                "shares": 3745500
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "3.6843",
                "shares": 3684300
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "3.6399",
                "shares": 3639900
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "39.5321",
                "shares": 39532100
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "0.4765",
                "shares": 476500
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "0.4744",
                "shares": 474400
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "0.4742",
                "shares": 474200
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "0.4747",
                "shares": 474700
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "0.4707",
                "shares": 470700
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "0.4716",
                "shares": 471600
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "0.3956",
                "shares": 395600
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "0.3606",
                "shares": 360600
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "0.3922",
                "shares": 392200
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "0.4248",
                "shares": 424800
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "0.6785",
                "shares": 678500
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "0.6690",
                "shares": 669000
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "0.6932",
                "shares": 693200
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "0.6902",
                "shares": 690200
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "1.0000",
                "shares": 1000000
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "1.0000",
                "shares": 1000000
            }
        ]
    },
    "Earnings": {
        "History": {
            "2025-09-30": {
                "reportDate": "2025-11-14",
                "date": "2025-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -21.9948,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2025-06-30": {
                "reportDate": "2025-08-14",
                "date": "2025-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -6.67,
                "epsEstimate": 0,
                "epsDifference": -6.67,
                "surprisePercent": null
            },
            "2025-03-31": {
                "reportDate": "2025-05-14",
                "date": "2025-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -2.4582,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-12-31": {
                "reportDate": "2025-03-31",
                "date": "2024-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.8947,
                "epsEstimate": -1.2,
                "epsDifference": 0.3053,
                "surprisePercent": 25.4417
            },
            "2024-09-30": {
                "reportDate": "2024-11-19",
                "date": "2024-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -38.1,
                "epsEstimate": -26.7,
                "epsDifference": -11.4,
                "surprisePercent": -42.6966
            },
            "2024-06-30": {
                "reportDate": "2024-08-15",
                "date": "2024-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -1.42,
                "epsEstimate": -0.24,
                "epsDifference": -1.18,
                "surprisePercent": -491.6667
            },
            "2024-03-31": {
                "reportDate": "2024-05-15",
                "date": "2024-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -1.63,
                "epsEstimate": -0.44,
                "epsDifference": -1.19,
                "surprisePercent": -270.4545
            },
            "2023-12-31": {
                "reportDate": "2024-03-08",
                "date": "2023-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -1.09,
                "epsEstimate": -0.66,
                "epsDifference": -0.43,
                "surprisePercent": -65.1515
            },
            "2023-09-30": {
                "reportDate": "2023-11-03",
                "date": "2023-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.29,
                "epsEstimate": 0.1,
                "epsDifference": -0.39,
                "surprisePercent": -390
            },
            "2023-06-30": {
                "reportDate": "2023-07-28",
                "date": "2023-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.14,
                "epsEstimate": 0.12,
                "epsDifference": 0.02,
                "surprisePercent": 16.6667
            },
            "2023-03-31": {
                "reportDate": "2023-04-27",
                "date": "2023-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.17,
                "epsEstimate": 0.15,
                "epsDifference": -0.32,
                "surprisePercent": -213.3333
            },
            "2022-12-31": {
                "reportDate": "2023-02-23",
                "date": "2022-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.02,
                "epsEstimate": 0.2,
                "epsDifference": -0.22,
                "surprisePercent": -110
            },
            "2022-09-30": {
                "reportDate": "2022-11-03",
                "date": "2022-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.35,
                "epsEstimate": 0.73,
                "epsDifference": -0.38,
                "surprisePercent": -52.0548
            },
            "2022-06-30": {
                "reportDate": "2022-08-04",
                "date": "2022-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.81,
                "epsEstimate": 0.81,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2022-03-31": {
                "reportDate": "2022-05-05",
                "date": "2022-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 1.17,
                "epsEstimate": 1.17,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2021-12-31": {
                "reportDate": "2022-03-10",
                "date": "2021-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.795,
                "epsEstimate": 0.75,
                "epsDifference": 0.045,
                "surprisePercent": 6
            },
            "2021-09-30": {
                "reportDate": "2021-11-04",
                "date": "2021-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 1.32,
                "epsEstimate": 1.32,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2021-06-30": {
                "reportDate": "2021-08-05",
                "date": "2021-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 1.21,
                "epsEstimate": 1.21,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2021-03-31": {
                "reportDate": "2021-04-21",
                "date": "2021-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.38,
                "epsEstimate": 0.38,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2020-12-31": {
                "reportDate": "2021-03-18",
                "date": "2020-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.54,
                "epsEstimate": 0.48,
                "epsDifference": 0.06,
                "surprisePercent": 12.5
            },
            "2020-09-30": {
                "reportDate": "2020-11-04",
                "date": "2020-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.55,
                "epsEstimate": 0.55,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2020-06-30": {
                "reportDate": "2020-07-30",
                "date": "2020-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.39,
                "epsEstimate": 0.39,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2020-03-31": {
                "reportDate": "2020-05-07",
                "date": "2020-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.08,
                "epsEstimate": 0.08,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2019-12-31": {
                "reportDate": "2020-03-19",
                "date": "2019-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.21,
                "epsEstimate": -0.17,
                "epsDifference": -0.04,
                "surprisePercent": -23.5294
            },
            "2019-09-30": {
                "reportDate": "2019-11-07",
                "date": "2019-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.3923,
                "epsEstimate": -0.39,
                "epsDifference": -0.0023,
                "surprisePercent": -0.5897
            },
            "2019-06-30": {
                "reportDate": "2019-08-13",
                "date": "2019-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.03,
                "epsEstimate": 0.05,
                "epsDifference": -0.02,
                "surprisePercent": -40
            },
            "2019-03-31": {
                "reportDate": "2019-05-09",
                "date": "2019-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.07,
                "epsEstimate": 0.07,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2018-12-31": {
                "reportDate": "2019-03-21",
                "date": "2018-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.375,
                "epsEstimate": -0.23,
                "epsDifference": -0.145,
                "surprisePercent": -63.0435
            },
            "2018-09-30": {
                "reportDate": "2018-11-08",
                "date": "2018-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.4,
                "epsEstimate": -0.34,
                "epsDifference": -0.06,
                "surprisePercent": -17.6471
            },
            "2018-06-30": {
                "reportDate": "2018-08-09",
                "date": "2018-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.125,
                "epsEstimate": 0.19,
                "epsDifference": -0.065,
                "surprisePercent": -34.2105
            },
            "2018-03-31": {
                "reportDate": "2018-05-10",
                "date": "2018-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.31,
                "epsEstimate": 0.31,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2017-12-31": {
                "reportDate": "2018-02-07",
                "date": "2017-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.26,
                "epsEstimate": 0,
                "epsDifference": -0.26,
                "surprisePercent": null
            },
            "2017-09-30": {
                "reportDate": "2017-10-16",
                "date": "2017-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.06,
                "epsEstimate": 0,
                "epsDifference": -0.06,
                "surprisePercent": null
            },
            "2017-06-30": {
                "reportDate": "2017-07-17",
                "date": "2017-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.01,
                "epsEstimate": 0,
                "epsDifference": -0.01,
                "surprisePercent": null
            },
            "2017-03-31": {
                "reportDate": "2017-04-14",
                "date": "2017-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.07,
                "epsEstimate": 0,
                "epsDifference": -0.07,
                "surprisePercent": null
            }
        },
        "Trend": {
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "+1y",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "0.00",
                "revenueEstimateLow": "0.00",
                "revenueEstimateHigh": "0.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "0.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-03-31": {
                "date": "2025-03-31",
                "period": "+1q",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": "-1.6272",
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "0.00",
                "revenueEstimateLow": "0.00",
                "revenueEstimateHigh": "0.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "0.00",
                "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": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": "-1.2400",
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "0.00",
                "revenueEstimateLow": "0.00",
                "revenueEstimateHigh": "0.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "0.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            }
        },
        "Annual": {
            "2025-09-30": {
                "date": "2025-09-30",
                "epsActual": -31.123
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": -42.0447
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": -1.41
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": 2.31
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": 3.705
            },
            "2020-12-31": {
                "date": "2020-12-31",
                "epsActual": 1.56
            },
            "2019-12-31": {
                "date": "2019-12-31",
                "epsActual": -0.5023
            },
            "2018-12-31": {
                "date": "2018-12-31",
                "epsActual": -0.34
            },
            "2017-12-31": {
                "date": "2017-12-31",
                "epsActual": -0.4
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-14",
                    "currency_symbol": "USD",
                    "totalAssets": "333171000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "178881000.00",
                    "totalLiab": "359473000.00",
                    "totalStockholderEquity": "-26302000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "24890000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-231250000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "9501000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "267029000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "220933000.00",
                    "shortTermDebt": "225500000.00",
                    "shortLongTermDebt": "224172000.00",
                    "shortLongTermDebtTotal": "230434000.00",
                    "otherStockholderEquity": "204948000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "203106000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14724000.00",
                    "longTermDebt": null,
                    "inventory": "0.00",
                    "accountsPayable": "16639000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "130065000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "130065000.00",
                    "capitalLeaseObligations": "33971000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "92444000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "333171000.00",
                    "cashAndShortTermInvestments": "9501000.00",
                    "propertyPlantAndEquipmentGross": "0.00",
                    "propertyPlantAndEquipmentNet": "0.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-63923000.00",
                    "netInvestedCapital": "197870000.00",
                    "commonStockSharesOutstanding": "3745484.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "totalAssets": "429064000.00",
                    "intangibleAssets": "40227000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "12126000.00",
                    "totalLiab": "373115000.00",
                    "totalStockholderEquity": "55949000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "24100000.00",
                    "commonStock": null,
                    "capitalStock": "0.00",
                    "retainedEarnings": "-148869000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "24702000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "244344000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "302095000.00",
                    "shortTermDebt": "200785000.00",
                    "shortLongTermDebt": "195812000.00",
                    "shortLongTermDebtTotal": "326797000.00",
                    "otherStockholderEquity": "204818000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "223049000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "20587000.00",
                    "longTermDebt": "33188000.00",
                    "inventory": "165634000.00",
                    "accountsPayable": "19459000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "28865000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "206015000.00",
                    "capitalLeaseObligations": "97797000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "128771000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "429064000.00",
                    "cashAndShortTermInvestments": "24702000.00",
                    "propertyPlantAndEquipmentGross": "136923000.00",
                    "propertyPlantAndEquipmentNet": "136923000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-21295000.00",
                    "netInvestedCapital": "284949000.00",
                    "commonStockSharesOutstanding": "3684276.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-15",
                    "currency_symbol": "USD",
                    "totalAssets": "509508000.00",
                    "intangibleAssets": "50806000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "22115000.00",
                    "totalLiab": "429144000.00",
                    "totalStockholderEquity": "80364000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "32000000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "-124280000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "19727000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "282964000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "330268000.00",
                    "shortTermDebt": "227512000.00",
                    "shortLongTermDebt": "221266000.00",
                    "shortLongTermDebtTotal": "349995000.00",
                    "otherStockholderEquity": "204634000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "252507000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "28058000.00",
                    "longTermDebt": "37371000.00",
                    "inventory": "182607000.00",
                    "accountsPayable": "23452000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "22287000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "257001000.00",
                    "capitalLeaseObligations": "91358000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6721000.00",
                    "nonCurrentLiabilitiesTotal": "146180000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "509508000.00",
                    "cashAndShortTermInvestments": "19727000.00",
                    "propertyPlantAndEquipmentGross": "183908000.00",
                    "propertyPlantAndEquipmentNet": "183908000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-30457000.00",
                    "netInvestedCapital": "339001000.00",
                    "commonStockSharesOutstanding": "3639914.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "675830000.00",
                    "intangibleAssets": "54957000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "88692000.00",
                    "totalLiab": "586230000.00",
                    "totalStockholderEquity": "89600000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "32741000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "-114747000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "24702000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "378874000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "469582000.00",
                    "shortTermDebt": "323707000.00",
                    "shortLongTermDebt": "317204000.00",
                    "shortLongTermDebtTotal": "494284000.00",
                    "otherStockholderEquity": "204337000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "353774000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "28434000.00",
                    "longTermDebt": "83978000.00",
                    "inventory": "211946000.00",
                    "accountsPayable": "22426000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "78963000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "322056000.00",
                    "capitalLeaseObligations": "93102000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6721000.00",
                    "nonCurrentLiabilitiesTotal": "207356000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "675830000.00",
                    "cashAndShortTermInvestments": "24702000.00",
                    "propertyPlantAndEquipmentGross": "238079000.00",
                    "propertyPlantAndEquipmentNet": "188136000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-25100000.00",
                    "netInvestedCapital": "474531000.00",
                    "commonStockSharesOutstanding": "39532129.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-18",
                    "currency_symbol": "USD",
                    "totalAssets": "735946000.00",
                    "intangibleAssets": "74442000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3467000.00",
                    "totalLiab": "605018000.00",
                    "totalStockholderEquity": "130928000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35755000.00",
                    "commonStock": null,
                    "capitalStock": "62363000.00",
                    "retainedEarnings": "-37713000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "13536000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "392018000.00",
                    "currentDeferredRevenue": "-38303000.00",
                    "netDebt": "535222000.00",
                    "shortTermDebt": "342720000.00",
                    "shortLongTermDebt": "335213000.00",
                    "shortLongTermDebtTotal": "548758000.00",
                    "otherStockholderEquity": "106278000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "358570000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "30896000.00",
                    "longTermDebt": "94242000.00",
                    "inventory": "310671000.00",
                    "accountsPayable": "13543000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3630000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "377376000.00",
                    "capitalLeaseObligations": "119303000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "213000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "735946000.00",
                    "cashAndShortTermInvestments": "13536000.00",
                    "propertyPlantAndEquipmentGross": "354063000.00",
                    "propertyPlantAndEquipmentNet": "299304000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-33448000.00",
                    "netInvestedCapital": "498020000.00",
                    "commonStockSharesOutstanding": "476515.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-15",
                    "currency_symbol": "USD",
                    "totalAssets": "772368000.00",
                    "intangibleAssets": "76477000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4907000.00",
                    "totalLiab": "624162000.00",
                    "totalStockholderEquity": "148206000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35568000.00",
                    "commonStock": null,
                    "capitalStock": "60208000.00",
                    "retainedEarnings": "-20048000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "42022000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "506550000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "523333000.00",
                    "shortTermDebt": "453918000.00",
                    "shortLongTermDebt": "446705000.00",
                    "shortLongTermDebtTotal": "565355000.00",
                    "otherStockholderEquity": "108046000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "396792000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "35481000.00",
                    "longTermDebt": null,
                    "inventory": "314382000.00",
                    "accountsPayable": "17064000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3173000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "375576000.00",
                    "capitalLeaseObligations": "118650000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "117612000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "772368000.00",
                    "cashAndShortTermInvestments": "42022000.00",
                    "propertyPlantAndEquipmentGross": "347550000.00",
                    "propertyPlantAndEquipmentNet": "295926000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-109758000.00",
                    "netInvestedCapital": "534703000.00",
                    "commonStockSharesOutstanding": "474371.60"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "821747000.00",
                    "intangibleAssets": "78276000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "1421000.00",
                    "totalLiab": "630028000.00",
                    "totalStockholderEquity": "191719000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "25530000.00",
                    "commonStock": null,
                    "capitalStock": "58177000.00",
                    "retainedEarnings": "24173000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "39350000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "417977000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "549301000.00",
                    "shortTermDebt": "376600000.00",
                    "shortLongTermDebt": "369033000.00",
                    "shortLongTermDebtTotal": "588651000.00",
                    "otherStockholderEquity": "109369000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "423691000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "36275000.00",
                    "longTermDebt": "100277000.00",
                    "inventory": "346645000.00",
                    "accountsPayable": "15847000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3082000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "398056000.00",
                    "capitalLeaseObligations": "119341000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "212051000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "821747000.00",
                    "cashAndShortTermInvestments": "39350000.00",
                    "propertyPlantAndEquipmentGross": "345504000.00",
                    "propertyPlantAndEquipmentNet": "296222000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "5714000.00",
                    "netInvestedCapital": "602852000.00",
                    "commonStockSharesOutstanding": "474166.34"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "937739000.00",
                    "intangibleAssets": "80546000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2614000.00",
                    "totalLiab": "724549000.00",
                    "totalStockholderEquity": "213190000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29157000.00",
                    "commonStock": null,
                    "capitalStock": "56193000.00",
                    "retainedEarnings": "48137000.00",
                    "otherLiab": null,
                    "goodWill": "0.00",
                    "otherAssets": null,
                    "cash": "58085000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "499977000.00",
                    "currentDeferredRevenue": "3000.00",
                    "netDebt": "622160000.00",
                    "shortTermDebt": "455673000.00",
                    "shortLongTermDebt": "447924000.00",
                    "shortLongTermDebtTotal": "680245000.00",
                    "otherStockholderEquity": "108860000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "546896000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "30110000.00",
                    "longTermDebt": "110929000.00",
                    "inventory": "456087000.00",
                    "accountsPayable": "15144000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2750000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "390843000.00",
                    "capitalLeaseObligations": "121392000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "224572000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "937739000.00",
                    "cashAndShortTermInvestments": "58085000.00",
                    "propertyPlantAndEquipmentGross": "338201000.00",
                    "propertyPlantAndEquipmentNet": "292103000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "46919000.00",
                    "netInvestedCapital": "715850000.00",
                    "commonStockSharesOutstanding": "474703.71"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "915543000.00",
                    "intangibleAssets": "76166000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3888000.00",
                    "totalLiab": "649703000.00",
                    "totalStockholderEquity": "265839999.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "30790000.00",
                    "commonStock": null,
                    "capitalStock": "54983000.00",
                    "retainedEarnings": "160901000.00",
                    "otherLiab": null,
                    "goodWill": "108385000.00",
                    "otherAssets": null,
                    "cash": "32921999.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "390310000.00",
                    "currentDeferredRevenue": "1215000.00",
                    "netDebt": "554209000.00",
                    "shortTermDebt": "343158000.00",
                    "shortLongTermDebt": "335324000.00",
                    "shortLongTermDebtTotal": "587131000.00",
                    "otherStockholderEquity": "104939000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "452495000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "30356000.00",
                    "longTermDebt": "73513000.00",
                    "inventory": "385329000.00",
                    "accountsPayable": "16357000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2932000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "463048000.00",
                    "capitalLeaseObligations": "123311000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "259392999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "915543000.00",
                    "cashAndShortTermInvestments": "32921999.00",
                    "propertyPlantAndEquipmentGross": "318713000.00",
                    "propertyPlantAndEquipmentNet": "275565000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "62185000.00",
                    "netInvestedCapital": "674677000.00",
                    "commonStockSharesOutstanding": "470691.11"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "857326000.00",
                    "intangibleAssets": "77999000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5490000.00",
                    "totalLiab": "585756000.00",
                    "totalStockholderEquity": "271570000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "31792000.00",
                    "commonStock": null,
                    "capitalStock": "54983000.00",
                    "retainedEarnings": "166487000.00",
                    "otherLiab": null,
                    "goodWill": "89128000.00",
                    "otherAssets": null,
                    "cash": "24173000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "359281000.00",
                    "currentDeferredRevenue": "1264000.00",
                    "netDebt": "499748000.00",
                    "shortTermDebt": "312835000.00",
                    "shortLongTermDebt": "305461000.00",
                    "shortLongTermDebtTotal": "523921000.00",
                    "otherStockholderEquity": "105083000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "454636000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "35141000.00",
                    "longTermDebt": "45312000.00",
                    "inventory": "389832000.00",
                    "accountsPayable": "14587000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3159000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "402690000.00",
                    "capitalLeaseObligations": "118165000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "226474999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "857326000.00",
                    "cashAndShortTermInvestments": "24173000.00",
                    "propertyPlantAndEquipmentGross": "272816000.00",
                    "propertyPlantAndEquipmentNet": "232404000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "95355000.00",
                    "netInvestedCapital": "622343000.00",
                    "commonStockSharesOutstanding": "471638.11"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "878141000.00",
                    "intangibleAssets": "79832000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5971000.00",
                    "totalLiab": "610041000.00",
                    "totalStockholderEquity": "268100000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33374000.00",
                    "commonStock": null,
                    "capitalStock": "54983000.00",
                    "retainedEarnings": "162927000.00",
                    "otherLiab": null,
                    "goodWill": "89128000.00",
                    "otherAssets": "1.00",
                    "cash": "41049000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "396902000.00",
                    "currentDeferredRevenue": "1184000.00",
                    "netDebt": "506597000.00",
                    "shortTermDebt": "350043000.00",
                    "shortLongTermDebt": "342680000.00",
                    "shortLongTermDebtTotal": "547646000.00",
                    "otherStockholderEquity": "105173000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "502619000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "36463000.00",
                    "longTermDebt": "30306000.00",
                    "inventory": "419136000.00",
                    "accountsPayable": "13485000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2946999.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "375521999.00",
                    "capitalLeaseObligations": "119677000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "213139000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "878141000.00",
                    "cashAndShortTermInvestments": "41049000.00",
                    "propertyPlantAndEquipmentGross": "241403000.00",
                    "propertyPlantAndEquipmentNet": "203615000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "105717000.00",
                    "netInvestedCapital": "641086000.00",
                    "commonStockSharesOutstanding": "395633.67"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "850610000.00",
                    "intangibleAssets": "81665000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3316000.00",
                    "totalLiab": "613598000.00",
                    "totalStockholderEquity": "237012000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29085000.00",
                    "commonStock": null,
                    "capitalStock": "54983000.00",
                    "retainedEarnings": "163203000.00",
                    "otherLiab": null,
                    "goodWill": "83460000.00",
                    "otherAssets": null,
                    "cash": "61687000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "399625000.00",
                    "currentDeferredRevenue": "6000000.00",
                    "netDebt": "475649000.00",
                    "shortTermDebt": "359697000.00",
                    "shortLongTermDebt": "352342000.00",
                    "shortLongTermDebtTotal": "537336000.00",
                    "otherStockholderEquity": "73809000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "476849000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "32965000.00",
                    "longTermDebt": "10131000.00",
                    "inventory": "378881000.00",
                    "accountsPayable": "10843000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2769000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "373761000.00",
                    "capitalLeaseObligations": "119880000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "213972999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "850610000.00",
                    "cashAndShortTermInvestments": "61687000.00",
                    "propertyPlantAndEquipmentGross": "221250000.00",
                    "propertyPlantAndEquipmentNet": "185975000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "77224000.00",
                    "netInvestedCapital": "599485000.00",
                    "commonStockSharesOutstanding": "360635.95"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "797066000.00",
                    "intangibleAssets": "83498000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3797000.00",
                    "totalLiab": "564940000.00",
                    "totalStockholderEquity": "232126000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "24002000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "164603000.00",
                    "otherLiab": null,
                    "goodWill": "83460000.00",
                    "otherAssets": null,
                    "cash": "100774000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "348812000.00",
                    "currentDeferredRevenue": "3074000.00",
                    "netDebt": "398961000.00",
                    "shortTermDebt": "301379000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "499735000.00",
                    "otherStockholderEquity": "67523000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "454905000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "30898000.00",
                    "longTermDebt": null,
                    "inventory": "319436000.00",
                    "accountsPayable": "23431000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2214000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "342161000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "216128000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "797066000.00",
                    "cashAndShortTermInvestments": "100774000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "172989000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "392171.51"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "794695000.00",
                    "intangibleAssets": "84187000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3921000.00",
                    "totalLiab": "564913000.00",
                    "totalStockholderEquity": "229782000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33710000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "156938000.00",
                    "otherLiab": null,
                    "goodWill": "78154000.00",
                    "otherAssets": null,
                    "cash": "105359000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "350649000.00",
                    "currentDeferredRevenue": "1197000.00",
                    "netDebt": "384731000.00",
                    "shortTermDebt": "293077000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "490090000.00",
                    "otherStockholderEquity": "72844000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "471861000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "40847000.00",
                    "longTermDebt": null,
                    "inventory": "321734000.00",
                    "accountsPayable": "23862000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2046000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "322834000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "214264000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "794695000.00",
                    "cashAndShortTermInvestments": "105359000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "158447000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "424752.77"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "752826000.00",
                    "intangibleAssets": "85993000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2590000.00",
                    "totalLiab": "481402000.00",
                    "totalStockholderEquity": "271424000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "20278000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "125094000.00",
                    "otherLiab": null,
                    "goodWill": "80413000.00",
                    "otherAssets": null,
                    "cash": "89558000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "315438000.00",
                    "currentDeferredRevenue": "12404000.00",
                    "netDebt": "292946000.00",
                    "shortTermDebt": "243442000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "382504000.00",
                    "otherStockholderEquity": "91347000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "427794000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "51649000.00",
                    "longTermDebt": null,
                    "inventory": "283997000.00",
                    "accountsPayable": "31639000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1547000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "325032000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "165964000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "752826000.00",
                    "cashAndShortTermInvestments": "89558000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "157079000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "678517.49"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "719226000.00",
                    "intangibleAssets": "87800000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2703000.00",
                    "totalLiab": "513100000.00",
                    "totalStockholderEquity": "206126000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "31853000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "96810000.00",
                    "otherLiab": null,
                    "goodWill": "80318000.00",
                    "otherAssets": null,
                    "cash": "98120000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "266350000.00",
                    "currentDeferredRevenue": "1210000.00",
                    "netDebt": "304717000.00",
                    "shortTermDebt": "206141000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "402837000.00",
                    "otherStockholderEquity": "109316000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "375635000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "31906000.00",
                    "longTermDebt": null,
                    "inventory": "242906000.00",
                    "accountsPayable": "28356000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1623000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "343591000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "246750000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "719226000.00",
                    "cashAndShortTermInvestments": "98120000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "152752000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "669034.48"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "562319000.00",
                    "intangibleAssets": "89816000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3968000.00",
                    "totalLiab": "327647000.00",
                    "totalStockholderEquity": "234672000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "20173000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "79911000.00",
                    "otherLiab": null,
                    "goodWill": "81473000.00",
                    "otherAssets": "1.00",
                    "cash": "67027000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "170541000.00",
                    "currentDeferredRevenue": "10452000.00",
                    "netDebt": "167624000.00",
                    "shortTermDebt": "108125000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "234651000.00",
                    "otherStockholderEquity": "99778000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "242754000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "31018000.00",
                    "longTermDebt": null,
                    "inventory": "140741000.00",
                    "accountsPayable": "30713000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "582000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "319565000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "157106000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "562319000.00",
                    "cashAndShortTermInvestments": "67027000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "147694000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "693247.93"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "480086000.00",
                    "intangibleAssets": "71388000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4115000.00",
                    "totalLiab": "283621000.00",
                    "totalStockholderEquity": "196465000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "20039000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "48942000.00",
                    "otherLiab": null,
                    "goodWill": "47919000.00",
                    "otherAssets": null,
                    "cash": "104328000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "151368000.00",
                    "currentDeferredRevenue": "9299000.00",
                    "netDebt": "84571000.00",
                    "shortTermDebt": "89389000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "188899000.00",
                    "otherStockholderEquity": "92540000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "233932000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "38233000.00",
                    "longTermDebt": null,
                    "inventory": "87256000.00",
                    "accountsPayable": "27557000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "497000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "246154000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "132253000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "480086000.00",
                    "cashAndShortTermInvestments": "104328000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "126350000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "690208.89"
                }
            },
            "yearly": {
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "675830000.00",
                    "intangibleAssets": "54957000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "88692000.00",
                    "totalLiab": "586230000.00",
                    "totalStockholderEquity": "89600000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "32741000.00",
                    "commonStock": "10000.00",
                    "capitalStock": "10000.00",
                    "retainedEarnings": "-114747000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "24702000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "378874000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "469582000.00",
                    "shortTermDebt": "323707000.00",
                    "shortLongTermDebt": "317204000.00",
                    "shortLongTermDebtTotal": "494284000.00",
                    "otherStockholderEquity": "204337000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "353774000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "28434000.00",
                    "longTermDebt": "83978000.00",
                    "inventory": "211946000.00",
                    "accountsPayable": "22426000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "78963000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "322056000.00",
                    "capitalLeaseObligations": "93102000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6721000.00",
                    "nonCurrentLiabilitiesTotal": "207356000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "675830000.00",
                    "cashAndShortTermInvestments": "24702000.00",
                    "propertyPlantAndEquipmentGross": "238079000.00",
                    "propertyPlantAndEquipmentNet": "188136000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-25100000.00",
                    "netInvestedCapital": "474531000.00",
                    "commonStockSharesOutstanding": "683540.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "937739000.00",
                    "intangibleAssets": "80546000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2614000.00",
                    "totalLiab": "724549000.00",
                    "totalStockholderEquity": "213190000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29157000.00",
                    "commonStock": null,
                    "capitalStock": "56193000.00",
                    "retainedEarnings": "48137000.00",
                    "otherLiab": null,
                    "goodWill": "0.00",
                    "otherAssets": "-38165000.00",
                    "cash": "58085000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "499977000.00",
                    "currentDeferredRevenue": "3000.00",
                    "netDebt": "622160000.00",
                    "shortTermDebt": "455673000.00",
                    "shortLongTermDebt": "447924000.00",
                    "shortLongTermDebtTotal": "680245000.00",
                    "otherStockholderEquity": "108860000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "546896000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "30110000.00",
                    "longTermDebt": "110929000.00",
                    "inventory": "456087000.00",
                    "accountsPayable": "15144000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2750000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "390843000.00",
                    "capitalLeaseObligations": "121392000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "224572000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "937739000.00",
                    "cashAndShortTermInvestments": "58085000.00",
                    "propertyPlantAndEquipmentGross": "338201000.00",
                    "propertyPlantAndEquipmentNet": "292103000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "46919000.00",
                    "netInvestedCapital": "715850000.00",
                    "commonStockSharesOutstanding": "451737.03"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "830718000.00",
                    "intangibleAssets": "81665000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3316000.00",
                    "totalLiab": "538723000.00",
                    "totalStockholderEquity": "291995000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "23085000.00",
                    "commonStock": null,
                    "capitalStock": "54983000.00",
                    "retainedEarnings": "163203000.00",
                    "otherLiab": null,
                    "goodWill": "83460000.00",
                    "otherAssets": null,
                    "cash": "61687000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "399625000.00",
                    "currentDeferredRevenue": "6000000.00",
                    "netDebt": "420666000.00",
                    "shortTermDebt": "359697000.00",
                    "shortLongTermDebt": "352342000.00",
                    "shortLongTermDebtTotal": "482353000.00",
                    "otherStockholderEquity": "73809000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "476849000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "32965000.00",
                    "longTermDebt": "10131000.00",
                    "inventory": "378881000.00",
                    "accountsPayable": "10843000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2769000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "353869000.00",
                    "capitalLeaseObligations": "119880000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "139098000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "830718000.00",
                    "cashAndShortTermInvestments": "61687000.00",
                    "propertyPlantAndEquipmentGross": "221250000.00",
                    "propertyPlantAndEquipmentNet": "185975000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "77224000.00",
                    "netInvestedCapital": "599485000.00",
                    "commonStockSharesOutstanding": "422327.27"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "698128000.00",
                    "intangibleAssets": "87800000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2703000.00",
                    "totalLiab": "437019000.00",
                    "totalStockholderEquity": "261109000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "23342000.00",
                    "commonStock": null,
                    "capitalStock": "54983000.00",
                    "retainedEarnings": "96810000.00",
                    "otherLiab": null,
                    "goodWill": "80318000.00",
                    "otherAssets": null,
                    "cash": "98120000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "266350000.00",
                    "currentDeferredRevenue": "8511000.00",
                    "netDebt": "249734000.00",
                    "shortTermDebt": "206141000.00",
                    "shortLongTermDebt": "197730000.00",
                    "shortLongTermDebtTotal": "347854000.00",
                    "otherStockholderEquity": "109316000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "375635000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "31906000.00",
                    "longTermDebt": "13684000.00",
                    "inventory": "242906000.00",
                    "accountsPayable": "28356000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1623000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "322493000.00",
                    "capitalLeaseObligations": "136440000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "170669000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "698128000.00",
                    "cashAndShortTermInvestments": "98120000.00",
                    "propertyPlantAndEquipmentGross": "178627000.00",
                    "propertyPlantAndEquipmentNet": "152752000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "109285000.00",
                    "netInvestedCapital": "417540000.00",
                    "commonStockSharesOutstanding": "644821.02"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "463736000.00",
                    "intangibleAssets": "72757000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2740000.00",
                    "totalLiab": "378220000.00",
                    "totalStockholderEquity": "85516000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "15912000.00",
                    "commonStock": null,
                    "capitalStock": "54983000.00",
                    "retainedEarnings": "14789000.00",
                    "otherLiab": null,
                    "goodWill": "45095000.00",
                    "otherAssets": null,
                    "cash": "63512000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "174177000.00",
                    "currentDeferredRevenue": "6002000.00",
                    "netDebt": "224792000.00",
                    "shortTermDebt": "134186000.00",
                    "shortLongTermDebt": "129560000.00",
                    "shortLongTermDebtTotal": "288304000.00",
                    "otherStockholderEquity": "15744000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "203881000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "21362000.00",
                    "longTermDebt": "8445000.00",
                    "inventory": "116267000.00",
                    "accountsPayable": "18077000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-72284000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "259855000.00",
                    "capitalLeaseObligations": "95316000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "204043000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "463736000.00",
                    "cashAndShortTermInvestments": "63512000.00",
                    "propertyPlantAndEquipmentGross": "139358000.00",
                    "propertyPlantAndEquipmentNet": "121792000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "29704000.00",
                    "netInvestedCapital": "223521000.00",
                    "commonStockSharesOutstanding": "323722.84"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "425364000.00",
                    "intangibleAssets": "68854000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2999000.00",
                    "totalLiab": "350681000.00",
                    "totalStockholderEquity": "74683000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "12624000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "4802000.00",
                    "otherLiab": null,
                    "goodWill": "38979000.00",
                    "otherAssets": "1.00",
                    "cash": "31458000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "174733000.00",
                    "currentDeferredRevenue": "2267000.00",
                    "netDebt": "259443000.00",
                    "shortTermDebt": "150878000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "290901000.00",
                    "otherStockholderEquity": "69881000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "211672000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "16351000.00",
                    "longTermDebt": null,
                    "inventory": "160864000.00",
                    "accountsPayable": "11231000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "254999.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "213691999.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "175947999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "425364000.00",
                    "cashAndShortTermInvestments": "31458000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "86876000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "322801.71"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "419828000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "3166000.00",
                    "totalLiab": "288395000.00",
                    "totalStockholderEquity": "131433000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "11957000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "-4156000.00",
                    "otherLiab": null,
                    "goodWill": "36762000.00",
                    "otherAssets": "1.00",
                    "cash": "26603000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "172400000.00",
                    "currentDeferredRevenue": "1210000.00",
                    "netDebt": "201534000.00",
                    "shortTermDebt": "148591000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "228137000.00",
                    "otherStockholderEquity": "80606000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "216744000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "19597000.00",
                    "longTermDebt": null,
                    "inventory": "167378000.00",
                    "accountsPayable": "10642000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "358000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "203084000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "115995000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "419828000.00",
                    "cashAndShortTermInvestments": "26603000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "78043000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "279563.06"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "262479000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "2062000.00",
                    "totalLiab": "211646000.00",
                    "totalStockholderEquity": "50833000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "9455000.00",
                    "commonStock": "3000.00",
                    "capitalStock": null,
                    "retainedEarnings": "1085000.00",
                    "otherLiab": null,
                    "goodWill": "25216000.00",
                    "otherAssets": null,
                    "cash": "13292000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "134825000.00",
                    "currentDeferredRevenue": "1536000.00",
                    "netDebt": "155036000.00",
                    "shortTermDebt": "107441000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "168328000.00",
                    "otherStockholderEquity": "49745000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "149435000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "19911000.00",
                    "longTermDebt": null,
                    "inventory": "114170000.00",
                    "accountsPayable": "12394000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "219000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "113044000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "76821000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "262479000.00",
                    "cashAndShortTermInvestments": "13292000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "45669000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "279563.06"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "270835000.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "259053.00",
                    "totalLiab": "213801000.00",
                    "totalStockholderEquity": "57034000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "24351056.00",
                    "commonStock": "1000.00",
                    "capitalStock": null,
                    "retainedEarnings": "7783000.00",
                    "otherLiab": null,
                    "goodWill": "25216000.00",
                    "otherAssets": "1.00",
                    "cash": "4158000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "125388000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "160029000.00",
                    "shortTermDebt": "101018000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "164187000.00",
                    "otherStockholderEquity": "49250000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "146479000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "124067000.00",
                    "accountsPayable": "18944.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "395000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "124356000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "88413000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "270835000.00",
                    "cashAndShortTermInvestments": "4158000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "48448000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "279563.06"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-14",
                    "currency_symbol": "USD",
                    "investments": "14549000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "14549000.00",
                    "netBorrowings": "-5907000.00",
                    "totalCashFromFinancingActivities": "-5907000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-82381000.00",
                    "changeInCash": "-14746000.00",
                    "beginPeriodCashFlow": "24702000.00",
                    "endPeriodCashFlow": "9956000.00",
                    "totalCashFromOperatingActivities": "-23388000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3898000.00",
                    "otherCashflowsFromInvestingActivities": "14639000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-7672000.00",
                    "changeToAccountReceivables": "5391000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-5907000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "90000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-6399000.00",
                    "stockBasedCompensation": "130000.00",
                    "otherNonCashItems": "62591000.00",
                    "freeCashFlow": "-23478000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "investments": "57992000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "57992000.00",
                    "netBorrowings": "-34343000.00",
                    "totalCashFromFinancingActivities": "-34343000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-24589000.00",
                    "changeInCash": "4975000.00",
                    "beginPeriodCashFlow": "19727000.00",
                    "endPeriodCashFlow": "24702000.00",
                    "totalCashFromOperatingActivities": "-18674000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3400000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1232000.00",
                    "changeToAccountReceivables": "7218000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "38000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-10898000.00",
                    "stockBasedCompensation": "174000.00",
                    "otherNonCashItems": "13472000.00",
                    "freeCashFlow": "-18712000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-15",
                    "currency_symbol": "USD",
                    "investments": "113932000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "113932000.00",
                    "netBorrowings": "-144939000.00",
                    "totalCashFromFinancingActivities": "-144939000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-9533000.00",
                    "changeInCash": "-4975000.00",
                    "beginPeriodCashFlow": "24702000.00",
                    "endPeriodCashFlow": "19727000.00",
                    "totalCashFromOperatingActivities": "26032000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4582000.00",
                    "otherCashflowsFromInvestingActivities": "7943000.00",
                    "dividendsPaid": "1210000.00",
                    "changeToInventory": "32346000.00",
                    "changeToAccountReceivables": "113000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "10020000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "15000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "29395000.00",
                    "stockBasedCompensation": "297000.00",
                    "otherNonCashItems": "819000.00",
                    "freeCashFlow": "26017000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "investments": "8316000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": "-31216000.00",
                    "totalCashFromFinancingActivities": "7063000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-96097000.00",
                    "changeInCash": "11166000.00",
                    "beginPeriodCashFlow": "13536000.00",
                    "endPeriodCashFlow": "24702000.00",
                    "totalCashFromOperatingActivities": "-4213000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5038000.00",
                    "otherCashflowsFromInvestingActivities": "7943000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "11943000.00",
                    "changeToAccountReceivables": "963000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "10020000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "373000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "27070000.00",
                    "stockBasedCompensation": "256000.00",
                    "otherNonCashItems": "59428000.00",
                    "freeCashFlow": "-3840000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-18",
                    "currency_symbol": "USD",
                    "investments": "-6477000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-6477000.00",
                    "netBorrowings": "-19622000.00",
                    "totalCashFromFinancingActivities": "-19261000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-17665000.00",
                    "changeInCash": "-28486000.00",
                    "beginPeriodCashFlow": "42022000.00",
                    "endPeriodCashFlow": "13536000.00",
                    "totalCashFromOperatingActivities": "-2748000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5171000.00",
                    "otherCashflowsFromInvestingActivities": "2950000.00",
                    "dividendsPaid": "1210000.00",
                    "changeToInventory": "3711000.00",
                    "changeToAccountReceivables": "4450000.00",
                    "salePurchaseOfStock": "-109000.00",
                    "otherCashflowsFromFinancingActivities": "361000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "6477000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "7876000.00",
                    "stockBasedCompensation": "391000.00",
                    "otherNonCashItems": "1154000.00",
                    "freeCashFlow": "-9225000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-15",
                    "currency_symbol": "USD",
                    "investments": "-1202000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1202000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-17201000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-44221000.00",
                    "changeInCash": "2672000.00",
                    "beginPeriodCashFlow": "39350000.00",
                    "endPeriodCashFlow": "42022000.00",
                    "totalCashFromOperatingActivities": "21075000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4956000.00",
                    "otherCashflowsFromInvestingActivities": "2950000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "32263000.00",
                    "changeToAccountReceivables": "-1580000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-2794000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4152000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "40717000.00",
                    "stockBasedCompensation": "595000.00",
                    "otherNonCashItems": "-2379000.00",
                    "freeCashFlow": "16923000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "investments": "-8765000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-8765000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-90210000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-21980000.00",
                    "changeInCash": "-18735000.00",
                    "beginPeriodCashFlow": "58085000.00",
                    "endPeriodCashFlow": "39350000.00",
                    "totalCashFromOperatingActivities": "80240000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5460000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "0.00",
                    "changeToInventory": "109442000.00",
                    "changeToAccountReceivables": "-6220000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-18000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "8765000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "101152000.00",
                    "stockBasedCompensation": "509000.00",
                    "otherNonCashItems": "131000.00",
                    "freeCashFlow": "71475000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "investments": "-46468000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-46468000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "148545000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-107965000.00",
                    "changeInCash": "25163001.00",
                    "beginPeriodCashFlow": "32921999.00",
                    "endPeriodCashFlow": "58085000.00",
                    "totalCashFromOperatingActivities": "-76914000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5048000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1210000.00",
                    "changeToInventory": "-61328000.00",
                    "changeToAccountReceivables": "-874000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-1946000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "20805000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-61346000.00",
                    "stockBasedCompensation": "182000.00",
                    "otherNonCashItems": "118213000.00",
                    "freeCashFlow": "-97719000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "investments": "-80454000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-80454000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "59474000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-5586000.00",
                    "changeInCash": "8748999.00",
                    "beginPeriodCashFlow": "24173000.00",
                    "endPeriodCashFlow": "32921999.00",
                    "totalCashFromOperatingActivities": "29729000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4602000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1197000.00",
                    "changeToInventory": "22773000.00",
                    "changeToAccountReceivables": "6645000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "20000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "28120000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "30332000.00",
                    "stockBasedCompensation": "428000.00",
                    "otherNonCashItems": "350000.00",
                    "freeCashFlow": "1609000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "investments": "-32398000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-32398000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-24015000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "3560000.00",
                    "changeInCash": "-16876000.00",
                    "beginPeriodCashFlow": "41049000.00",
                    "endPeriodCashFlow": "24173000.00",
                    "totalCashFromOperatingActivities": "39537000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4530000.00",
                    "otherCashflowsFromInvestingActivities": "-1.00",
                    "dividendsPaid": "1209000.00",
                    "changeToInventory": "29304000.00",
                    "changeToAccountReceivables": "-65000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-361000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "32376000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "30186000.00",
                    "stockBasedCompensation": "842000.00",
                    "otherNonCashItems": "566000.00",
                    "freeCashFlow": "7161000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "investments": "-33644000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-33644000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "41838000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-276000.00",
                    "changeInCash": "-20638000.00",
                    "beginPeriodCashFlow": "61687000.00",
                    "endPeriodCashFlow": "41049000.00",
                    "totalCashFromOperatingActivities": "-28832000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4425000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1184000.00",
                    "changeToInventory": "-33650000.00",
                    "changeToAccountReceivables": "-3359000.00",
                    "salePurchaseOfStock": "-109000.00",
                    "otherCashflowsFromFinancingActivities": "30989000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "13936000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-33558000.00",
                    "stockBasedCompensation": "797000.00",
                    "otherNonCashItems": "43794000.00",
                    "freeCashFlow": "-42768000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "investments": "-16359000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-16359000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "41724000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-790000.00",
                    "changeInCash": "-39087000.00",
                    "beginPeriodCashFlow": "100774000.00",
                    "endPeriodCashFlow": "61687000.00",
                    "totalCashFromOperatingActivities": "-64452000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4420000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1197000.00",
                    "changeToInventory": "-59548000.00",
                    "changeToAccountReceivables": "628000.00",
                    "salePurchaseOfStock": "-1285000.00",
                    "otherCashflowsFromFinancingActivities": "48000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "16376000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-67913000.00",
                    "stockBasedCompensation": "-74471000.00",
                    "otherNonCashItems": "-2041000.00",
                    "freeCashFlow": "-80828000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-25471000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-3351000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "7665000.00",
                    "changeInCash": "-4585000.00",
                    "beginPeriodCashFlow": "105359000.00",
                    "endPeriodCashFlow": "100774000.00",
                    "totalCashFromOperatingActivities": "24237000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4202000.00",
                    "otherCashflowsFromInvestingActivities": "1000.00",
                    "dividendsPaid": "1210000.00",
                    "changeToInventory": "11185000.00",
                    "changeToAccountReceivables": "9549000.00",
                    "salePurchaseOfStock": "-5053000.00",
                    "otherCashflowsFromFinancingActivities": "-3104000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "10778000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "11062000.00",
                    "stockBasedCompensation": "831000.00",
                    "otherNonCashItems": "477000.00",
                    "freeCashFlow": "13459000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-4816000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "34929000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "31844000.00",
                    "changeInCash": "15801000.00",
                    "beginPeriodCashFlow": "89558000.00",
                    "endPeriodCashFlow": "105359000.00",
                    "totalCashFromOperatingActivities": "-14312000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4052000.00",
                    "otherCashflowsFromInvestingActivities": "3000.00",
                    "dividendsPaid": "1184000.00",
                    "changeToInventory": "-37819000.00",
                    "changeToAccountReceivables": "17173000.00",
                    "salePurchaseOfStock": "-18991000.00",
                    "otherCashflowsFromFinancingActivities": "4970000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4819000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-41679000.00",
                    "stockBasedCompensation": "729000.00",
                    "otherNonCashItems": "-9258000.00",
                    "freeCashFlow": "-19131000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-7896000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "16767000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "28284000.00",
                    "changeInCash": "-8562000.00",
                    "beginPeriodCashFlow": "98120000.00",
                    "endPeriodCashFlow": "89558000.00",
                    "totalCashFromOperatingActivities": "-17433000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4084000.00",
                    "otherCashflowsFromInvestingActivities": "15000.00",
                    "dividendsPaid": "1210000.00",
                    "changeToInventory": "-41412000.00",
                    "changeToAccountReceivables": "-20838000.00",
                    "salePurchaseOfStock": "-19175000.00",
                    "otherCashflowsFromFinancingActivities": "1135000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "7911000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-48871000.00",
                    "stockBasedCompensation": "523000.00",
                    "otherNonCashItems": "-1453000.00",
                    "freeCashFlow": "-25344000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-4322000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "118876000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "16896000.00",
                    "changeInCash": "31093000.00",
                    "beginPeriodCashFlow": "67027000.00",
                    "endPeriodCashFlow": "98120000.00",
                    "totalCashFromOperatingActivities": "-83461000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4135000.00",
                    "otherCashflowsFromInvestingActivities": "35000.00",
                    "dividendsPaid": "1210000.00",
                    "changeToInventory": "-100710000.00",
                    "changeToAccountReceivables": "297000.00",
                    "salePurchaseOfStock": "-12016000.00",
                    "otherCashflowsFromFinancingActivities": "36702000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4357000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-103566000.00",
                    "stockBasedCompensation": "-65000.00",
                    "otherNonCashItems": "-861000.00",
                    "freeCashFlow": "-87818000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-66513000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "26647000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "30972000.00",
                    "changeInCash": "-37301000.00",
                    "beginPeriodCashFlow": "104328000.00",
                    "endPeriodCashFlow": "67027000.00",
                    "totalCashFromOperatingActivities": "2565000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3717000.00",
                    "otherCashflowsFromInvestingActivities": "136000.00",
                    "dividendsPaid": "1197000.00",
                    "changeToInventory": "-37024000.00",
                    "changeToAccountReceivables": "9893000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "9669000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "7915000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-30188000.00",
                    "stockBasedCompensation": "132000.00",
                    "otherNonCashItems": "-2068000.00",
                    "freeCashFlow": "-5350000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-7124000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-26861000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "25309000.00",
                    "changeInCash": "24859000.00",
                    "beginPeriodCashFlow": "79469000.00",
                    "endPeriodCashFlow": "104328000.00",
                    "totalCashFromOperatingActivities": "58844000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3334000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "1184000.00",
                    "changeToInventory": "25277000.00",
                    "changeToAccountReceivables": "-8320000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "415000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "7124000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "29034000.00",
                    "stockBasedCompensation": "311000.00",
                    "otherNonCashItems": "856000.00",
                    "freeCashFlow": "51720000.00"
                }
            },
            "yearly": {
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-04-30",
                    "currency_symbol": "USD",
                    "investments": "-8128000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-8128000.00",
                    "netBorrowings": "-155550000.00",
                    "totalCashFromFinancingActivities": "-119609000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-163712000.00",
                    "changeInCash": "-33383000.00",
                    "beginPeriodCashFlow": "58085000.00",
                    "endPeriodCashFlow": "24702000.00",
                    "totalCashFromOperatingActivities": "94354000.00",
                    "issuanceOfCapitalStock": "28259000.00",
                    "depreciation": "20625000.00",
                    "otherCashflowsFromInvestingActivities": "10893000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "157359000.00",
                    "changeToAccountReceivables": "-31000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "7682000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "19021000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "174909000.00",
                    "stockBasedCompensation": "1751000.00",
                    "otherNonCashItems": "43989000.00",
                    "freeCashFlow": "75333000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "investments": "-192964000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-192964000.00",
                    "netBorrowings": "200905000.00",
                    "totalCashFromFinancingActivities": "225842000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-110266000.00",
                    "changeInCash": "-3602000.00",
                    "beginPeriodCashFlow": "61687000.00",
                    "endPeriodCashFlow": "58085000.00",
                    "totalCashFromOperatingActivities": "-36480000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "18512000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "4800000.00",
                    "changeToInventory": "-42901000.00",
                    "changeToAccountReceivables": "2347000.00",
                    "salePurchaseOfStock": "-109000.00",
                    "otherCashflowsFromFinancingActivities": "29846000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "95237000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-34386000.00",
                    "stockBasedCompensation": "2249000.00",
                    "otherNonCashItems": "118391000.00",
                    "freeCashFlow": "-131717000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "investments": "-54542000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-54542000.00",
                    "netBorrowings": "130209000.00",
                    "totalCashFromFinancingActivities": "90069000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "66393000.00",
                    "changeInCash": "-36433000.00",
                    "beginPeriodCashFlow": "98120000.00",
                    "endPeriodCashFlow": "61687000.00",
                    "totalCashFromOperatingActivities": "-71960000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "16758000.00",
                    "otherCashflowsFromInvestingActivities": "36000.00",
                    "dividendsPaid": "4801000.00",
                    "changeToInventory": "-127594000.00",
                    "changeToAccountReceivables": "6512000.00",
                    "salePurchaseOfStock": "-44504000.00",
                    "otherCashflowsFromFinancingActivities": "9165000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "39884000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-147401000.00",
                    "stockBasedCompensation": "2813000.00",
                    "otherNonCashItems": "-12395000.00",
                    "freeCashFlow": "-111844000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "investments": "-84126000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-84126000.00",
                    "netBorrowings": "66346000.00",
                    "totalCashFromFinancingActivities": "115963000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "82021000.00",
                    "changeInCash": "34608000.00",
                    "beginPeriodCashFlow": "63512000.00",
                    "endPeriodCashFlow": "98120000.00",
                    "totalCashFromOperatingActivities": "2771000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "14411000.00",
                    "otherCashflowsFromInvestingActivities": "174000.00",
                    "dividendsPaid": "4801000.00",
                    "changeToInventory": "-105511000.00",
                    "changeToAccountReceivables": "-8473000.00",
                    "salePurchaseOfStock": "-12016000.00",
                    "otherCashflowsFromFinancingActivities": "66434000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "21264000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-98627000.00",
                    "stockBasedCompensation": "750000.00",
                    "otherNonCashItems": "5644000.00",
                    "freeCashFlow": "-18493000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-30324000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-30324000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-48689000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "14626000.00",
                    "changeInCash": "32054000.00",
                    "beginPeriodCashFlow": "31458000.00",
                    "endPeriodCashFlow": "63512000.00",
                    "totalCashFromOperatingActivities": "111067000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "14894000.00",
                    "otherCashflowsFromInvestingActivities": "4970000.00",
                    "dividendsPaid": "10983000.00",
                    "changeToInventory": "63357000.00",
                    "changeToAccountReceivables": "-2396000.00",
                    "salePurchaseOfStock": "-185000.00",
                    "otherCashflowsFromFinancingActivities": "12486000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "18641000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "66225000.00",
                    "stockBasedCompensation": "1566000.00",
                    "otherNonCashItems": "15116000.00",
                    "freeCashFlow": "92426000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-19406000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-14661000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "4465000.00",
                    "changeInCash": "4855000.00",
                    "beginPeriodCashFlow": "26603000.00",
                    "endPeriodCashFlow": "31458000.00",
                    "totalCashFromOperatingActivities": "38922000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "10813000.00",
                    "otherCashflowsFromInvestingActivities": "37000.00",
                    "dividendsPaid": "1210000.00",
                    "changeToInventory": "21477000.00",
                    "changeToAccountReceivables": "629000.00",
                    "salePurchaseOfStock": "-314000.00",
                    "otherCashflowsFromFinancingActivities": "2844000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "16875000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "24250000.00",
                    "stockBasedCompensation": "4864000.00",
                    "otherNonCashItems": "-3203000.00",
                    "freeCashFlow": "22047000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-96570000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "113741000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-284000.00",
                    "changeInCash": "13311000.00",
                    "beginPeriodCashFlow": "13292000.00",
                    "endPeriodCashFlow": "26603000.00",
                    "totalCashFromOperatingActivities": "-5343000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "9416000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "2635000.00",
                    "changeToInventory": "-17461000.00",
                    "changeToAccountReceivables": "2457000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-667000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4321000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-23416000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "47593000.00",
                    "freeCashFlow": "-9664000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-2335000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-12587000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "8302000.00",
                    "changeInCash": "9134000.00",
                    "beginPeriodCashFlow": "4158000.00",
                    "endPeriodCashFlow": "13292000.00",
                    "totalCashFromOperatingActivities": "24056000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6030000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "15000000.00",
                    "changeToInventory": "9823000.00",
                    "changeToAccountReceivables": "-6647000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1333000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "2584000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9562000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "10076000.00",
                    "freeCashFlow": "21472000.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-6476000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-49949000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "7783000.00",
                    "changeInCash": "-64034000.00",
                    "beginPeriodCashFlow": "68192000.00",
                    "endPeriodCashFlow": "4158000.00",
                    "totalCashFromOperatingActivities": "-7609000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5256000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "44498000.00",
                    "changeToInventory": "-9505000.00",
                    "changeToAccountReceivables": "1580000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-91748151.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "6476000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-19722000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "18960000.00",
                    "freeCashFlow": "-14085000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-83387000.00",
                    "minorityInterest": null,
                    "netIncome": "-82381000.00",
                    "sellingGeneralAdministrative": "31000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "19576000.00",
                    "reconciledDepreciation": "3898000.00",
                    "ebit": "-80303000.00",
                    "ebitda": "-76405000.00",
                    "depreciationAndAmortization": "3898000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-79237000.00",
                    "otherOperatingExpenses": "180671000.00",
                    "interestExpense": "3084000.00",
                    "taxProvision": "-1006000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-5809000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1006000.00",
                    "totalRevenue": "101434000.00",
                    "totalOperatingExpenses": "98813000.00",
                    "costOfRevenue": "81858000.00",
                    "totalOtherIncomeExpenseNet": "-4150000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-82381000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-24925000.00",
                    "minorityInterest": null,
                    "netIncome": "-24589000.00",
                    "sellingGeneralAdministrative": "35826000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "34189000.00",
                    "reconciledDepreciation": "3400000.00",
                    "ebit": "-14258000.00",
                    "ebitda": "-10858000.00",
                    "depreciationAndAmortization": "3400000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-12713000.00",
                    "otherOperatingExpenses": "144010000.00",
                    "interestExpense": "10667000.00",
                    "taxProvision": "-336000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-10667000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-336000.00",
                    "totalRevenue": "131297000.00",
                    "totalOperatingExpenses": "46902000.00",
                    "costOfRevenue": "97108000.00",
                    "totalOtherIncomeExpenseNet": "-12212000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-24589000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-15",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-9205000.00",
                    "minorityInterest": null,
                    "netIncome": "-9533000.00",
                    "sellingGeneralAdministrative": "53389000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "43842000.00",
                    "reconciledDepreciation": "4582000.00",
                    "ebit": "1554000.00",
                    "ebitda": "6136000.00",
                    "depreciationAndAmortization": "4582000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2269000.00",
                    "otherOperatingExpenses": "168084000.00",
                    "interestExpense": "10759000.00",
                    "taxProvision": "328000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-10759000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "328000.00",
                    "totalRevenue": "165815000.00",
                    "totalOperatingExpenses": "46111000.00",
                    "costOfRevenue": "121973000.00",
                    "totalOtherIncomeExpenseNet": "-6936000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-9533000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-96085000.00",
                    "minorityInterest": null,
                    "netIncome": "-96097000.00",
                    "sellingGeneralAdministrative": "53389000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "30372000.00",
                    "reconciledDepreciation": "5038000.00",
                    "ebit": "-84840000.00",
                    "ebitda": "-79802000.00",
                    "depreciationAndAmortization": "5038000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-67148000.00",
                    "otherOperatingExpenses": "215965000.00",
                    "interestExpense": "11245000.00",
                    "taxProvision": "12000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-11245000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "12000.00",
                    "totalRevenue": "148817000.00",
                    "totalOperatingExpenses": "97520000.00",
                    "costOfRevenue": "118445000.00",
                    "totalOtherIncomeExpenseNet": "-28937000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-96097000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-18",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-18046000.00",
                    "minorityInterest": null,
                    "netIncome": "-17665000.00",
                    "sellingGeneralAdministrative": "45802000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "45313000.00",
                    "reconciledDepreciation": "5171000.00",
                    "ebit": "-6121000.00",
                    "ebitda": "-950000.00",
                    "depreciationAndAmortization": "5171000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5659000.00",
                    "otherOperatingExpenses": "219124000.00",
                    "interestExpense": "11925000.00",
                    "taxProvision": "-381000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-11925000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-381000.00",
                    "totalRevenue": "213465000.00",
                    "totalOperatingExpenses": "50972000.00",
                    "costOfRevenue": "168152000.00",
                    "totalOtherIncomeExpenseNet": "-12387000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-17665000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-15",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-20400000.00",
                    "minorityInterest": null,
                    "netIncome": "-44221000.00",
                    "sellingGeneralAdministrative": "50966000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "42448000.00",
                    "reconciledDepreciation": "4956000.00",
                    "ebit": "-8855000.00",
                    "ebitda": "-3899000.00",
                    "depreciationAndAmortization": "4956000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-8518000.00",
                    "otherOperatingExpenses": "247212000.00",
                    "interestExpense": "11545000.00",
                    "taxProvision": "23821000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-11545000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "23821000.00",
                    "totalRevenue": "238694000.00",
                    "totalOperatingExpenses": "50966000.00",
                    "costOfRevenue": "196246000.00",
                    "totalOtherIncomeExpenseNet": "-11882000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-44221000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-28780000.00",
                    "minorityInterest": null,
                    "netIncome": "-21980000.00",
                    "sellingGeneralAdministrative": "48886000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "32305000.00",
                    "reconciledDepreciation": "5460000.00",
                    "ebit": "-16581000.00",
                    "ebitda": "-11120000.00",
                    "depreciationAndAmortization": "5461000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-16581000.00",
                    "otherOperatingExpenses": "287167000.00",
                    "interestExpense": "12199000.00",
                    "taxProvision": "-6800000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-12199000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-6800000.00",
                    "totalRevenue": "270586000.00",
                    "totalOperatingExpenses": "48886000.00",
                    "costOfRevenue": "238281000.00",
                    "totalOtherIncomeExpenseNet": "-12199000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-21980000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-137785000.00",
                    "minorityInterest": null,
                    "netIncome": "-107965000.00",
                    "sellingGeneralAdministrative": "46700000.00",
                    "sellingAndMarketingExpenses": "1163000.00",
                    "grossProfit": "42686000.00",
                    "reconciledDepreciation": "5019000.00",
                    "ebit": "-126982000.00",
                    "ebitda": "-121963000.00",
                    "depreciationAndAmortization": "5019000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-127032000.00",
                    "otherOperatingExpenses": "325061000.00",
                    "interestExpense": "10774000.00",
                    "taxProvision": "-29820000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-10774000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-29820000.00",
                    "totalRevenue": "198029000.00",
                    "totalOperatingExpenses": "169718000.00",
                    "costOfRevenue": "155343000.00",
                    "totalOtherIncomeExpenseNet": "-10753000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-107965000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-7391000.00",
                    "minorityInterest": null,
                    "netIncome": "-5586000.00",
                    "sellingGeneralAdministrative": "48250000.00",
                    "sellingAndMarketingExpenses": "91000.00",
                    "grossProfit": "54441000.00",
                    "reconciledDepreciation": "4631000.00",
                    "ebit": "1568000.00",
                    "ebitda": "6199000.00",
                    "depreciationAndAmortization": "4631000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "1589000.00",
                    "otherOperatingExpenses": "279093000.00",
                    "interestExpense": "8959000.00",
                    "taxProvision": "-1805000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-8959000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1805000.00",
                    "totalRevenue": "280682000.00",
                    "totalOperatingExpenses": "52852000.00",
                    "costOfRevenue": "226241000.00",
                    "totalOtherIncomeExpenseNet": "-8980000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-5586000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4866000.00",
                    "minorityInterest": null,
                    "netIncome": "3560000.00",
                    "sellingGeneralAdministrative": "50480000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "63264000.00",
                    "reconciledDepreciation": "4459000.00",
                    "ebit": "12784000.00",
                    "ebitda": "17314000.00",
                    "depreciationAndAmortization": "4530000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "12784000.00",
                    "otherOperatingExpenses": "295596000.00",
                    "interestExpense": "7918000.00",
                    "taxProvision": "1306000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-7918000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1306000.00",
                    "totalRevenue": "308380000.00",
                    "totalOperatingExpenses": "50480000.00",
                    "costOfRevenue": "245116000.00",
                    "totalOtherIncomeExpenseNet": "-7918000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "3560000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-419000.00",
                    "minorityInterest": null,
                    "netIncome": "-276000.00",
                    "sellingGeneralAdministrative": "53532000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "59488000.00",
                    "reconciledDepreciation": "4403000.00",
                    "ebit": "6812000.00",
                    "ebitda": "11237000.00",
                    "depreciationAndAmortization": "4425000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "5956000.00",
                    "otherOperatingExpenses": "289700000.00",
                    "interestExpense": "7231000.00",
                    "taxProvision": "-143000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-7231000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-143000.00",
                    "totalRevenue": "295656000.00",
                    "totalOperatingExpenses": "53532000.00",
                    "costOfRevenue": "236168000.00",
                    "totalOtherIncomeExpenseNet": "-6375000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-276000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1605000.00",
                    "minorityInterest": null,
                    "netIncome": "-1400000.00",
                    "sellingGeneralAdministrative": "47732000.00",
                    "sellingAndMarketingExpenses": "286000.00",
                    "grossProfit": "54374000.00",
                    "reconciledDepreciation": "4420000.00",
                    "ebit": "4087000.00",
                    "ebitda": "8507000.00",
                    "depreciationAndAmortization": "4420000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "2305000.00",
                    "otherOperatingExpenses": "241185000.00",
                    "interestExpense": "5692000.00",
                    "taxProvision": "-205000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-5692000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-205000.00",
                    "totalRevenue": "243490000.00",
                    "totalOperatingExpenses": "52069000.00",
                    "costOfRevenue": "189116000.00",
                    "totalOtherIncomeExpenseNet": "-3910000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1400000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "10697000.00",
                    "minorityInterest": null,
                    "netIncome": "5394000.00",
                    "sellingGeneralAdministrative": "55541000.00",
                    "sellingAndMarketingExpenses": "317000.00",
                    "grossProfit": "71641000.00",
                    "reconciledDepreciation": null,
                    "ebit": "15300000.00",
                    "ebitda": "19502000.00",
                    "depreciationAndAmortization": "4202000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "15783000.00",
                    "otherOperatingExpenses": "317975000.00",
                    "interestExpense": "4603000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3032000.00",
                    "totalRevenue": "333758000.00",
                    "totalOperatingExpenses": "55858000.00",
                    "costOfRevenue": "262117000.00",
                    "totalOtherIncomeExpenseNet": "-5086000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "39227000.00",
                    "minorityInterest": null,
                    "netIncome": "31844000.00",
                    "sellingGeneralAdministrative": "61605000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "98617000.00",
                    "reconciledDepreciation": null,
                    "ebit": "42612000.00",
                    "ebitda": "46664000.00",
                    "depreciationAndAmortization": "4052000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "32960000.00",
                    "otherOperatingExpenses": "340592000.00",
                    "interestExpense": "3385000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "7383000.00",
                    "totalRevenue": "373552000.00",
                    "totalOperatingExpenses": "65657000.00",
                    "costOfRevenue": "274935000.00",
                    "totalOtherIncomeExpenseNet": "6267000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "37257000.00",
                    "minorityInterest": null,
                    "netIncome": "19595000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "95104000.00",
                    "reconciledDepreciation": null,
                    "ebit": "40169000.00",
                    "ebitda": "44289000.00",
                    "depreciationAndAmortization": "4120000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "38663000.00",
                    "otherOperatingExpenses": "337498000.00",
                    "interestExpense": "2912000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "8973000.00",
                    "totalRevenue": "376161000.00",
                    "totalOperatingExpenses": "56441000.00",
                    "costOfRevenue": "281057000.00",
                    "totalOtherIncomeExpenseNet": "-1406000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "22839000.00",
                    "minorityInterest": null,
                    "netIncome": "11781000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "80050000.00",
                    "reconciledDepreciation": null,
                    "ebit": "25606000.00",
                    "ebitda": "29779000.00",
                    "depreciationAndAmortization": "4173000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "26443000.00",
                    "otherOperatingExpenses": "296093000.00",
                    "interestExpense": "2767000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5943000.00",
                    "totalRevenue": "322536000.00",
                    "totalOperatingExpenses": "53607000.00",
                    "costOfRevenue": "242486000.00",
                    "totalOtherIncomeExpenseNet": "-3604000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "38295000.00",
                    "minorityInterest": null,
                    "netIncome": "20751000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "86546000.00",
                    "reconciledDepreciation": null,
                    "ebit": "40301000.00",
                    "ebitda": "44038000.00",
                    "depreciationAndAmortization": "3737000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "38817000.00",
                    "otherOperatingExpenses": "279911000.00",
                    "interestExpense": "2006000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "7326000.00",
                    "totalRevenue": "318728000.00",
                    "totalOperatingExpenses": "47729000.00",
                    "costOfRevenue": "232182000.00",
                    "totalOtherIncomeExpenseNet": "-522000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "34805000.00",
                    "minorityInterest": null,
                    "netIncome": "25309000.00",
                    "sellingGeneralAdministrative": "45103000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "86214000.00",
                    "reconciledDepreciation": null,
                    "ebit": "36666000.00",
                    "ebitda": "40000000.00",
                    "depreciationAndAmortization": "3334000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "37302000.00",
                    "otherOperatingExpenses": "285489000.00",
                    "interestExpense": "1861000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9496000.00",
                    "totalRevenue": "322791000.00",
                    "totalOperatingExpenses": "48912000.00",
                    "costOfRevenue": "236577000.00",
                    "totalOtherIncomeExpenseNet": "-2497000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-147060000.00",
                    "minorityInterest": null,
                    "netIncome": "-163712000.00",
                    "sellingGeneralAdministrative": "200087000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "160855000.00",
                    "reconciledDepreciation": "20625000.00",
                    "ebit": "-100146000.00",
                    "ebitda": "-79521000.00",
                    "depreciationAndAmortization": "20625000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-98950000.00",
                    "otherOperatingExpenses": "970512000.00",
                    "interestExpense": "46914000.00",
                    "taxProvision": "16652000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-46914000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "16652000.00",
                    "totalRevenue": "871562000.00",
                    "totalOperatingExpenses": "259805000.00",
                    "costOfRevenue": "710707000.00",
                    "totalOtherIncomeExpenseNet": "-48110000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-179963000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-140728000.00",
                    "minorityInterest": null,
                    "netIncome": "-110266000.00",
                    "sellingGeneralAdministrative": "198305000.00",
                    "sellingAndMarketingExpenses": "2929000.00",
                    "grossProfit": "228742000.00",
                    "reconciledDepreciation": "18512000.00",
                    "ebit": "-105846000.00",
                    "ebitda": "-87334000.00",
                    "depreciationAndAmortization": "18512000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-106674000.00",
                    "otherOperatingExpenses": "1189421000.00",
                    "interestExpense": "34882000.00",
                    "taxProvision": "-30462000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-34882000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-30462000.00",
                    "totalRevenue": "1082747000.00",
                    "totalOperatingExpenses": "335416000.00",
                    "costOfRevenue": "854005000.00",
                    "totalOtherIncomeExpenseNet": "-34054000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-110266000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "85576000.00",
                    "minorityInterest": null,
                    "netIncome": "66393000.00",
                    "sellingGeneralAdministrative": "222218000.00",
                    "sellingAndMarketingExpenses": "286000.00",
                    "grossProfit": "328691000.00",
                    "reconciledDepreciation": "16758000.00",
                    "ebit": "102168000.00",
                    "ebitda": "118926000.00",
                    "depreciationAndAmortization": "16758000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "89715000.00",
                    "otherOperatingExpenses": "1237246000.00",
                    "interestExpense": "16592000.00",
                    "taxProvision": "19183000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-16592000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "19183000.00",
                    "totalRevenue": "1326961000.00",
                    "totalOperatingExpenses": "238976000.00",
                    "costOfRevenue": "998270000.00",
                    "totalOtherIncomeExpenseNet": "-4139000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "66393000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "110263000.00",
                    "minorityInterest": null,
                    "netIncome": "55275000.00",
                    "sellingGeneralAdministrative": "184985000.00",
                    "sellingAndMarketingExpenses": "454000.00",
                    "grossProfit": "310369000.00",
                    "reconciledDepreciation": "14411000.00",
                    "ebit": "118763000.00",
                    "ebitda": "133254000.00",
                    "depreciationAndAmortization": "14491000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "125838000.00",
                    "otherOperatingExpenses": "1109210000.00",
                    "interestExpense": "8500000.00",
                    "taxProvision": "28242000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-8500000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "28242000.00",
                    "totalRevenue": "1235048000.00",
                    "totalOperatingExpenses": "184531000.00",
                    "costOfRevenue": "924679000.00",
                    "totalOtherIncomeExpenseNet": "-15575000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "82021000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "24990000.00",
                    "minorityInterest": null,
                    "netIncome": "14626000.00",
                    "sellingGeneralAdministrative": "119254000.00",
                    "sellingAndMarketingExpenses": "7000.00",
                    "grossProfit": "167720000.00",
                    "reconciledDepreciation": "14894000.00",
                    "ebit": "33037000.00",
                    "ebitda": "47931000.00",
                    "depreciationAndAmortization": "14894000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "48473000.00",
                    "otherOperatingExpenses": "768637000.00",
                    "interestExpense": "8047000.00",
                    "taxProvision": "10364000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-8047000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "10364000.00",
                    "totalRevenue": "817110000.00",
                    "totalOperatingExpenses": "119247000.00",
                    "costOfRevenue": "649390000.00",
                    "totalOtherIncomeExpenseNet": "-23483000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "14626000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "5562000.00",
                    "minorityInterest": null,
                    "netIncome": "4465000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "121366000.00",
                    "reconciledDepreciation": null,
                    "ebit": "15890000.00",
                    "ebitda": "26703000.00",
                    "depreciationAndAmortization": "10813000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14205000.00",
                    "otherOperatingExpenses": "630707000.00",
                    "interestExpense": "10328000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1097000.00",
                    "totalRevenue": "644912000.00",
                    "totalOperatingExpenses": "107161000.00",
                    "costOfRevenue": "523546000.00",
                    "totalOtherIncomeExpenseNet": "-8643000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "2752000.00",
                    "minorityInterest": null,
                    "netIncome": "-284000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "122250000.00",
                    "reconciledDepreciation": null,
                    "ebit": "12772000.00",
                    "ebitda": "22188000.00",
                    "depreciationAndAmortization": "9416000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "16668000.00",
                    "otherOperatingExpenses": "591526000.00",
                    "interestExpense": "10020000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3036000.00",
                    "totalRevenue": "608194000.00",
                    "totalOperatingExpenses": "105582000.00",
                    "costOfRevenue": "485944000.00",
                    "totalOtherIncomeExpenseNet": "-13916000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "13387000.00",
                    "minorityInterest": null,
                    "netIncome": "8302000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "127137000.00",
                    "reconciledDepreciation": null,
                    "ebit": "22139000.00",
                    "ebitda": "28169000.00",
                    "depreciationAndAmortization": "6030000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "22041000.00",
                    "otherOperatingExpenses": "592797000.00",
                    "interestExpense": "8752000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5085000.00",
                    "totalRevenue": "614838000.00",
                    "totalOperatingExpenses": "105096000.00",
                    "costOfRevenue": "487701000.00",
                    "totalOtherIncomeExpenseNet": "-8654000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "12294000.00",
                    "minorityInterest": null,
                    "netIncome": "7783000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "117182000.00",
                    "reconciledDepreciation": null,
                    "ebit": "19568000.00",
                    "ebitda": "24824000.00",
                    "depreciationAndAmortization": "5256000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "19568000.00",
                    "otherOperatingExpenses": "545781000.00",
                    "interestExpense": "7274000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4511000.00",
                    "totalRevenue": "565349000.00",
                    "totalOperatingExpenses": "97614000.00",
                    "costOfRevenue": "448167000.00",
                    "totalOtherIncomeExpenseNet": "-7274000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Lazydays Holdings Inc

1 Year

3 Year

10 Year

Actions

People

Directors & Officers

Insider Trading

Shareholders

Institutional Holders

Fund Holdings

Financial Highlights

Valuation Metrics

Shares Statistics

Stock Price History

1 Year Price History

3 Years Price History

10 Years Price History

Max Price History

Financial Charts

Revenue, Net Income & Operating Cash Flow (Yearly)

Change % vs Prior Year

Revenue, Net Income & Operating Cash Flow (Quarterly)

Change % vs Prior Quarter

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Yearly)

Balance Sheet (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Income Statement Waterfall

Earnings Per Share (EPS) History

Financial Ratios

📦 Raw API Data (JSON Explorer)

Assistant
