{ "schema": "canli.company-reference.v1", "cik": "0000889348", "name": "CPI AEROSTRUCTURES, INC.", "selection_policy": "extended-v22", "source_url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000889348.json", "source_sha256": "3b5d607f2c5986aa0744cdfd9cb322a7f49ff24ed108e013e8985524371a9189", "fetched_at": "2026-09-19T11:15:07.477Z", "policy": "Latest-filed annual-report facts per unit and reporting period at capture time. Duration facts cover 300 to 400 days. This selection can include restatements and is not a point-in-time backtest dataset. Missing concepts are omitted, never zero-filled. Values retain original units and are not currency converted. Extended concepts require compatible unit shapes and at least three reporting ends with changing values within one unit. Constant or incompatible added histories are omitted.", "claim_boundary": "Public company accounting reference, not market prices, returns, an investment recommendation, or ALPHAC performance. Validate a separately constructed return series with the validation API; accounting values are not returns.", "concepts": [ { "tag": "Assets", "taxonomy": "us-gaap", "label": "Total assets", "kind": "instant", "meaning": "Resources recognized on the balance sheet. Book assets are not the market value of the business.", "observations": [ { "end": "2025-12-31", "val": 75244501, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 67982002, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 74360132, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 59447080, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 55005545, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 46509449, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 45498183, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 45445589, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 40803896, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 43354447, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 47438393, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 124184499, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 117791895, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 116712536, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 103404723, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 124272594, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 124883516, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 89056573, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 56457187, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "Liabilities", "taxonomy": "us-gaap", "label": "Total liabilities", "kind": "instant", "meaning": "Recognized obligations at the reporting date. The definition and scope differ from interest-bearing debt.", "observations": [ { "end": "2025-12-31", "val": 49436927, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 42048760, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 52278404, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 55250050, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 60340618, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 59493181, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 58739168, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 59667440, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 53854389, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 53394770, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 51371798, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 49871166, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 50186189, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 46180427, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 38591567, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 35321075, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 44289317, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 35030366, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 11786744, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "StockholdersEquity", "taxonomy": "us-gaap", "label": "Stockholders equity", "kind": "instant", "meaning": "The reported residual interest after liabilities. It is an accounting amount, not market capitalization.", "observations": [ { "end": "2025-12-31", "val": 25807574, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 25933242, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2023-12-31", "val": 22081728, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 4197030, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": -5335073, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": -12983732, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": -13240985, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": -14221851, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": -13050493, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": -10040323, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": -3933405, "accn": "0001387131-21-011529", "fy": 2020, "fp": "FY", "form": "10-K/A", "filed": "2021-11-24", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": -13285102, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 67605706, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 70532109, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 64813156, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 88951519, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 80594199, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 54026207, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 44670443, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2010Q4I", "unit": "USD" }, { "end": "2009-12-31", "val": 38517514, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2009Q4I", "unit": "USD" } ] }, { "tag": "NetIncomeLoss", "taxonomy": "us-gaap", "label": "Net income or loss", "kind": "duration", "meaning": "Reported profit or loss for the period. Check the filing for attribution, exceptional items and discontinued operations before comparing companies.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -843361, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 3299334, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 17201204, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 9176225, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 6820373, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -3654753, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -6750235, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -7546753, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 5767634, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -3608576, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 5015993, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -25209275, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 7736894, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 11011130, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 7416928, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 529896, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 3946007, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "NetCashProvidedByUsedInOperatingActivities", "taxonomy": "us-gaap", "label": "Operating cash flow", "kind": "duration", "meaning": "Cash generated or used by operating activities. Working-capital timing can make this differ substantially from reported income.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -5200025, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 3558935, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 3928341, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 944329, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 2799035, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -1602455, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -377982, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -2685813, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 1572498, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -6600802, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 2057832, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -3367760, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 3267913, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": -22077722, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": -13701110, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": -3959186, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 674509, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "taxonomy": "us-gaap", "label": "Capital expenditure payments", "kind": "duration", "meaning": "Cash payments to acquire property, plant and equipment. This taxonomy concept does not capture every form of investment or acquisition.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 65036, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 403854, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 140450, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 40789, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 29188, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 146788, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 436010, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 559037, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 281922, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 136320, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 209718, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": 602924, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 637370, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 825110, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 1587898, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 300803, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 142661, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "taxonomy": "us-gaap", "label": "Contract revenue excluding tax", "kind": "duration", "meaning": "Revenue from customer contracts excluding assessed taxes under this specific taxonomy concept. It is not automatically comparable to older revenue tags.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 69262124, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 81078864, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 86466321, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 83335764, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 103369544, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 87584690, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 87518688, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 70366016, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" } ] }, { "tag": "NetCashProvidedByUsedInFinancingActivities", "taxonomy": "us-gaap", "label": "Financing cash flow", "kind": "duration", "unitKind": "money", "meaning": "Net cash from financing activities, including borrowing, repayments and transactions with owners. A positive amount does not establish operating profitability.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 673297, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": -2758912, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": -2540322, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -3365181, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": -2494518, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 2349987, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 118643, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 13894115, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": -941765, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 6774685, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": -2350998, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": 3309488, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": -3174243, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 24734435, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 15343832, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 2858540, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 1268895, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "NetCashProvidedByUsedInInvestingActivities", "taxonomy": "us-gaap", "label": "Investing cash flow", "kind": "duration", "unitKind": "money", "meaning": "Net cash from investing activities, including asset purchases, disposals and investment transactions. This differs from capital expenditure payments alone.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -65036, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": -403854, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": -140450, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -40789, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": -29188, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -146788, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -436010, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -6511037, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": -239442, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -136320, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": -209718, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -602924, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": -637370, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": -825110, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": -1587898, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": -300803, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": -142661, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "RetainedEarningsAccumulatedDeficit", "taxonomy": "us-gaap", "label": "Retained earnings or deficit", "kind": "instant", "unitKind": "money", "meaning": "Accumulated undistributed earnings or deficit at the reporting date. This balance is not cash available for distribution.", "observations": [ { "end": "2025-12-31", "val": -49347749, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": -48504388, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": -51803722, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": -69004926, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": -78181151, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": -85001524, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": -85224922, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": -86064687, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": -84704126, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": -81346771, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": -74596536, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 20548652, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 14781018, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 18389594, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 13373601, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 38582876, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 30845982, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 19834852, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 12417924, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "WeightedAverageNumberOfSharesOutstandingBasic", "taxonomy": "us-gaap", "label": "Basic weighted-average shares", "kind": "duration", "unitKind": "shares", "meaning": "Time-weighted shares used for basic earnings per share. This denominator differs from shares outstanding at a single reporting date.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 12788937, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 12593213, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 12311219, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 12389890, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 12193826, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 11884307, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 11808052, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "shares" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 9480948, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "shares" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 8831064, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "shares" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 8655848, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "shares" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 8552817, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "shares" }, { "start": "2014-01-01", "end": "2014-12-31", "val": 8465937, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "shares" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 8389048, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "shares" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 7721304, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "shares" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 6869624, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "shares" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 6489942, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "shares" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 5994326, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "shares" } ] }, { "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "taxonomy": "us-gaap", "label": "Diluted weighted-average shares", "kind": "duration", "unitKind": "shares", "meaning": "Weighted-average shares used for diluted earnings per share. Potential shares are included under the applicable dilution rules, not simply added to outstanding shares.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 12788937, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 12709237, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 12471961, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 12389890, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 12193826, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2021", "unit": "shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 11884307, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 11808052, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "shares" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 9480948, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "shares" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 8838445, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "shares" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 8655848, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "shares" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 8579986, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "shares" }, { "start": "2014-01-01", "end": "2014-12-31", "val": 8465937, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "shares" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 8470578, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "shares" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 7865090, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "shares" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 7133604, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "shares" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 6736501, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "shares" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 6156628, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "shares" } ] }, { "tag": "EarningsPerShareBasic", "taxonomy": "us-gaap", "label": "Basic earnings per share", "kind": "duration", "unitKind": "per-share", "meaning": "Reported earnings or loss per basic common share or unit. Inspect attribution, share classes and restatements before comparing periods. This is not a market return.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -0.07, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD/shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 0.26, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD/shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 1.4, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD/shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 0.74, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD/shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 0.56, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2021", "unit": "USD/shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -0.31, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD/shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -0.57, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD/shares" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -0.8, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD/shares" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 0.65, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD/shares" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 0.42, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD/shares" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 0.59, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD/shares" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -2.98, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD/shares" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 0.92, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD/shares" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 1.43, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD/shares" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 1.08, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD/shares" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 0.08, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD/shares" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 0.66, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD/shares" } ] }, { "tag": "EarningsPerShareDiluted", "taxonomy": "us-gaap", "label": "Diluted earnings per share", "kind": "duration", "unitKind": "per-share", "meaning": "Reported earnings or loss per share under dilution rules. Antidilutive instruments may be excluded. A diluted value can equal the basic value without implying no potential dilution.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -0.07, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD/shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 0.26, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD/shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 1.38, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD/shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 0.74, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD/shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 0.56, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2021", "unit": "USD/shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -0.31, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD/shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -0.57, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD/shares" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -0.8, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD/shares" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 0.65, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD/shares" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 0.42, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD/shares" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 0.58, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD/shares" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -2.98, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD/shares" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 0.91, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD/shares" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 1.4, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD/shares" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 1.04, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD/shares" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 0.08, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD/shares" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 0.64, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD/shares" } ] }, { "tag": "IncomeTaxExpenseBenefit", "taxonomy": "us-gaap", "label": "Income tax expense or benefit", "kind": "duration", "unitKind": "money", "meaning": "Current and deferred income tax expense or benefit for continuing operations. This accounting expense differs from cash taxes paid.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -900861, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 1143454, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": -13349414, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -6553131, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 14609, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -53414, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 3877, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 16048, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 2710000, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -2066000, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 2991000, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -12473000, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 3417000, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 5514000, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 3122000, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 13000, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 1915000, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "PropertyPlantAndEquipmentNet", "taxonomy": "us-gaap", "label": "Net property, plant and equipment", "kind": "instant", "unitKind": "money", "meaning": "Carrying amount of property, plant and equipment after accumulated depreciation, depletion and amortization. It is not replacement cost or market value.", "observations": [ { "end": "2025-12-31", "val": 412553, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 767904, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 794056, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 1124556, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 1646863, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 2521742, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 2618887, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 2840872, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 3061106, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 3282939, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 2545192, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 2046942, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 2298610, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 2358736, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 2755186, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 2849753, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 2907476, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 2629569, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 881915, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "ShareBasedCompensation", "taxonomy": "us-gaap", "label": "Share-based compensation expense", "kind": "duration", "unitKind": "money", "meaning": "Reported noncash expense for share-based payment arrangements. Noncash treatment does not mean the awards have no economic cost to shareholders.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 806610, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 604682, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 770626, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 355878, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 828286, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 711344, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 730564, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 671620, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 895011, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 524269, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 524274, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": 467765, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 379809, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 382657, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" } ] }, { "tag": "OperatingIncomeLoss", "taxonomy": "us-gaap", "label": "Operating income or loss", "kind": "duration", "unitKind": "money", "meaning": "Operating revenue less operating expenses for the reporting period. It excludes items outside the reported operating result and is not free cash flow.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -176382, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 6731622, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 6307004, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 4894195, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 3181171, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -2286212, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -4731173, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -5569997, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 10196322, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -4295272, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 8965555, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -37032919, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 11728723, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 16909983, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 10878354, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 697532, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 6111954, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "AssetsCurrent", "taxonomy": "us-gaap", "label": "Current assets", "kind": "instant", "unitKind": "money", "meaning": "Assets classified as current under the normal operating cycle or one-year boundary. Not all current assets can be converted immediately into cash.", "observations": [ { "end": "2025-12-31", "val": 43408000, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 43592453, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 46913731, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 43198436, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 43279919, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 37687226, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 37877381, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 37262590, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 31955985, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 33846323, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 44208723, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 120382436, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 111288206, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 112355720, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 95992457, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 120181761, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 119354056, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 85209924, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 54747455, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "InterestExpense", "taxonomy": "us-gaap", "label": "Interest expense", "kind": "duration", "unitKind": "money", "meaning": "Borrowing costs recognized as interest expense. This is distinct from cash interest paid and may not include every capitalized borrowing cost.", "observations": [ { "start": "2024-01-01", "end": "2024-12-31", "val": 2288834, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 2455214, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 2271101, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 1141189, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 1421955, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 2104851, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 1989417, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 1698914, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 1356645, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 918129, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": 794428, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 653786, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 416373, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 343491, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 158406, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 252961, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "LiabilitiesCurrent", "taxonomy": "us-gaap", "label": "Current liabilities", "kind": "instant", "unitKind": "money", "meaning": "Obligations classified as current under the operating-cycle or one-year boundary. The balance includes more than short-term borrowing.", "observations": [ { "end": "2025-12-31", "val": 23019245, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 26470342, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 31511350, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 30301834, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 31104143, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 30012252, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 28976443, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 28169866, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 23807225, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 22294687, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 22925751, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 42244635, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 40692721, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 45062803, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 36707815, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 31741678, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 39645331, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 33023488, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 10370285, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "AccountsPayableCurrent", "taxonomy": "us-gaap", "label": "Current accounts payable", "kind": "instant", "unitKind": "money", "meaning": "Current amounts owed to suppliers for goods and services received. This is one component of current liabilities, not all accrued obligations.", "observations": [ { "end": "2025-12-31", "val": 14724293, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 11097685, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 10487012, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 8029996, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 10429018, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 12092684, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 13009645, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 9078736, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 8255635, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 8199557, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 9902481, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 15129872, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 14027457, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 18379469, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 8928456, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 7614755, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 13286558, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 11998244, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 8267330, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "Goodwill", "taxonomy": "us-gaap", "label": "Goodwill carrying amount", "kind": "instant", "unitKind": "money", "meaning": "Recognized goodwill remaining after accumulated impairment. It arises from business combinations and does not measure the current value of the company’s brand.", "observations": [ { "end": "2025-12-31", "val": 1784254, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 1784254, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 1784254, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 1784254, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 1784254, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 1784254, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 1784254, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 1784254, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 1784254, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 1784254, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 0, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" } ] }, { "tag": "AccountsReceivableNetCurrent", "taxonomy": "us-gaap", "label": "Net current accounts receivable", "kind": "instant", "unitKind": "money", "meaning": "Current customer receivables after the allowance for credit loss. The balance is not cash collected or a guarantee of collection.", "observations": [ { "end": "2025-12-31", "val": 5764928, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 3716378, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 4352196, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 4857772, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 4967714, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 4962906, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 7309323, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 6958417, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 6107968, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 7029602, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 8722571, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 5379821, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 8514613, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 7665837, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 6466814, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2014Q4I", "unit": "USD" }, { "end": "2013-12-31", "val": 4392254, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2013Q4I", "unit": "USD" }, { "end": "2012-12-31", "val": 6774346, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2012Q4I", "unit": "USD" }, { "end": "2011-12-31", "val": 4285570, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2011Q4I", "unit": "USD" }, { "end": "2010-12-31", "val": 6152544, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2010Q4I", "unit": "USD" } ] }, { "tag": "InventoryNet", "taxonomy": "us-gaap", "label": "Net inventory", "kind": "instant", "unitKind": "money", "meaning": "Inventory carrying amount after applicable valuation and LIFO reserves. It does not establish realizable selling proceeds or inventory turnover without other inputs.", "observations": [ { "end": "2025-12-31", "val": 800823, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "unit": "USD" }, { "end": "2024-12-31", "val": 918288, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 1436647, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 2493069, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 4028925, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 6386288, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2020-09-30", "val": 6552664, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q3I", "unit": "USD" }, { "end": "2020-06-30", "val": 5705853, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q2I", "unit": "USD" }, { "end": "2020-03-31", "val": 5492683, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020Q1I", "unit": "USD" }, { "end": "2019-12-31", "val": 4906253, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 9361611, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 1685378, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017Q4I", "unit": "USD" } ] }, { "tag": "GrossProfit", "taxonomy": "us-gaap", "label": "Gross profit", "kind": "duration", "unitKind": "money", "meaning": "Revenue less the costs directly attributed to the goods or services sold. It precedes other operating expenses and is not net income.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 10556069, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 17238061, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 17065628, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 16304262, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 15005092, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 9759958, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 6831608, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 4210030, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 18645916, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 4318918, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 16601703, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": -29724699, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 18433247, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 24232613, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 18809940, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 6112824, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 11309617, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] }, { "tag": "CostOfRevenue", "taxonomy": "us-gaap", "label": "Cost of revenue", "kind": "duration", "unitKind": "money", "meaning": "Costs attributed to goods produced and sold and services provided during the period. This is not the sum of every operating expense.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 58706055, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 63840803, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 69400693, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 67031502, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 88364452, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 77824732, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 80687080, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 66155986, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 62637232, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" } ] }, { "tag": "SellingGeneralAndAdministrativeExpense", "taxonomy": "us-gaap", "label": "Selling, general and administrative expense", "kind": "duration", "unitKind": "money", "meaning": "Selling and general administrative costs reported under this concept. It is an expense category, not a substitute for total operating expenses.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 10732451, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 10506439, "accn": "0001999371-26-007731", "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-07", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 10758624, "accn": "0001999371-25-003528", "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 11410067, "accn": "0001999371-24-004537", "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-04-08", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 11823921, "accn": "0001387131-23-004743", "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-04-14", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 12046170, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 11562781, "accn": "0001387131-22-008926", "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-08-19", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 9780027, "accn": "0001387131-20-007877", "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-08-25", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 8449594, "accn": "0001387131-19-002402", "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-04-01", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 8614190, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 7636148, "accn": "0001387131-18-001191", "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-22", "frame": "CY2015", "unit": "USD" }, { "start": "2014-01-01", "end": "2014-12-31", "val": 7308220, "accn": "0001387131-17-001254", "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-08", "frame": "CY2014", "unit": "USD" }, { "start": "2013-01-01", "end": "2013-12-31", "val": 6704524, "accn": "0001437749-16-028440", "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-28", "frame": "CY2013", "unit": "USD" }, { "start": "2012-01-01", "end": "2012-12-31", "val": 7322630, "accn": "0001437749-15-004350", "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-06", "frame": "CY2012", "unit": "USD" }, { "start": "2011-01-01", "end": "2011-12-31", "val": 7931586, "accn": "0000889348-14-000006", "fy": 2013, "fp": "FY", "form": "10-K", "filed": "2014-03-11", "frame": "CY2011", "unit": "USD" }, { "start": "2010-01-01", "end": "2010-12-31", "val": 5415292, "accn": "0000889348-13-000009", "fy": 2012, "fp": "FY", "form": "10-K", "filed": "2013-03-13", "frame": "CY2010", "unit": "USD" }, { "start": "2009-01-01", "end": "2009-12-31", "val": 5197663, "accn": "0000889348-12-000009", "fy": 2011, "fp": "FY", "form": "10-K", "filed": "2012-03-14", "frame": "CY2009", "unit": "USD" } ] } ], "source_snapshot": "/company-data/sources/3b5d607f2c5986aa0744cdfd9cb322a7f49ff24ed108e013e8985524371a9189.json.gz" }