{"ticker":"GEMI","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":1132000.0,"Ordinary Shares Number":118001921.0,"Share Issued":119133921.0,"Net Debt":252757000.0,"Total Debt":494087000.0,"Tangible Book Value":321897000.0,"Invested Capital":924518000.0,"Working Capital":287582000.0,"Net Tangible Assets":321897000.0,"Capital Lease Obligations":25707000.0,"Common Stock Equity":456138000.0,"Total Capitalization":456138000.0,"Total Equity Gross Minority Interest":456138000.0,"Stockholders Equity":456138000.0,"Gains Losses Not Affecting Retained Earnings":1193000.0,"Other Equity Adjustments":1193000.0,"Treasury Stock":569000.0,"Retained Earnings":-2152231000.0,"Additional Paid In Capital":2607625000.0,"Capital Stock":120000.0,"Common Stock":120000.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"General Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":1065678000.0,"Total Non Current Liabilities Net Minority Interest":18764000.0,"Preferred Securities Outside Stock Equity":null,"Long Term Debt And Capital Lease Obligation":18764000.0,"Long Term Capital Lease Obligation":18764000.0,"Long Term Debt":null,"Current Liabilities":1046914000.0,"Other Current Liabilities":4182000.0,"Current Deferred Liabilities":3321000.0,"Current Deferred Revenue":3321000.0,"Current Deferred Taxes Liabilities":null,"Current Debt And Capital Lease Obligation":475323000.0,"Current Capital Lease Obligation":6943000.0,"Current Debt":468380000.0,"Other Current Borrowings":468380000.0,"Pensionand Other Post Retirement Benefit Plans Current":1173000.0,"Payables And Accrued Expenses":562915000.0,"Current Accrued Expenses":72510000.0,"Payables":490405000.0,"Other Payable":488447000.0,"Accounts Payable":1958000.0,"Total Assets":1521816000.0,"Total Non Current Assets":187330000.0,"Other Non Current Assets":5362000.0,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":6493000.0,"Financial Assets":757000.0,"Investments And Advances":9128000.0,"Goodwill And Other Intangible Assets":134241000.0,"Other Intangible Assets":134241000.0,"Net PPE":31349000.0,"Accumulated Depreciation":-55151000.0,"Gross PPE":86500000.0,"Leases":12644000.0,"Other Properties":16402000.0,"Machinery Furniture Equipment":57454000.0,"Properties":0.0,"Current Assets":1334496000.0,"Other Current Assets":4928000.0,"Hedging Assets Current":148000.0,"Restricted Cash":771486000.0,"Prepaid Assets":17029000.0,"Receivables":36802000.0,"Other Receivables":null,"Loans Receivable":4328000.0,"Accounts Receivable":32474000.0,"Allowance For Doubtful Accounts Receivable":-24753000.0,"Gross Accounts Receivable":57227000.0,"Cash Cash Equivalents And Short Term Investments":504103000.0,"Other Short Term Investments":288480000.0,"Cash And Cash Equivalents":215623000.0},"2025-12-31":{"Treasury Shares Number":284000.0,"Ordinary Shares Number":117171784.0,"Share Issued":117455784.0,"Net Debt":381241000.0,"Total Debt":660833000.0,"Tangible Book Value":401068000.0,"Invested Capital":1174329000.0,"Working Capital":365847000.0,"Net Tangible Assets":401068000.0,"Capital Lease Obligations":27377000.0,"Common Stock Equity":540873000.0,"Total Capitalization":540873000.0,"Total Equity Gross Minority Interest":540873000.0,"Stockholders Equity":540873000.0,"Gains Losses Not Affecting Retained Earnings":887000.0,"Other Equity Adjustments":887000.0,"Treasury Stock":568000.0,"Retained Earnings":-2043253000.0,"Additional Paid In Capital":2583689000.0,"Capital Stock":118000.0,"Common Stock":118000.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"General Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":1260974000.0,"Total Non Current Liabilities Net Minority Interest":20570000.0,"Preferred Securities Outside Stock Equity":0.0,"Long Term Debt And Capital Lease Obligation":20570000.0,"Long Term Capital Lease Obligation":20570000.0,"Long Term Debt":null,"Current Liabilities":1240404000.0,"Other Current Liabilities":1335000.0,"Current Deferred Liabilities":6031000.0,"Current Deferred Revenue":6031000.0,"Current Deferred Taxes Liabilities":0.0,"Current Debt And Capital Lease Obligation":640263000.0,"Current Capital Lease Obligation":6807000.0,"Current Debt":633456000.0,"Other Current Borrowings":633456000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":592775000.0,"Current Accrued Expenses":55466000.0,"Payables":537309000.0,"Other Payable":534662000.0,"Accounts Payable":2647000.0,"Total Assets":1801847000.0,"Total Non Current Assets":195596000.0,"Other Non Current Assets":5377000.0,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":6493000.0,"Financial Assets":851000.0,"Investments And Advances":9428000.0,"Goodwill And Other Intangible Assets":139805000.0,"Other Intangible Assets":139805000.0,"Net PPE":33642000.0,"Accumulated Depreciation":-52905000.0,"Gross PPE":86547000.0,"Leases":12620000.0,"Other Properties":18559000.0,"Machinery Furniture Equipment":55368000.0,"Properties":0.0,"Current Assets":1606251000.0,"Other Current Assets":4159000.0,"Hedging Assets Current":69000.0,"Restricted Cash":847787000.0,"Prepaid Assets":18664000.0,"Receivables":30887000.0,"Other Receivables":null,"Loans Receivable":null,"Accounts Receivable":30887000.0,"Allowance For Doubtful Accounts Receivable":-16307000.0,"Gross Accounts Receivable":47194000.0,"Cash Cash Equivalents And Short Term Investments":704685000.0,"Other Short Term Investments":452470000.0,"Cash And Cash Equivalents":252215000.0},"2025-09-30":{"Treasury Shares Number":null,"Ordinary Shares Number":117645794.0,"Share Issued":117645794.0,"Net Debt":531528000.0,"Total Debt":1044534000.0,"Tangible Book Value":508197000.0,"Invested Capital":1672552000.0,"Working Capital":477455000.0,"Net Tangible Assets":508197000.0,"Capital Lease Obligations":25544000.0,"Common Stock Equity":653562000.0,"Total Capitalization":653562000.0,"Total Equity Gross Minority Interest":653562000.0,"Stockholders Equity":653562000.0,"Gains Losses Not Affecting Retained Earnings":7375000.0,"Other Equity Adjustments":7375000.0,"Treasury Stock":568000.0,"Retained Earnings":-1902430000.0,"Additional Paid In Capital":2549067000.0,"Capital Stock":118000.0,"Common Stock":118000.0,"Preferred Stock":null,"Total Partnership Capital":0.0,"General Partnership Capital":null,"Limited Partnership Capital":0.0,"Total Liabilities Net Minority Interest":1684648000.0,"Total Non Current Liabilities Net Minority Interest":19950000.0,"Preferred Securities Outside Stock Equity":0.0,"Long Term Debt And Capital Lease Obligation":19950000.0,"Long Term Capital Lease Obligation":19950000.0,"Long Term Debt":null,"Current Liabilities":1664698000.0,"Other Current Liabilities":2819000.0,"Current Deferred Liabilities":8741000.0,"Current Deferred Revenue":8741000.0,"Current Deferred Taxes Liabilities":0.0,"Current Debt And Capital Lease Obligation":1024584000.0,"Current Capital Lease Obligation":5594000.0,"Current Debt":1018990000.0,"Other Current Borrowings":1018990000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":628554000.0,"Current Accrued Expenses":67579000.0,"Payables":560975000.0,"Other Payable":555623000.0,"Accounts Payable":5352000.0,"Total Assets":2338210000.0,"Total Non Current Assets":196057000.0,"Other Non Current Assets":1735000.0,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":6493000.0,"Financial Assets":1659000.0,"Investments And Advances":9568000.0,"Goodwill And Other Intangible Assets":145365000.0,"Other Intangible Assets":145365000.0,"Net PPE":31237000.0,"Accumulated Depreciation":-51306000.0,"Gross PPE":82543000.0,"Leases":12439000.0,"Other Properties":16419000.0,"Machinery Furniture Equipment":53685000.0,"Properties":0.0,"Current Assets":2142153000.0,"Other Current Assets":15892000.0,"Hedging Assets Current":684000.0,"Restricted Cash":688453000.0,"Prepaid Assets":8923000.0,"Receivables":264394000.0,"Other Receivables":180179000.0,"Loans Receivable":null,"Accounts Receivable":84215000.0,"Allowance For Doubtful Accounts Receivable":-15697000.0,"Gross Accounts Receivable":99912000.0,"Cash Cash Equivalents And Short Term Investments":1163807000.0,"Other Short Term Investments":676345000.0,"Cash And Cash Equivalents":487462000.0},"2025-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":117083333.0,"Share Issued":117083333.0,"Net Debt":1473306000.0,"Total Debt":1549523000.0,"Tangible Book Value":-1220387000.0,"Invested Capital":454909000.0,"Working Capital":78138000.0,"Net Tangible Assets":-150937000.0,"Capital Lease Obligations":25164000.0,"Common Stock Equity":-1069450000.0,"Total Capitalization":-281128000.0,"Total Equity Gross Minority Interest":-1069450000.0,"Stockholders Equity":0.0,"Gains Losses Not Affecting Retained Earnings":8167000.0,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":-1742916000.0,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Partnership Capital":-1069450000.0,"General Partnership Capital":665299000.0,"Limited Partnership Capital":0.0,"Total Liabilities Net Minority Interest":2642348000.0,"Total Non Current Liabilities Net Minority Interest":1342697000.0,"Preferred Securities Outside Stock Equity":534368000.0,"Long Term Debt And Capital Lease Obligation":808329000.0,"Long Term Capital Lease Obligation":20007000.0,"Long Term Debt":788322000.0,"Current Liabilities":1299651000.0,"Other Current Liabilities":4199000.0,"Current Deferred Liabilities":1988000.0,"Current Deferred Revenue":null,"Current Deferred Taxes Liabilities":1988000.0,"Current Debt And Capital Lease Obligation":741194000.0,"Current Capital Lease Obligation":5157000.0,"Current Debt":736037000.0,"Other Current Borrowings":736037000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":552270000.0,"Current Accrued Expenses":43575000.0,"Payables":508695000.0,"Other Payable":498960000.0,"Accounts Payable":9735000.0,"Total Assets":1572898000.0,"Total Non Current Assets":195109000.0,"Other Non Current Assets":1049000.0,"Non Current Deferred Assets":3660000.0,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":9568000.0,"Goodwill And Other Intangible Assets":150937000.0,"Other Intangible Assets":150937000.0,"Net PPE":29895000.0,"Accumulated Depreciation":-49218000.0,"Gross PPE":79113000.0,"Leases":12433000.0,"Other Properties":15795000.0,"Machinery Furniture Equipment":50885000.0,"Properties":0.0,"Current Assets":1377789000.0,"Other Current Assets":6805000.0,"Hedging Assets Current":1134000.0,"Restricted Cash":561149000.0,"Prepaid Assets":7283000.0,"Receivables":275893000.0,"Other Receivables":174053000.0,"Loans Receivable":10085000.0,"Accounts Receivable":91755000.0,"Allowance For Doubtful Accounts Receivable":-12304000.0,"Gross Accounts Receivable":104059000.0,"Cash Cash Equivalents And Short Term Investments":525525000.0,"Other Short Term Investments":474472000.0,"Cash And Cash Equivalents":51053000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":117083333.0,"Share Issued":117083333.0,"Net Debt":1122919000.0,"Total Debt":1190656000.0,"Tangible Book Value":-957505000.0,"Invested Capital":370404000.0,"Working Capital":38984000.0,"Net Tangible Assets":-957505000.0,"Capital Lease Obligations":24890000.0,"Common Stock Equity":-795362000.0,"Total Capitalization":-309370000.0,"Total Equity Gross Minority Interest":-795362000.0,"Stockholders Equity":-795362000.0,"Gains Losses Not Affecting Retained Earnings":2987000.0,"Other Equity Adjustments":2987000.0,"Treasury Stock":0.0,"Retained Earnings":-1460440000.0,"Additional Paid In Capital":662091000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Partnership Capital":-795362000.0,"General Partnership Capital":662091000.0,"Limited Partnership Capital":0.0,"Total Liabilities Net Minority Interest":2389290000.0,"Total Non Current Liabilities Net Minority Interest":1040513000.0,"Preferred Securities Outside Stock Equity":534368000.0,"Long Term Debt And Capital Lease Obligation":506145000.0,"Long Term Capital Lease Obligation":20153000.0,"Long Term Debt":485992000.0,"Current Liabilities":1348777000.0,"Other Current Liabilities":9133000.0,"Current Deferred Liabilities":7407000.0,"Current Deferred Revenue":0.0,"Current Deferred Taxes Liabilities":7407000.0,"Current Debt And Capital Lease Obligation":684511000.0,"Current Capital Lease Obligation":4737000.0,"Current Debt":679774000.0,"Other Current Borrowings":679774000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":647726000.0,"Current Accrued Expenses":38907000.0,"Payables":608819000.0,"Other Payable":591251000.0,"Accounts Payable":17568000.0,"Total Assets":1593928000.0,"Total Non Current Assets":206167000.0,"Other Non Current Assets":1722000.0,"Non Current Deferred Assets":null,"Non Current Accounts Receivable":null,"Financial Assets":0.0,"Investments And Advances":10638000.0,"Goodwill And Other Intangible Assets":162143000.0,"Other Intangible Assets":162143000.0,"Net PPE":31664000.0,"Accumulated Depreciation":-45208000.0,"Gross PPE":76872000.0,"Leases":12652000.0,"Other Properties":14512000.0,"Machinery Furniture Equipment":49708000.0,"Properties":0.0,"Current Assets":1387761000.0,"Other Current Assets":6090000.0,"Hedging Assets Current":6354000.0,"Restricted Cash":619286000.0,"Prepaid Assets":7232000.0,"Receivables":233668000.0,"Other Receivables":168300000.0,"Loans Receivable":null,"Accounts Receivable":65368000.0,"Allowance For Doubtful Accounts Receivable":-10268000.0,"Gross Accounts Receivable":75636000.0,"Cash Cash Equivalents And Short Term Investments":515131000.0,"Other Short Term Investments":472284000.0,"Cash And Cash Equivalents":42847000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":7100000.0,"Total Unusual Items":-100977000.0,"Total Unusual Items Excluding Goodwill":-100977000.0,"Net Income From Continuing Operation Net Minority Interest":-108978000.0,"Reconciled Depreciation":7482000.0,"Reconciled Cost Of Revenue":87518000.0,"EBITDA":-93877000.0,"EBIT":-101359000.0,"Net Interest Income":-7598000.0,"Interest Expense":7598000.0,"Normalized Income":-8001000.0,"Net Income From Continuing And Discontinued Operation":-108978000.0,"Total Expenses":144460000.0,"Total Operating Income As Reported":-94188000.0,"Diluted Average Shares":116582000.0,"Basic Average Shares":116582000.0,"Diluted EPS":-0.93,"Basic EPS":-0.93,"Diluted NI Availto Com Stockholders":-108978000.0,"Net Income Common Stockholders":-108978000.0,"Net Income":-108978000.0,"Net Income Including Noncontrolling Interests":-108978000.0,"Net Income Continuous Operations":-108978000.0,"Tax Provision":21000.0,"Pretax Income":-108957000.0,"Other Income Expense":-7171000.0,"Other Non Operating Income Expenses":93806000.0,"Gain On Sale Of Security":-100977000.0,"Net Non Operating Interest Income Expense":-7598000.0,"Interest Expense Non Operating":7598000.0,"Operating Income":-94188000.0,"Operating Expense":56942000.0,"Other Operating Expenses":16191000.0,"Selling General And Administration":40751000.0,"Selling And Marketing Expense":19071000.0,"General And Administrative Expense":21680000.0,"Other Gand A":21680000.0,"Gross Profit":-37246000.0,"Cost Of Revenue":87518000.0,"Total Revenue":50272000.0,"Operating Revenue":48578000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-30644670.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":23555000.0,"Total Unusual Items":-145927000.0,"Total Unusual Items Excluding Goodwill":-145927000.0,"Net Income From Continuing Operation Net Minority Interest":-140823000.0,"Reconciled Depreciation":7534000.0,"Reconciled Cost Of Revenue":94585000.0,"EBITDA":-122372000.0,"EBIT":-129906000.0,"Net Interest Income":-10782000.0,"Interest Expense":10782000.0,"Normalized Income":-25540670.0,"Net Income From Continuing And Discontinued Operation":-140823000.0,"Total Expenses":171744000.0,"Total Operating Income As Reported":-111401000.0,"Diluted Average Shares":115282000.0,"Basic Average Shares":115282000.0,"Diluted EPS":-1.22,"Basic EPS":-1.22,"Diluted NI Availto Com Stockholders":-140823000.0,"Net Income Common Stockholders":-140823000.0,"Net Income":-140823000.0,"Net Income Including Noncontrolling Interests":-140823000.0,"Net Income Continuous Operations":-140823000.0,"Tax Provision":135000.0,"Pretax Income":-140688000.0,"Other Income Expense":-18505000.0,"Other Non Operating Income Expenses":127422000.0,"Gain On Sale Of Security":-145927000.0,"Net Non Operating Interest Income Expense":-10782000.0,"Interest Expense Non Operating":10782000.0,"Operating Income":-111401000.0,"Operating Expense":77159000.0,"Other Operating Expenses":13221000.0,"Selling General And Administration":63938000.0,"Selling And Marketing Expense":39043000.0,"General And Administrative Expense":24895000.0,"Other Gand A":24895000.0,"Gross Profit":-34242000.0,"Cost Of Revenue":94585000.0,"Total Revenue":60343000.0,"Operating Revenue":56404000.0},"2025-09-30":{"Tax Effect Of Unusual Items":747663.0,"Tax Rate For Calcs":0.007,"Normalized EBITDA":-237021000.0,"Total Unusual Items":106809000.0,"Total Unusual Items Excluding Goodwill":106809000.0,"Net Income From Continuing Operation Net Minority Interest":-159514000.0,"Reconciled Depreciation":7672000.0,"Reconciled Cost Of Revenue":102840000.0,"EBITDA":-130212000.0,"EBIT":-137884000.0,"Net Interest Income":-22816000.0,"Interest Expense":22816000.0,"Normalized Income":-265575337.0,"Net Income From Continuing And Discontinued Operation":-159514000.0,"Total Expenses":171411000.0,"Total Operating Income As Reported":-120793000.0,"Diluted Average Shares":23931000.0,"Basic Average Shares":23931000.0,"Diluted EPS":-6.67,"Basic EPS":-6.67,"Diluted NI Availto Com Stockholders":-159514000.0,"Net Income Common Stockholders":-159514000.0,"Net Income":-159514000.0,"Net Income Including Noncontrolling Interests":-159514000.0,"Net Income Continuous Operations":-159514000.0,"Tax Provision":-1186000.0,"Pretax Income":-160700000.0,"Other Income Expense":-17091000.0,"Other Non Operating Income Expenses":-123900000.0,"Gain On Sale Of Security":106809000.0,"Net Non Operating Interest Income Expense":-22816000.0,"Interest Expense Non Operating":22816000.0,"Operating Income":-120793000.0,"Operating Expense":68571000.0,"Other Operating Expenses":16310000.0,"Selling General And Administration":52261000.0,"Selling And Marketing Expense":32926000.0,"General And Administrative Expense":19335000.0,"Other Gand A":19335000.0,"Gross Profit":-52222000.0,"Cost Of Revenue":102840000.0,"Total Revenue":50618000.0,"Operating Revenue":49775000.0},"2025-06-30":{"Tax Effect Of Unusual Items":35024640.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-272647000.0,"Total Unusual Items":166784000.0,"Total Unusual Items Excluding Goodwill":166784000.0,"Net Income From Continuing Operation Net Minority Interest":-133212000.0,"Reconciled Depreciation":7662000.0,"Reconciled Cost Of Revenue":54628000.0,"EBITDA":-105863000.0,"EBIT":-113525000.0,"Net Interest Income":-19611000.0,"Interest Expense":19611000.0,"Normalized Income":-264971360.0,"Net Income From Continuing And Discontinued Operation":-133212000.0,"Total Expenses":98724000.0,"Total Operating Income As Reported":-65435000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-133212000.0,"Net Income Common Stockholders":-133212000.0,"Net Income":-133212000.0,"Net Income Including Noncontrolling Interests":-133212000.0,"Net Income Continuous Operations":-133212000.0,"Tax Provision":76000.0,"Pretax Income":-133136000.0,"Other Income Expense":-48090000.0,"Other Non Operating Income Expenses":-214874000.0,"Gain On Sale Of Security":166784000.0,"Net Non Operating Interest Income Expense":-19611000.0,"Interest Expense Non Operating":19611000.0,"Operating Income":-65435000.0,"Operating Expense":44096000.0,"Other Operating Expenses":8726000.0,"Selling General And Administration":35370000.0,"Selling And Marketing Expense":16122000.0,"General And Administrative Expense":19248000.0,"Other Gand A":19248000.0,"Gross Profit":-21339000.0,"Cost Of Revenue":54628000.0,"Total Revenue":33289000.0,"Operating Revenue":32797000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-4125728.0,"Tax Rate For Calcs":0.032,"Normalized EBITDA":-367000.0,"Total Unusual Items":-128929000.0,"Total Unusual Items Excluding Goodwill":-128929000.0,"Net Income From Continuing Operation Net Minority Interest":-149264000.0,"Reconciled Depreciation":7855000.0,"Reconciled Cost Of Revenue":50946000.0,"EBITDA":-129296000.0,"EBIT":-137151000.0,"Net Interest Income":-17125000.0,"Interest Expense":17125000.0,"Normalized Income":-24460728.0,"Net Income From Continuing And Discontinued Operation":-149264000.0,"Total Expenses":83349000.0,"Total Operating Income As Reported":-48027000.0,"Diluted Average Shares":117083333.0,"Basic Average Shares":117083333.0,"Diluted EPS":-1.274853,"Basic EPS":-1.274853,"Diluted NI Availto Com Stockholders":-149264000.0,"Net Income Common Stockholders":-149264000.0,"Net Income":-149264000.0,"Net Income Including Noncontrolling Interests":-149264000.0,"Net Income Continuous Operations":-149264000.0,"Tax Provision":-5012000.0,"Pretax Income":-154276000.0,"Other Income Expense":-89124000.0,"Other Non Operating Income Expenses":39805000.0,"Gain On Sale Of Security":-128929000.0,"Net Non Operating Interest Income Expense":-17125000.0,"Interest Expense Non Operating":17125000.0,"Operating Income":-48027000.0,"Operating Expense":32403000.0,"Other Operating Expenses":9368000.0,"Selling General And Administration":23035000.0,"Selling And Marketing Expense":9036000.0,"General And Administrative Expense":13999000.0,"Other Gand A":13999000.0,"Gross Profit":-15624000.0,"Cost Of Revenue":50946000.0,"Total Revenue":35322000.0,"Operating Revenue":35117000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-56550000.0,"Repayment Of Debt":-449290000.0,"Issuance Of Debt":435200000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2118000.0,"Interest Paid Supplemental Data":5543000.0,"Income Tax Paid Supplemental Data":123000.0,"End Cash Position":803144000.0,"Beginning Cash Position":894848000.0,"Changes In Cash":-91704000.0,"Financing Cash Flow":-59467000.0,"Cash Flow From Continuing Financing Activities":-59467000.0,"Net Other Financing Charges":-45377000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-14090000.0,"Net Long Term Debt Issuance":-14090000.0,"Long Term Debt Payments":-449290000.0,"Long Term Debt Issuance":435200000.0,"Investing Cash Flow":22195000.0,"Cash Flow From Continuing Investing Activities":22195000.0,"Net Other Investing Changes":24183000.0,"Net Investment Purchase And Sale":130000.0,"Sale Of Investment":130000.0,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-127000.0,"Purchase Of Intangibles":-127000.0,"Capital Expenditure Reported":-1991000.0,"Operating Cash Flow":-54432000.0,"Cash Flow From Continuing Operating Activities":-54432000.0,"Change In Working Capital":3567000.0,"Change In Other Current Liabilities":685000.0,"Change In Other Current Assets":13096000.0,"Change In Payables And Accrued Expense":17898000.0,"Change In Payable":17898000.0,"Change In Account Payable":18363000.0,"Change In Receivables":-28112000.0,"Changes In Account Receivables":-28112000.0,"Other Non Cash Items":103017000.0,"Stock Based Compensation":24178000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":11090000.0,"Asset Impairment Charge":1327000.0,"Depreciation Amortization Depletion":7482000.0,"Depreciation And Amortization":7482000.0,"Operating Gains Losses":-96115000.0,"Gain Loss On Investment Securities":-96115000.0,"Net Income From Continuing Operations":-108978000.0},"2025-12-31":{"Free Cash Flow":-140563000.0,"Repayment Of Debt":-304830000.0,"Issuance Of Debt":293560000.0,"Issuance Of Capital Stock":-6141000.0,"Capital Expenditure":-2654000.0,"Interest Paid Supplemental Data":11651000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":894848000.0,"Beginning Cash Position":1107997000.0,"Changes In Cash":-213149000.0,"Financing Cash Flow":-23563000.0,"Cash Flow From Continuing Financing Activities":-23563000.0,"Net Other Financing Charges":-6152000.0,"Net Common Stock Issuance":-6141000.0,"Common Stock Issuance":-6141000.0,"Net Issuance Payments Of Debt":-11270000.0,"Net Long Term Debt Issuance":30980000.0,"Long Term Debt Payments":-188330000.0,"Long Term Debt Issuance":219310000.0,"Investing Cash Flow":-51677000.0,"Cash Flow From Continuing Investing Activities":-51677000.0,"Net Other Investing Changes":-49001000.0,"Net Investment Purchase And Sale":-22000.0,"Sale Of Investment":null,"Purchase Of Investment":-22000.0,"Net Intangibles Purchase And Sale":-473000.0,"Purchase Of Intangibles":-473000.0,"Capital Expenditure Reported":-2181000.0,"Operating Cash Flow":-137909000.0,"Cash Flow From Continuing Operating Activities":-137909000.0,"Change In Working Capital":-110110000.0,"Change In Other Current Liabilities":4275000.0,"Change In Other Current Assets":-107148000.0,"Change In Payables And Accrued Expense":-11961000.0,"Change In Payable":-11961000.0,"Change In Account Payable":-9667000.0,"Change In Receivables":4724000.0,"Changes In Account Receivables":4724000.0,"Other Non Cash Items":180316000.0,"Stock Based Compensation":35997000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":5965000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":7534000.0,"Depreciation And Amortization":7534000.0,"Operating Gains Losses":-117438000.0,"Gain Loss On Investment Securities":-117438000.0,"Net Income From Continuing Operations":-140823000.0},"2025-09-30":{"Free Cash Flow":-64659000.0,"Repayment Of Debt":null,"Issuance Of Debt":173290000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2988000.0,"Interest Paid Supplemental Data":21837000.0,"Income Tax Paid Supplemental Data":121000.0,"End Cash Position":1107997000.0,"Beginning Cash Position":597891000.0,"Changes In Cash":510106000.0,"Financing Cash Flow":613656000.0,"Cash Flow From Continuing Financing Activities":613656000.0,"Net Other Financing Charges":43210000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":123140000.0,"Net Long Term Debt Issuance":123140000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":173290000.0,"Investing Cash Flow":-41879000.0,"Cash Flow From Continuing Investing Activities":-41879000.0,"Net Other Investing Changes":-38832000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-1085000.0,"Purchase Of Intangibles":-1085000.0,"Capital Expenditure Reported":-1903000.0,"Operating Cash Flow":-61671000.0,"Cash Flow From Continuing Operating Activities":-61671000.0,"Change In Working Capital":32934000.0,"Change In Other Current Liabilities":-50121000.0,"Change In Other Current Assets":75982000.0,"Change In Payables And Accrued Expense":15872000.0,"Change In Payable":15872000.0,"Change In Account Payable":15043000.0,"Change In Receivables":-8799000.0,"Changes In Account Receivables":-8799000.0,"Other Non Cash Items":-110372000.0,"Stock Based Compensation":45751000.0,"Unrealized Gain Loss On Investment Securities":33167000.0,"Provisionand Write Offof Assets":7693000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":7672000.0,"Depreciation And Amortization":7672000.0,"Operating Gains Losses":80998000.0,"Gain Loss On Investment Securities":80998000.0,"Net Income From Continuing Operations":-159514000.0},"2025-06-30":{"Free Cash Flow":-758000.0,"Repayment Of Debt":null,"Issuance Of Debt":15100000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-644000.0,"Interest Paid Supplemental Data":1705000.0,"Income Tax Paid Supplemental Data":227000.0,"End Cash Position":597891000.0,"Beginning Cash Position":577302000.0,"Changes In Cash":20589000.0,"Financing Cash Flow":5359000.0,"Cash Flow From Continuing Financing Activities":5359000.0,"Net Other Financing Charges":-9741000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":15100000.0,"Net Long Term Debt Issuance":15100000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":15100000.0,"Investing Cash Flow":15344000.0,"Cash Flow From Continuing Investing Activities":15344000.0,"Net Other Investing Changes":15963000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":-234000.0,"Purchase Of Intangibles":-234000.0,"Capital Expenditure Reported":-410000.0,"Operating Cash Flow":-114000.0,"Cash Flow From Continuing Operating Activities":-114000.0,"Change In Working Capital":15141000.0,"Change In Other Current Liabilities":-42778000.0,"Change In Other Current Assets":32769000.0,"Change In Payables And Accrued Expense":24922000.0,"Change In Payable":24922000.0,"Change In Account Payable":7017000.0,"Change In Receivables":228000.0,"Changes In Account Receivables":228000.0,"Other Non Cash Items":-107487000.0,"Stock Based Compensation":1753000.0,"Unrealized Gain Loss On Investment Securities":48197000.0,"Provisionand Write Offof Assets":3553000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":7662000.0,"Depreciation And Amortization":7662000.0,"Operating Gains Losses":164279000.0,"Gain Loss On Investment Securities":164279000.0,"Net Income From Continuing Operations":-133212000.0},"2025-03-31":{"Free Cash Flow":-19790000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1376000.0,"Interest Paid Supplemental Data":93000.0,"Income Tax Paid Supplemental Data":183000.0,"End Cash Position":577302000.0,"Beginning Cash Position":646858000.0,"Changes In Cash":-69556000.0,"Financing Cash Flow":-81421000.0,"Cash Flow From Continuing Financing Activities":-81421000.0,"Net Other Financing Charges":-81421000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":30279000.0,"Cash Flow From Continuing Investing Activities":30279000.0,"Net Other Investing Changes":31680000.0,"Net Investment Purchase And Sale":-25000.0,"Sale Of Investment":null,"Purchase Of Investment":-25000.0,"Net Intangibles Purchase And Sale":-188000.0,"Purchase Of Intangibles":-188000.0,"Capital Expenditure Reported":-1188000.0,"Operating Cash Flow":-18414000.0,"Cash Flow From Continuing Operating Activities":-18414000.0,"Change In Working Capital":1506000.0,"Change In Other Current Liabilities":-31392000.0,"Change In Other Current Assets":28459000.0,"Change In Payables And Accrued Expense":7471000.0,"Change In Payable":7471000.0,"Change In Account Payable":-9562000.0,"Change In Receivables":-3032000.0,"Changes In Account Receivables":-3032000.0,"Other Non Cash Items":154401000.0,"Stock Based Compensation":1455000.0,"Unrealized Gain Loss On Investment Securities":63734000.0,"Provisionand Write Offof Assets":4130000.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":7855000.0,"Depreciation And Amortization":7855000.0,"Operating Gains Losses":-102231000.0,"Gain Loss On Investment Securities":-102231000.0,"Net Income From Continuing Operations":-149264000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":0.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":131000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":null,"Purchase Of Investment":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}