PEW.US Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. Marc Nemati	President, CEO & Chairman	1988
Mr. Matthew Vittitow	Co-Founder, COO & Director	1977
Mr. Jonathan Terry	CFO, Principal Accounting Officer & Principal Financial Officer	1976
Mr. John Swanagon	Chief Technology Officer	NA
Mr. Jonathan B. Wolens	General Counsel & Corporate Secretary	NA
Mr. Sina Azmoudeh	Chief Marketing Officer	NA
Ms. Elizabeth Cross	Chief Revenue Officer	1983
Insider Trading

Open insider trading
Date	Insider Name	Title	Transaction Type	Shares	Price	Value	SEC
Apr 16, 2026	Justin C Hilty	N/A	Sale	2.04K	$2.98	$6.09K	SEC
Apr 16, 2026	Marc A Nemati	N/A	Sale	4.08K	$2.98	$12.17K	SEC
Apr 16, 2026	Matthew W Vittitow	N/A	Sale	2.04K	$2.98	$6.09K	SEC
Feb 13, 2026	Justin C Hilty	N/A	Sale	5.01K	$2.82	$14.13K	SEC
Feb 13, 2026	Marc A Nemati	N/A	Sale	10.02K	$2.82	$28.25K	SEC
Feb 13, 2026	Matthew W Vittitow	N/A	Sale	5.01K	$2.82	$14.13K	SEC
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
UBS Group AG	1.05M	Jun 30, 2026	3.55%	$0.00	51.52%
Vanguard Capital Management, LLC	850.03K	Jun 30, 2026	2.88%	$0.00	-21.93%
Susquehanna International Group, LLP	586.03K	Jun 30, 2026	1.99%	$0.00	-25.03%
Jane Street Group LLC	488.92K	Jun 30, 2026	1.66%	$0.00	338.65%
BlackRock Inc	374.48K	Jun 30, 2026	1.27%	$0.00	2.16%
Marshall Wace Asset Management Ltd	334.65K	Jun 30, 2026	1.13%	$0.00	331.86%
Polar Asset Management Partners	250.00K	Jun 30, 2026	0.85%	$0.01	-1.70%
Geode Capital Management, LLC	226.99K	Jun 30, 2026	0.77%	$0.00	-4.72%
Renaissance Technologies Corp	134.30K	Jun 30, 2026	0.46%	$0.00	199.78%
Shay Capital LLC	127.41K	Jun 30, 2026	0.43%	$0.02	0.10%
Ackerman Capital Advisors, LLC	120.00K	Jun 30, 2026	0.41%	$0.06	0.00%
Vanguard Fiduciary Trust Co	116.72K	Jun 30, 2026	0.40%	$0.00	0.70%
State Street Corp	102.52K	Jun 30, 2026	0.35%	$0.00	0.00%
SkyView Investment Advisors, LLC	100.09K	Jun 30, 2026	0.34%	$0.18	10.00%
Moore Capital Management, LP	100.00K	Jun 30, 2026	0.34%	$0.00	0.00%
Springbok Capital Management, LLC	82.29K	Jun 30, 2026	0.28%	$0.01	56.37%
Manatuck Hill Partners LLC	75.00K	Jun 30, 2026	0.25%	$0.06	0.00%
SIMPLEX TRADING, LLC	67.30K	Jun 30, 2026	0.23%	$0.00	110.13%
XTX Topco Ltd	65.83K	Jun 30, 2026	0.22%	$0.00	0.00%
R Squared Ltd	62.61K	Jun 30, 2026	0.21%	$0.08	56.81%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	Vanguard MStar Total Stk Mkt Idx Invest	605.97K	2.05%	▲ 0.00%	Sep 30, 2026
2	Fidelity Extended Market Index	99.79K	0.34%	▼ 0.53%	Aug 31, 2026
3	iShares Micro-Cap ETF	55.27K	0.19%	▲ 0.00%	Oct 29, 2026
4	Fidelity Total Market Index	49.32K	0.17%	▲ 0.00%	Aug 31, 2026
5	Fidelity Series Total Market Index	30.42K	0.10%	▲ 0.00%	Aug 31, 2026
6	Vanguard U.S. Eq Idx £ Acc	6.76K	0.02%	▲ 0.00%	Sep 30, 2026
7	1290 VT Micro Cap K	4.39K	0.01%	▲ 0.00%	Aug 31, 2026
Financial Highlights

▼
Market Cap: $63.16M
EBITDA: $-10.37M
Book Value: $3.48
Earnings/Share: $-0.21
Profit Margin: -7.00%
Operating Margin: -11.08%
ROA (TTM): -9.63%
ROE (TTM): -13.70%
Revenue (TTM): $101.04M
Revenue/Share (TTM): $3.45
Earnings Growth (YOY): 0.00%
Revenue Growth (YOY): 9.40%
Valuation Metrics

Enterprise Value: $-32.98M
Trailing P/E: 0.00
Forward P/E: 243.90
Shares Statistics

Shares Outstanding: 29.51M
Shares Float: 18.97M
% Insiders: 34.72%
% Institutions: 28.25%
Shares Short: 2.07M
Shares Short (Prior Month): 2.22M
Short Ratio: 8.42
Short % Float: 9.68%
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
$96.45M
Cost of Goods Sold
adjust
$-85.12M
Gross Profit
subtotal
$11.33M
SG&A
adjust
$-14.77M
Other Operating Expense
adjust
$-917.00K
Operating Income
subtotal
$-4.36M
Other / Non-Operating Items
adjust
$1.86M
Net Income
subtotal
$-2.51M
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": "PEW",
        "Type": "Common Stock",
        "Name": "GrabAGun Digital Holdings Inc.",
        "Exchange": "NYSE",
        "OperatingMIC": "XNYS",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG01W287HT2",
        "ISIN": null,
        "LEI": null,
        "PrimaryTicker": null,
        "CUSIP": null,
        "CIK": null,
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": "2025-07-15",
        "InternationalDomestic": null,
        "Sector": "Industrials",
        "Industry": "Aerospace & Defense",
        "GicSector": "Consumer Discretionary",
        "GicGroup": "Consumer Discretionary Distribution & Retail",
        "GicIndustry": "Specialty Retail",
        "GicSubIndustry": "Computer & Electronics Retail",
        "HomeCategory": null,
        "IsDelisted": false,
        "Description": "GrabAGun Digital Holdings Inc. operates as an e-commerce retailer of firearms and ammunition, related accessories, and other outdoor enthusiast products. In addition, the company operates as a stocking distributor for firearms, ammunition, and shooting supplies. The company is headquartered in Coppell, Texas.",
        "Address": "200 East Beltline Road, Coppell, TX, United States, 75019",
        "AddressData": {
            "Street": "200 East Beltline Road",
            "City": "Coppell",
            "State": "TX",
            "Country": "United States",
            "ZIP": "75019"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Marc  Nemati",
                "Title": "President, CEO & Chairman",
                "YearBorn": "1988"
            },
            {
                "Name": "Mr. Matthew  Vittitow",
                "Title": "Co-Founder, COO & Director",
                "YearBorn": "1977"
            },
            {
                "Name": "Mr. Jonathan  Terry",
                "Title": "CFO, Principal Accounting Officer & Principal Financial Officer",
                "YearBorn": "1976"
            },
            {
                "Name": "Mr. John  Swanagon",
                "Title": "Chief Technology Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Jonathan B. Wolens",
                "Title": "General Counsel & Corporate Secretary",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Sina  Azmoudeh",
                "Title": "Chief Marketing Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Elizabeth  Cross",
                "Title": "Chief Revenue Officer",
                "YearBorn": "1983"
            }
        ],
        "Phone": "972 552 7246",
        "WebURL": "https://grabagun.com",
        "LogoURL": "",
        "FullTimeEmployees": 49,
        "UpdatedAt": "2026-11-04"
    },
    "Highlights": {
        "MarketCapitalization": 63158760,
        "MarketCapitalizationMln": 63.1588,
        "EBITDA": -10372000,
        "PERatio": null,
        "PEGRatio": null,
        "WallStreetTargetPrice": 5,
        "BookValue": 3.479,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": -0.21,
        "EPSEstimateCurrentYear": -0.22,
        "EPSEstimateNextYear": -0.25,
        "EPSEstimateNextQuarter": -0.09,
        "EPSEstimateCurrentQuarter": -0.09,
        "MostRecentQuarter": "2026-06-30",
        "ProfitMargin": -0.07,
        "OperatingMarginTTM": -0.1108,
        "ReturnOnAssetsTTM": -0.0963,
        "ReturnOnEquityTTM": -0.137,
        "RevenueTTM": 101035000,
        "RevenuePerShareTTM": 3.451,
        "QuarterlyRevenueGrowthYOY": 0.094,
        "GrossProfitTTM": 12735000,
        "DilutedEpsTTM": -0.21,
        "QuarterlyEarningsGrowthYOY": 0
    },
    "Valuation": {
        "TrailingPE": 0,
        "ForwardPE": 243.9024,
        "PriceSalesTTM": 0.6251,
        "PriceBookMRQ": 0.5525,
        "EnterpriseValue": -32984200,
        "EnterpriseValueRevenue": 0,
        "EnterpriseValueEbitda": 0
    },
    "SharesStats": {
        "SharesOutstanding": 29513438,
        "SharesFloat": 18967696,
        "PercentInsiders": 34.715,
        "PercentInstitutions": 28.248,
        "SharesShort": 2071653,
        "SharesShortPriorMonth": 2216708,
        "ShortRatio": 8.42,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.0968
    },
    "Technicals": {
        "Beta": -0.018,
        "52WeekHigh": 4.5,
        "52WeekLow": 1.79,
        "50DayMA": 2.0944,
        "200DayMA": 2.6195,
        "SharesShort": 2071653,
        "SharesShortPriorMonth": 2216708,
        "ShortRatio": 8.42,
        "ShortPercent": 0.0968
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": null,
        "ExDividendDate": null,
        "LastSplitFactor": null,
        "LastSplitDate": null,
        "NumberDividendsByYear": []
    },
    "AnalystRatings": {
        "Rating": 5,
        "TargetPrice": 5,
        "StrongBuy": 1,
        "Buy": 0,
        "Hold": 0,
        "Sell": 0,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "UBS Group AG",
                "date": "2026-06-30",
                "totalShares": 3.5546,
                "totalAssets": 0.0003,
                "currentShares": 1049077,
                "change": 356690,
                "change_p": 51.516
            },
            {
                "name": "Vanguard Capital Management, LLC",
                "date": "2026-06-30",
                "totalShares": 2.8801,
                "totalAssets": 0,
                "currentShares": 850029,
                "change": -238826,
                "change_p": -21.9337
            },
            {
                "name": "Susquehanna International Group, LLP",
                "date": "2026-06-30",
                "totalShares": 1.9856,
                "totalAssets": 0.0001,
                "currentShares": 586028,
                "change": -195625,
                "change_p": -25.0271
            },
            {
                "name": "Jane Street Group LLC",
                "date": "2026-06-30",
                "totalShares": 1.6566,
                "totalAssets": 0.0001,
                "currentShares": 488920,
                "change": 377460,
                "change_p": 338.6506
            },
            {
                "name": "BlackRock Inc",
                "date": "2026-06-30",
                "totalShares": 1.2688,
                "totalAssets": 0,
                "currentShares": 374475,
                "change": 7910,
                "change_p": 2.1579
            },
            {
                "name": "Marshall Wace Asset Management Ltd",
                "date": "2026-06-30",
                "totalShares": 1.1339,
                "totalAssets": 0.0006,
                "currentShares": 334650,
                "change": 257159,
                "change_p": 331.8566
            },
            {
                "name": "Polar Asset Management Partners",
                "date": "2026-06-30",
                "totalShares": 0.8471,
                "totalAssets": 0.0094,
                "currentShares": 250000,
                "change": -4312,
                "change_p": -1.6956
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2026-06-30",
                "totalShares": 0.7691,
                "totalAssets": 0,
                "currentShares": 226987,
                "change": -11252,
                "change_p": -4.723
            },
            {
                "name": "Renaissance Technologies Corp",
                "date": "2026-06-30",
                "totalShares": 0.455,
                "totalAssets": 0.0004,
                "currentShares": 134300,
                "change": 89500,
                "change_p": 199.7768
            },
            {
                "name": "Shay Capital LLC",
                "date": "2026-06-30",
                "totalShares": 0.4317,
                "totalAssets": 0.0187,
                "currentShares": 127409,
                "change": 125,
                "change_p": 0.0982
            },
            {
                "name": "Ackerman Capital Advisors, LLC",
                "date": "2026-06-30",
                "totalShares": 0.4066,
                "totalAssets": 0.0551,
                "currentShares": 120000,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Fiduciary Trust Co",
                "date": "2026-06-30",
                "totalShares": 0.3955,
                "totalAssets": 0.0001,
                "currentShares": 116722,
                "change": 813,
                "change_p": 0.7014
            },
            {
                "name": "State Street Corp",
                "date": "2026-06-30",
                "totalShares": 0.3474,
                "totalAssets": 0,
                "currentShares": 102521,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "SkyView Investment Advisors, LLC",
                "date": "2026-06-30",
                "totalShares": 0.3391,
                "totalAssets": 0.1785,
                "currentShares": 100086,
                "change": 9100,
                "change_p": 10.0015
            },
            {
                "name": "Moore Capital Management, LP",
                "date": "2026-06-30",
                "totalShares": 0.3388,
                "totalAssets": 0.0034,
                "currentShares": 100000,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Springbok Capital Management, LLC",
                "date": "2026-06-30",
                "totalShares": 0.2788,
                "totalAssets": 0.0137,
                "currentShares": 82292,
                "change": 29665,
                "change_p": 56.3684
            },
            {
                "name": "Manatuck Hill Partners LLC",
                "date": "2026-06-30",
                "totalShares": 0.2541,
                "totalAssets": 0.0567,
                "currentShares": 75000,
                "change": 75000,
                "change_p": 0
            },
            {
                "name": "SIMPLEX TRADING, LLC",
                "date": "2026-06-30",
                "totalShares": 0.228,
                "totalAssets": 0.0001,
                "currentShares": 67299,
                "change": 35272,
                "change_p": 110.1321
            },
            {
                "name": "XTX Topco Ltd",
                "date": "2026-06-30",
                "totalShares": 0.223,
                "totalAssets": 0.0019,
                "currentShares": 65829,
                "change": 65829,
                "change_p": 0
            },
            {
                "name": "R Squared Ltd",
                "date": "2026-06-30",
                "totalShares": 0.2121,
                "totalAssets": 0.075,
                "currentShares": 62609,
                "change": 22683,
                "change_p": 56.8126
            }
        ],
        "Funds": [
            {
                "name": "Vanguard MStar Total Stk Mkt Idx Invest",
                "date": "2026-09-30",
                "totalShares": 2.0532,
                "totalAssets": 0.0001,
                "currentShares": 605971,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Extended Market Index",
                "date": "2026-08-31",
                "totalShares": 0.3381,
                "totalAssets": 0.0006,
                "currentShares": 99786,
                "change": -536,
                "change_p": -0.5343
            },
            {
                "name": "iShares Micro-Cap ETF",
                "date": "2026-10-29",
                "totalShares": 0.1873,
                "totalAssets": 0.0088,
                "currentShares": 55272,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Total Market Index",
                "date": "2026-08-31",
                "totalShares": 0.1671,
                "totalAssets": 0.0001,
                "currentShares": 49316,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Series Total Market Index",
                "date": "2026-08-31",
                "totalShares": 0.1031,
                "totalAssets": 0.0001,
                "currentShares": 30417,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard U.S. Eq Idx \u00a3 Acc",
                "date": "2026-09-30",
                "totalShares": 0.0229,
                "totalAssets": 0.0001,
                "currentShares": 6757,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "1290 VT Micro Cap K",
                "date": "2026-08-31",
                "totalShares": 0.0149,
                "totalAssets": 0.0052,
                "currentShares": 4393,
                "change": 0,
                "change_p": 0
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2026-04-16",
            "ownerCik": null,
            "ownerName": "Justin C Hilty",
            "transactionDate": "2026-04-16",
            "transactionCode": "S",
            "transactionAmount": 2043,
            "transactionPrice": 2.98,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/2051380/000121390026044807/xslF345X06/ownership.xml"
        },
        {
            "date": "2026-04-16",
            "ownerCik": null,
            "ownerName": "Marc A Nemati",
            "transactionDate": "2026-04-16",
            "transactionCode": "S",
            "transactionAmount": 4083,
            "transactionPrice": 2.98,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/2051380/000121390026044805/xslF345X06/ownership.xml"
        },
        {
            "date": "2026-04-16",
            "ownerCik": null,
            "ownerName": "Matthew W Vittitow",
            "transactionDate": "2026-04-16",
            "transactionCode": "S",
            "transactionAmount": 2043,
            "transactionPrice": 2.98,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/2051380/000121390026044801/xslF345X06/ownership.xml"
        },
        {
            "date": "2026-02-13",
            "ownerCik": null,
            "ownerName": "Justin C Hilty",
            "transactionDate": "2026-02-13",
            "transactionCode": "S",
            "transactionAmount": 5012,
            "transactionPrice": 2.82,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/2051380/000121390026016706/xslF345X05/ownership.xml"
        },
        {
            "date": "2026-02-13",
            "ownerCik": null,
            "ownerName": "Marc A Nemati",
            "transactionDate": "2026-02-13",
            "transactionCode": "S",
            "transactionAmount": 10016,
            "transactionPrice": 2.82,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/2051380/000121390026016707/xslF345X05/ownership.xml"
        },
        {
            "date": "2026-02-13",
            "ownerCik": null,
            "ownerName": "Matthew W Vittitow",
            "transactionDate": "2026-02-13",
            "transactionCode": "S",
            "transactionAmount": 5012,
            "transactionPrice": 2.82,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/2051380/000121390026016708/xslF345X05/ownership.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "29.3150",
                "shares": 29315000
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "30.0493",
                "shares": 30049300
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "21.2500",
                "shares": 21250000
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "21.2500",
                "shares": 21250000
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q2",
                "dateFormatted": "2026-06-30",
                "sharesMln": "29.3150",
                "shares": 29315000
            },
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "29.6538",
                "shares": 29653800
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "30.0493",
                "shares": 30049300
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "27.8063",
                "shares": 27806300
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "31.5453",
                "shares": 31545300
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "31.5453",
                "shares": 31545300
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "21.2500",
                "shares": 21250000
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "21.2500",
                "shares": 21250000
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "21.2500",
                "shares": 21250000
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "21.2500",
                "shares": 21250000
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "21.2500",
                "shares": 21250000
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-09-30": {
                "reportDate": "2026-11-12",
                "date": "2026-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": null,
                "epsActual": null,
                "epsEstimate": -0.09,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-06-30": {
                "reportDate": "2026-08-13",
                "date": "2026-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": null,
                "epsActual": -0.06,
                "epsEstimate": -0.09,
                "epsDifference": 0.03,
                "surprisePercent": 33.3333
            },
            "2026-03-31": {
                "reportDate": "2026-05-13",
                "date": "2026-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": null,
                "epsActual": -0.06,
                "epsEstimate": -0.08,
                "epsDifference": 0.02,
                "surprisePercent": 25
            },
            "2025-12-31": {
                "reportDate": "2026-03-12",
                "date": "2025-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": null,
                "epsActual": 0.01,
                "epsEstimate": -0.01,
                "epsDifference": 0.02,
                "surprisePercent": 200
            },
            "2025-09-30": {
                "reportDate": "2025-11-13",
                "date": "2025-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": null,
                "epsActual": -0.12,
                "epsEstimate": 0.01,
                "epsDifference": -0.13,
                "surprisePercent": -1300
            },
            "2025-06-30": {
                "reportDate": "2025-08-14",
                "date": "2025-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": null,
                "epsActual": -21.32,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2025-03-31": {
                "reportDate": "2025-05-13",
                "date": "2025-03-31",
                "beforeAfterMarket": null,
                "currency": null,
                "epsActual": -0.0023,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-12-31": {
                "reportDate": "2025-03-11",
                "date": "2024-12-31",
                "beforeAfterMarket": null,
                "currency": null,
                "epsActual": 0.05,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-09-30": {
                "reportDate": "2024-09-30",
                "date": "2024-09-30",
                "beforeAfterMarket": null,
                "currency": null,
                "epsActual": 0.0678,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-06-30": {
                "reportDate": "2024-06-30",
                "date": "2024-06-30",
                "beforeAfterMarket": null,
                "currency": null,
                "epsActual": 0.0778,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2024-03-31": {
                "reportDate": "2024-03-31",
                "date": "2024-03-31",
                "beforeAfterMarket": null,
                "currency": null,
                "epsActual": 0.0781,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            }
        },
        "Trend": {
            "2027-12-31": {
                "date": "2027-12-31",
                "period": "+1y",
                "growth": null,
                "earningsEstimateAvg": "-0.2500",
                "earningsEstimateLow": "-0.2500",
                "earningsEstimateHigh": "-0.2500",
                "earningsEstimateYearAgoEps": "-0.2200",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "-0.1364",
                "revenueEstimateAvg": "109300000.00",
                "revenueEstimateLow": "109300000.00",
                "revenueEstimateHigh": "109300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "0.0653",
                "epsTrendCurrent": "-0.2500",
                "epsTrend7daysAgo": "-0.2700",
                "epsTrend30daysAgo": "-0.2700",
                "epsTrend60daysAgo": "-0.2700",
                "epsTrend90daysAgo": "-0.2700",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-12-31": {
                "date": "2026-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "-0.2200",
                "earningsEstimateLow": "-0.2200",
                "earningsEstimateHigh": "-0.2200",
                "earningsEstimateYearAgoEps": "-0.1300",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "-0.6923",
                "revenueEstimateAvg": "102600000.00",
                "revenueEstimateLow": "102600000.00",
                "revenueEstimateHigh": "102600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "0.0638",
                "epsTrendCurrent": "-0.2200",
                "epsTrend7daysAgo": "-0.2500",
                "epsTrend30daysAgo": "-0.2500",
                "epsTrend60daysAgo": "-0.2500",
                "epsTrend90daysAgo": "-0.2500",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-09-30": {
                "date": "2026-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.0900",
                "earningsEstimateLow": "-0.0900",
                "earningsEstimateHigh": "-0.0900",
                "earningsEstimateYearAgoEps": "-0.1200",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "0.2500",
                "revenueEstimateAvg": "22700000.00",
                "revenueEstimateLow": "22700000.00",
                "revenueEstimateHigh": "22700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": "0.0194",
                "epsTrendCurrent": "-0.0900",
                "epsTrend7daysAgo": "-0.0900",
                "epsTrend30daysAgo": "-0.0900",
                "epsTrend60daysAgo": "-0.0900",
                "epsTrend90daysAgo": "-0.0900",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2026-06-30": {
                "date": "2026-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.0900",
                "earningsEstimateLow": "-0.0900",
                "earningsEstimateHigh": "-0.0900",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "22700000.00",
                "revenueEstimateLow": "22700000.00",
                "revenueEstimateHigh": "22700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.0900",
                "epsTrend7daysAgo": "-0.0800",
                "epsTrend30daysAgo": "-0.0800",
                "epsTrend60daysAgo": "-0.0800",
                "epsTrend90daysAgo": "-0.0500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2026-03-31": {
                "date": "2026-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.0800",
                "earningsEstimateLow": "-0.0800",
                "earningsEstimateHigh": "-0.0800",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "24500000.00",
                "revenueEstimateLow": "24500000.00",
                "revenueEstimateHigh": "24500000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.0800",
                "epsTrend7daysAgo": "-0.0400",
                "epsTrend30daysAgo": "-0.0400",
                "epsTrend60daysAgo": "-0.0400",
                "epsTrend90daysAgo": "-0.0400",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "-0.0900",
                "earningsEstimateLow": "-0.0900",
                "earningsEstimateHigh": "-0.0900",
                "earningsEstimateYearAgoEps": "43010.0000",
                "earningsEstimateNumberOfAnalysts": "1.0000",
                "earningsEstimateGrowth": "-1.0000",
                "revenueEstimateAvg": "94600000.00",
                "revenueEstimateLow": "94600000.00",
                "revenueEstimateHigh": "94600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "1.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.0900",
                "epsTrend7daysAgo": "0.0600",
                "epsTrend30daysAgo": "0.0600",
                "epsTrend60daysAgo": "0.0500",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            }
        },
        "Annual": {
            "2026-09-30": {
                "date": "2026-09-30",
                "epsActual": -0.12
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": -21.4323
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": 0.2737
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-13",
                    "currency_symbol": "USD",
                    "totalAssets": "121719000.00",
                    "intangibleAssets": "1000999.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "1102000.00",
                    "totalLiab": "19155000.00",
                    "totalStockholderEquity": "102564000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1976000.00",
                    "commonStock": "3000.00",
                    "capitalStock": "3000.00",
                    "retainedEarnings": "-8334000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "97512000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "11490000.00",
                    "currentDeferredRevenue": "1163000.00",
                    "netDebt": "-89313000.00",
                    "shortTermDebt": "534000.00",
                    "shortLongTermDebt": "197000.00",
                    "shortLongTermDebtTotal": "8199000.00",
                    "otherStockholderEquity": "110895000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "107938000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "7665000.00",
                    "inventory": "9324000.00",
                    "accountsPayable": "7817000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1439000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "13780999.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "7665000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "121719000.00",
                    "cashAndShortTermInvestments": "97512000.00",
                    "propertyPlantAndEquipmentGross": "11468000.00",
                    "propertyPlantAndEquipmentNet": "11341000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "96800000.00",
                    "netInvestedCapital": "110426000.00",
                    "commonStockSharesOutstanding": "29314979.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-13",
                    "currency_symbol": "USD",
                    "totalAssets": "128549000.00",
                    "intangibleAssets": "893000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "1228000.00",
                    "totalLiab": "24663000.00",
                    "totalStockholderEquity": "103886000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "2038000.00",
                    "commonStock": "3000.00",
                    "capitalStock": "3000.00",
                    "retainedEarnings": "-6524000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "106428000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "16895000.00",
                    "currentDeferredRevenue": "1824000.00",
                    "netDebt": "-98660000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": "98000.00",
                    "shortLongTermDebtTotal": "7768000.00",
                    "otherStockholderEquity": "110407000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "116812000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "7768000.00",
                    "inventory": "9156000.00",
                    "accountsPayable": "13033000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2043000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "11737000.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "7768000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "128549000.00",
                    "cashAndShortTermInvestments": "106428000.00",
                    "propertyPlantAndEquipmentGross": "9812000.00",
                    "propertyPlantAndEquipmentNet": "9694000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "99917000.00",
                    "netInvestedCapital": "111752000.00",
                    "commonStockSharesOutstanding": "29653801.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-12",
                    "currency_symbol": "USD",
                    "totalAssets": "131262000.00",
                    "intangibleAssets": "781000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "1761000.00",
                    "totalLiab": "23661000.00",
                    "totalStockholderEquity": "107601000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "2447000.00",
                    "commonStock": "3000.00",
                    "capitalStock": "3000.00",
                    "retainedEarnings": "-4689000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "110395000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "16774000.00",
                    "currentDeferredRevenue": "2453000.00",
                    "netDebt": "-103467000.00",
                    "shortTermDebt": "41000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "6928000.00",
                    "otherStockholderEquity": "112287000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "120688000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "6887000.00",
                    "inventory": "8532000.00",
                    "accountsPayable": "11833000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1204000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "10574000.00",
                    "capitalLeaseObligations": "41000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "6887000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "131262000.00",
                    "cashAndShortTermInvestments": "110395000.00",
                    "propertyPlantAndEquipmentGross": "8698000.00",
                    "propertyPlantAndEquipmentNet": "8589000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "103914000.00",
                    "netInvestedCapital": "114488000.00",
                    "commonStockSharesOutstanding": "30049264.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-13",
                    "currency_symbol": "USD",
                    "totalAssets": "120766000.00",
                    "intangibleAssets": "565000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2930000.00",
                    "totalLiab": "13217000.00",
                    "totalStockholderEquity": "107549000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1230000.00",
                    "commonStock": "3000.00",
                    "capitalStock": "3000.00",
                    "retainedEarnings": "-4160000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "109546000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "13217000.00",
                    "currentDeferredRevenue": "1548000.00",
                    "netDebt": "-109445000.00",
                    "shortTermDebt": "101000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "101000.00",
                    "otherStockholderEquity": "111706000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "119817000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "7341000.00",
                    "accountsPayable": "10338000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "790000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "949000.00",
                    "capitalLeaseObligations": "101000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "0.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "120766000.00",
                    "cashAndShortTermInvestments": "109546000.00",
                    "propertyPlantAndEquipmentGross": "159000.00",
                    "propertyPlantAndEquipmentNet": "159000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "106600000.00",
                    "netInvestedCapital": "107549000.00",
                    "commonStockSharesOutstanding": "27806252.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "totalAssets": "13289000.00",
                    "intangibleAssets": "463000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2089000.00",
                    "totalLiab": "12664000.00",
                    "totalStockholderEquity": "625000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "2437000.00",
                    "commonStock": "625000.00",
                    "capitalStock": "0.00",
                    "retainedEarnings": "-61114.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "4642000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "12664000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-4482000.00",
                    "shortTermDebt": "160000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "160000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "12557000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "5826000.00",
                    "accountsPayable": "10067000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "90000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "732000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "0.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "13289000.00",
                    "cashAndShortTermInvestments": "4642000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "179000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-61114.00",
                    "netInvestedCapital": "-61114.00",
                    "commonStockSharesOutstanding": "31545268.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "180211916.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "274401.00",
                    "totalLiab": "8065118.00",
                    "totalStockholderEquity": "172146797.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "2115119.00",
                    "commonStock": "179495270.00",
                    "capitalStock": "0.00",
                    "retainedEarnings": "-7348473.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "442670.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "2115119.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-442670.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "717071.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": "33342.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "179494845.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "5949999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "180211916.00",
                    "cashAndShortTermInvestments": "442670.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-39794.00",
                    "netInvestedCapital": "-39794.00",
                    "commonStockSharesOutstanding": "31545268.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "13704000.00",
                    "intangibleAssets": "404000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "582000.00",
                    "totalLiab": "12314000.00",
                    "totalStockholderEquity": "1390000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "723000.00",
                    "commonStock": "1000.00",
                    "capitalStock": "1000.00",
                    "retainedEarnings": "1389000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "7887000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "12273000.00",
                    "currentDeferredRevenue": "2274000.00",
                    "netDebt": "-7257000.00",
                    "shortTermDebt": "589000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "630000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "12713000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "4244000.00",
                    "accountsPayable": "8687000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "296000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "991000.00",
                    "capitalLeaseObligations": "274000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "41000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "13704000.00",
                    "cashAndShortTermInvestments": "7887000.00",
                    "propertyPlantAndEquipmentGross": "411000.00",
                    "propertyPlantAndEquipmentNet": "291000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-890.00",
                    "netInvestedCapital": "-890.00",
                    "commonStockSharesOutstanding": "21250000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "177515365.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "403449.00",
                    "totalLiab": "6323556.00",
                    "totalStockholderEquity": "171191809.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "373556.00",
                    "commonStock": "176592437.00",
                    "capitalStock": null,
                    "retainedEarnings": "-5400628.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "480735.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "373556.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-480735.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "891687.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "7503.00",
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "31666.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "176623678.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "5950000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "177515365.00",
                    "cashAndShortTermInvestments": "480735.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "21250000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "175858964.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "253886.00",
                    "totalLiab": "6107926.00",
                    "totalStockholderEquity": "169751038.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "157926.00",
                    "commonStock": "174326000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-4574962.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1192421.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "157926.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-1192421.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1446308.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "87081.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "174412656.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "5950000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "175858964.00",
                    "cashAndShortTermInvestments": "1192421.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "21250000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "174261870.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "195739.00",
                    "totalLiab": "6164502.00",
                    "totalStockholderEquity": "168097368.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "214502.00",
                    "commonStock": "172085580.00",
                    "capitalStock": null,
                    "retainedEarnings": "-3988212.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "783064.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "214502.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-783064.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "978803.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "197912.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "173283067.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "5949999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "174261870.00",
                    "cashAndShortTermInvestments": "783064.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "21250000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "172592362.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "245086.00",
                    "totalLiab": "6155073.00",
                    "totalStockholderEquity": "166437289.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "205073.00",
                    "commonStock": "170000425.00",
                    "capitalStock": null,
                    "retainedEarnings": "-3563136.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1292907.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "205073.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-1292907.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1537993.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "197912.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "171054369.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "5950000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "172592362.00",
                    "cashAndShortTermInvestments": "1292907.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "21250000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-12",
                    "currency_symbol": "USD",
                    "totalAssets": "131262000.00",
                    "intangibleAssets": "781000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "1761000.00",
                    "totalLiab": "23661000.00",
                    "totalStockholderEquity": "107601000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "2447000.00",
                    "commonStock": "3000.00",
                    "capitalStock": "3000.00",
                    "retainedEarnings": "-4689000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "110395000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "16774000.00",
                    "currentDeferredRevenue": "2453000.00",
                    "netDebt": "-103467000.00",
                    "shortTermDebt": "41000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "6928000.00",
                    "otherStockholderEquity": "112287000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "120688000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "6887000.00",
                    "inventory": "8532000.00",
                    "accountsPayable": "11833000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "1204000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "10574000.00",
                    "capitalLeaseObligations": "41000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "6887000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "131262000.00",
                    "cashAndShortTermInvestments": "110395000.00",
                    "propertyPlantAndEquipmentGross": "8698000.00",
                    "propertyPlantAndEquipmentNet": "8589000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "103914000.00",
                    "netInvestedCapital": "114488000.00",
                    "commonStockSharesOutstanding": "29851533.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "13704000.00",
                    "intangibleAssets": "404000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "582000.00",
                    "totalLiab": "12314000.00",
                    "totalStockholderEquity": "1390000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "723000.00",
                    "commonStock": "1000.00",
                    "capitalStock": "1000.00",
                    "retainedEarnings": "1389000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "7887000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "12273000.00",
                    "currentDeferredRevenue": "2274000.00",
                    "netDebt": "-7257000.00",
                    "shortTermDebt": "589000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "630000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "12713000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": "4244000.00",
                    "accountsPayable": "8687000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "296000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "991000.00",
                    "capitalLeaseObligations": "274000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "41000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "13704000.00",
                    "cashAndShortTermInvestments": "7887000.00",
                    "propertyPlantAndEquipmentGross": "411000.00",
                    "propertyPlantAndEquipmentNet": "291000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-890.00",
                    "netInvestedCapital": "-890.00",
                    "commonStockSharesOutstanding": "31545268.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "172592362.00",
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "245086.00",
                    "totalLiab": "6155073.00",
                    "totalStockholderEquity": "166437289.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "205073.00",
                    "commonStock": "170000425.00",
                    "capitalStock": null,
                    "retainedEarnings": "-3563136.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1292907.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "205073.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "-1292907.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1537993.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "197912.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "171054369.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "5950000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "172592362.00",
                    "cashAndShortTermInvestments": "1292907.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "21250000.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-13",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1892000.00",
                    "netBorrowings": "-8000.00",
                    "totalCashFromFinancingActivities": "-336000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-1810000.00",
                    "changeInCash": "-8916000.00",
                    "beginPeriodCashFlow": "106428000.00",
                    "endPeriodCashFlow": "97512000.00",
                    "totalCashFromOperatingActivities": "-6688000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "76000.00",
                    "otherCashflowsFromInvestingActivities": "-209000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-260000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-328000.00",
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "1683000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-5426000.00",
                    "stockBasedCompensation": "486000.00",
                    "otherNonCashItems": "-14000.00",
                    "freeCashFlow": "-8371000.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-13",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-1251000.00",
                    "netBorrowings": "979000.00",
                    "totalCashFromFinancingActivities": "-1056000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-1835000.00",
                    "changeInCash": "-3967000.00",
                    "beginPeriodCashFlow": "110395000.00",
                    "endPeriodCashFlow": "106428000.00",
                    "totalCashFromOperatingActivities": "-1660000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "75000.00",
                    "otherCashflowsFromInvestingActivities": "-155000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-682000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-2035000.00",
                    "otherCashflowsFromFinancingActivities": "-1056000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "1096000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-433000.00",
                    "stockBasedCompensation": "503000.00",
                    "otherNonCashItems": "533000.00",
                    "freeCashFlow": "-2756000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-12",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-8682000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "6979000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-1000.00",
                    "changeInCash": "849000.00",
                    "beginPeriodCashFlow": "109546000.00",
                    "endPeriodCashFlow": "110395000.00",
                    "totalCashFromOperatingActivities": "2552000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "59000.00",
                    "otherCashflowsFromInvestingActivities": "-518000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1623000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "87000.00",
                    "otherCashflowsFromFinancingActivities": "-10837000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "8439000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1821000.00",
                    "stockBasedCompensation": "3781000.00",
                    "otherNonCashItems": "673000.00",
                    "freeCashFlow": "-5887000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-13",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-300000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "104933000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-3253000.00",
                    "changeInCash": "109546000.00",
                    "beginPeriodCashFlow": "4642000.00",
                    "endPeriodCashFlow": "109546000.00",
                    "totalCashFromOperatingActivities": "-2974000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "106000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-1329000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-8884000.00",
                    "otherCashflowsFromFinancingActivities": "113817000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "34000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-4023224.00",
                    "stockBasedCompensation": "3203000.00",
                    "otherNonCashItems": "4196224.00",
                    "freeCashFlow": "-3008000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-79000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "-1649500.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-21320.00",
                    "changeInCash": "469000.00",
                    "beginPeriodCashFlow": "7418000.00",
                    "endPeriodCashFlow": "4642000.00",
                    "totalCashFromOperatingActivities": "106000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "105500.00",
                    "otherCashflowsFromInvestingActivities": "-74500.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-585000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-1020000.00",
                    "otherCashflowsFromFinancingActivities": "-629500.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "21320.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "230000.00",
                    "freeCashFlow": "101500.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-79000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "-1649500.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-38904.00",
                    "changeInCash": "-469000.00",
                    "beginPeriodCashFlow": "7887000.00",
                    "endPeriodCashFlow": "7418000.00",
                    "totalCashFromOperatingActivities": "106000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "51000.00",
                    "otherCashflowsFromInvestingActivities": "-74500.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-585000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-1020000.00",
                    "otherCashflowsFromFinancingActivities": "-629500.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "38904.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "-51000.00",
                    "freeCashFlow": "101500.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-1139000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": null,
                    "changeInCash": "1624000.00",
                    "beginPeriodCashFlow": "6263000.00",
                    "endPeriodCashFlow": "7887000.00",
                    "totalCashFromOperatingActivities": "2800000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "-107000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-151000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "37000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "354000.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": null,
                    "freeCashFlow": "2763000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "554000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": "1192421.00",
                    "endPeriodCashFlow": "6263000.00",
                    "totalCashFromOperatingActivities": null,
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "1000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-85000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "1653670.00",
                    "changeInCash": "409357.00",
                    "beginPeriodCashFlow": "783064.00",
                    "endPeriodCashFlow": "1192421.00",
                    "totalCashFromOperatingActivities": "-505642.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "81107.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-2240419.00",
                    "freeCashFlow": "-505640.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-716.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "1660079.00",
                    "changeInCash": "-509843.00",
                    "beginPeriodCashFlow": "1292907.00",
                    "endPeriodCashFlow": "783064.00",
                    "totalCashFromOperatingActivities": "-509127.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "3",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "59492.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-2228698.00",
                    "freeCashFlow": "-509130.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-170000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "171973780.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "427855.00",
                    "changeInCash": "1292907.00",
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": "1292907.00",
                    "totalCashFromOperatingActivities": "-680873.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-196319.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "3",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-337000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-771728.00",
                    "freeCashFlow": "-680870.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-12",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-8982000.00",
                    "netBorrowings": "6892000.00",
                    "totalCashFromFinancingActivities": "111907000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-2507000.00",
                    "changeInCash": "102508000.00",
                    "beginPeriodCashFlow": "7887000.00",
                    "endPeriodCashFlow": "110395000.00",
                    "totalCashFromOperatingActivities": "-417000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "19000.00",
                    "otherCashflowsFromInvestingActivities": "-509000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-4299000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-8797000.00",
                    "otherCashflowsFromFinancingActivities": "113812000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "8473000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2142000.00",
                    "stockBasedCompensation": "3781000.00",
                    "otherNonCashItems": "432000.00",
                    "freeCashFlow": "-8890000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "2000000.00",
                    "netBorrowings": "0.00",
                    "totalCashFromFinancingActivities": "-85716.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "5758466.00",
                    "changeInCash": "-387867.00",
                    "beginPeriodCashFlow": "1292907.00",
                    "endPeriodCashFlow": "905040.00",
                    "totalCashFromOperatingActivities": "-2302151.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "309000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-829000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "150000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "717643.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "-9087260.00",
                    "freeCashFlow": "-2302150.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-170000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "171973780.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "414496.00",
                    "changeInCash": "1292907.00",
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": "1292907.00",
                    "totalCashFromOperatingActivities": "-680873.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-196319.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "3",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-323641.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-771728.00",
                    "freeCashFlow": "-680870.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1807000.00",
                    "minorityInterest": null,
                    "netIncome": "-1810000.00",
                    "sellingGeneralAdministrative": "5424000.00",
                    "sellingAndMarketingExpenses": "275000.00",
                    "grossProfit": "3126000.00",
                    "reconciledDepreciation": "76000.00",
                    "ebit": "-1807000.00",
                    "ebitda": "-1731000.00",
                    "depreciationAndAmortization": "76000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2573000.00",
                    "otherOperatingExpenses": "25790000.00",
                    "interestExpense": null,
                    "taxProvision": "3000.00",
                    "interestIncome": "760000.00",
                    "netInterestIncome": "760000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3000.00",
                    "totalRevenue": "23217000.00",
                    "totalOperatingExpenses": "5699000.00",
                    "costOfRevenue": "20091000.00",
                    "totalOtherIncomeExpenseNet": "766000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1810000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1835000.00",
                    "minorityInterest": null,
                    "netIncome": "-1835000.00",
                    "sellingGeneralAdministrative": "5127000.00",
                    "sellingAndMarketingExpenses": "280000.00",
                    "grossProfit": "2766000.00",
                    "reconciledDepreciation": "75000.00",
                    "ebit": "-1835000.00",
                    "ebitda": "-1760000.00",
                    "depreciationAndAmortization": "75000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2641000.00",
                    "otherOperatingExpenses": "28569000.00",
                    "interestExpense": null,
                    "taxProvision": "0.00",
                    "interestIncome": "802000.00",
                    "netInterestIncome": "802000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "25928000.00",
                    "totalOperatingExpenses": "5407000.00",
                    "costOfRevenue": "23162000.00",
                    "totalOtherIncomeExpenseNet": "806000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1835000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "11000.00",
                    "minorityInterest": null,
                    "netIncome": "-1000.00",
                    "sellingGeneralAdministrative": "4734000.00",
                    "sellingAndMarketingExpenses": "405000.00",
                    "grossProfit": "4574000.00",
                    "reconciledDepreciation": "-108000.00",
                    "ebit": "11000.00",
                    "ebitda": "70000.00",
                    "depreciationAndAmortization": "59000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-839000.00",
                    "otherOperatingExpenses": "30463000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": "850000.00",
                    "netInterestIncome": "850000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "12000.00",
                    "totalRevenue": "29624000.00",
                    "totalOperatingExpenses": "5413000.00",
                    "costOfRevenue": "25050000.00",
                    "totalOtherIncomeExpenseNet": "850000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-13",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-3253000.00",
                    "minorityInterest": null,
                    "netIncome": "-3253000.00",
                    "sellingGeneralAdministrative": "6309000.00",
                    "sellingAndMarketingExpenses": "250000.00",
                    "grossProfit": "2380000.00",
                    "reconciledDepreciation": "216000.00",
                    "ebit": "-3253000.00",
                    "ebitda": "-3147000.00",
                    "depreciationAndAmortization": "106000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4179000.00",
                    "otherOperatingExpenses": "26446000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": "925000.00",
                    "netInterestIncome": "925000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "22267000.00",
                    "totalOperatingExpenses": "6559000.00",
                    "costOfRevenue": "19887000.00",
                    "totalOtherIncomeExpenseNet": "926000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-3253000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-14",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-21320.00",
                    "minorityInterest": null,
                    "netIncome": "-21320.00",
                    "sellingGeneralAdministrative": "21320.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "2243000.00",
                    "reconciledDepreciation": "50000.00",
                    "ebit": "782000.00",
                    "ebitda": "-21320.00",
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-21320.00",
                    "otherOperatingExpenses": "21320.00",
                    "interestExpense": null,
                    "taxProvision": "0.00",
                    "interestIncome": "41000.00",
                    "netInterestIncome": "41000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "21228000.00",
                    "totalOperatingExpenses": "21320.00",
                    "costOfRevenue": "18985000.00",
                    "totalOtherIncomeExpenseNet": "41000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-21320.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "95000.00",
                    "minorityInterest": null,
                    "netIncome": "95000.00",
                    "sellingGeneralAdministrative": "1959000.00",
                    "sellingAndMarketingExpenses": "239000.00",
                    "grossProfit": "2240000.00",
                    "reconciledDepreciation": "51000.00",
                    "ebit": "42000.00",
                    "ebitda": "93000.00",
                    "depreciationAndAmortization": "51000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "42000.00",
                    "otherOperatingExpenses": "23289000.00",
                    "interestExpense": null,
                    "taxProvision": "0.00",
                    "interestIncome": "53000.00",
                    "netInterestIncome": "53000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "23331000.00",
                    "totalOperatingExpenses": "2198000.00",
                    "costOfRevenue": "21091000.00",
                    "totalOtherIncomeExpenseNet": "53000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-32452.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1003946.00",
                    "minorityInterest": null,
                    "netIncome": "1003946.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": null,
                    "reconciledDepreciation": null,
                    "ebit": null,
                    "ebitda": "1003946.00",
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-1038759.00",
                    "otherOperatingExpenses": "1038759.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": null,
                    "totalOperatingExpenses": "1038759.00",
                    "costOfRevenue": null,
                    "totalOtherIncomeExpenseNet": "2042705.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1440771.00",
                    "minorityInterest": null,
                    "netIncome": "1440771.00",
                    "sellingGeneralAdministrative": "1325000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1831000.00",
                    "reconciledDepreciation": null,
                    "ebit": null,
                    "ebitda": "1440771.00",
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-825666.00",
                    "otherOperatingExpenses": "825666.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": "47000.00",
                    "netInterestIncome": "47000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": "20174000.00",
                    "totalOperatingExpenses": "825666.00",
                    "costOfRevenue": "18343000.00",
                    "totalOtherIncomeExpenseNet": "2266437.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "554000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1653670.00",
                    "minorityInterest": null,
                    "netIncome": "1653670.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": null,
                    "reconciledDepreciation": null,
                    "ebit": null,
                    "ebitda": "1653670.00",
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-586750.00",
                    "otherOperatingExpenses": "586750.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": null,
                    "totalOperatingExpenses": "586750.00",
                    "costOfRevenue": null,
                    "totalOtherIncomeExpenseNet": "2240420.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "1660079.00",
                    "minorityInterest": null,
                    "netIncome": "1660079.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": null,
                    "reconciledDepreciation": null,
                    "ebit": null,
                    "ebitda": "1660079.00",
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-568619.00",
                    "otherOperatingExpenses": "568619.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": null,
                    "totalOperatingExpenses": "568619.00",
                    "costOfRevenue": null,
                    "totalOtherIncomeExpenseNet": "2228698.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "427855.00",
                    "minorityInterest": null,
                    "netIncome": "427855.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": null,
                    "reconciledDepreciation": null,
                    "ebit": null,
                    "ebitda": "427855.00",
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-428602.00",
                    "otherOperatingExpenses": "428602.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": null,
                    "totalOperatingExpenses": "428602.00",
                    "costOfRevenue": null,
                    "totalOtherIncomeExpenseNet": "856457.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-03-12",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-2495000.00",
                    "minorityInterest": null,
                    "netIncome": "-2507000.00",
                    "sellingGeneralAdministrative": "14773000.00",
                    "sellingAndMarketingExpenses": "917000.00",
                    "grossProfit": "11326000.00",
                    "reconciledDepreciation": "209000.00",
                    "ebit": "-2495000.00",
                    "ebitda": "-2476000.00",
                    "depreciationAndAmortization": "19000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-4364000.00",
                    "otherOperatingExpenses": "100813000.00",
                    "interestExpense": null,
                    "taxProvision": "12000.00",
                    "interestIncome": "1868000.00",
                    "netInterestIncome": "1868000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "12000.00",
                    "totalRevenue": "96449000.00",
                    "totalOperatingExpenses": "15690000.00",
                    "costOfRevenue": "85123000.00",
                    "totalOtherIncomeExpenseNet": "1869000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-2507000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4520000.00",
                    "minorityInterest": null,
                    "netIncome": "4509000.00",
                    "sellingGeneralAdministrative": "5051000.00",
                    "sellingAndMarketingExpenses": "543000.00",
                    "grossProfit": "9709000.00",
                    "reconciledDepreciation": "309000.00",
                    "ebit": "4115000.00",
                    "ebitda": "4424000.00",
                    "depreciationAndAmortization": "309000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "4115000.00",
                    "otherOperatingExpenses": "89007000.00",
                    "interestExpense": null,
                    "taxProvision": "11000.00",
                    "interestIncome": "241000.00",
                    "netInterestIncome": "241000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "11000.00",
                    "totalRevenue": "93122000.00",
                    "totalOperatingExpenses": "5594000.00",
                    "costOfRevenue": "83413000.00",
                    "totalOtherIncomeExpenseNet": "405000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "4509000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "414496.00",
                    "minorityInterest": null,
                    "netIncome": "414496.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": null,
                    "reconciledDepreciation": null,
                    "ebit": null,
                    "ebitda": "414496.00",
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-441961.00",
                    "otherOperatingExpenses": "441961.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": null,
                    "totalRevenue": null,
                    "totalOperatingExpenses": "441961.00",
                    "costOfRevenue": null,
                    "totalOtherIncomeExpenseNet": "856457.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
GrabAGun Digital 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
