{"cik": 1591890, "entity": "FG Nexus Inc.", "tags": {"Revenues": [{"end": "2013-12-31", "val": 5091000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2013-01-01"}, {"end": "2014-12-31", "val": 18965000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2014-01-01"}, {"end": "2014-12-31", "val": 18965000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2014-01-01"}, {"end": "2015-12-31", "val": 27130000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2015-01-01"}, {"end": "2015-12-31", "val": 27130000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2015-01-01"}, {"end": "2016-12-31", "val": 32256000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2016-01-01"}, {"end": "2016-12-31", "val": 32256000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 38148000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2017-01-01"}, {"end": "2021-12-31", "val": 4864000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2021-01-01"}, {"end": "2023-12-31", "val": 26530000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 32023000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}], "RevenueFromContractWithCustomerExcludingAssessedTax": [{"end": "2017-12-31", "val": 38148000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 58220000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 1208000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2018-01-01"}, {"end": "2019-12-31", "val": 5597000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2019-01-01"}, {"end": "2019-12-31", "val": 5597000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -17156000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2020-01-01"}, {"end": "2020-12-31", "val": -17156000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 7595000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 7595000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 20095000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 26842000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 17093000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 17348000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 779000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 2413000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "OperatingIncomeLoss": [{"end": "2023-12-31", "val": -16286000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": -24876000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": -11709000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -64000000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "NetIncomeLoss": [{"end": "2013-12-31", "val": -748000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2013-01-01"}, {"end": "2014-12-31", "val": 3646000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2014-01-01"}, {"end": "2014-12-31", "val": 3646000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2014-01-01"}, {"end": "2015-12-31", "val": -1673000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2015-01-01"}, {"end": "2015-12-31", "val": -1673000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2015-01-01"}, {"end": "2016-12-31", "val": 11000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2016-01-01"}, {"end": "2016-12-31", "val": 11000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 294000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 294000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 804000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 804000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2018-01-01"}, {"end": "2019-12-31", "val": 311000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2019-01-01"}, {"end": "2019-12-31", "val": 311000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -22457000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2020-01-01"}, {"end": "2020-12-31", "val": -22457000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2020-01-01"}, {"end": "2021-12-31", "val": -8514000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2021-01-01"}, {"end": "2021-12-31", "val": -8514000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 1088000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2022-01-01"}], "IncomeTaxExpenseBenefit": [{"end": "2013-12-31", "val": -396000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2013-01-01"}, {"end": "2014-12-31", "val": 2083000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2014-01-01"}, {"end": "2014-12-31", "val": 2083000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2014-01-01"}, {"end": "2015-12-31", "val": -663000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2015-01-01"}, {"end": "2015-12-31", "val": -663000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2015-01-01"}, {"end": "2016-12-31", "val": 108000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2016-01-01"}, {"end": "2016-12-31", "val": 108000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 1198000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 1198000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2017-01-01"}, {"end": "2018-12-31", "val": -518000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 308000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2018-01-01"}, {"end": "2019-12-31", "val": -738000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2019-01-01"}, {"end": "2019-12-31", "val": 738000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -665000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2020-01-01"}, {"end": "2020-12-31", "val": -665000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2020-01-01"}, {"end": "2023-12-31", "val": -998000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": -139000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": -92000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -73000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "DepreciationDepletionAndAmortization": [{"end": "2023-12-31", "val": 841000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 829000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 408000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 304000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "DepreciationAndAmortization": [{"end": "2023-12-31", "val": 819000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 804000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 402000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 291000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "Depreciation": [{"end": "2013-12-31", "val": 10000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2013-01-01"}, {"end": "2014-12-31", "val": 26000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2014-01-01"}, {"end": "2014-12-31", "val": 26000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2014-01-01"}, {"end": "2015-12-31", "val": 53000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2015-01-01"}, {"end": "2015-12-31", "val": 53000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2015-01-01"}, {"end": "2016-12-31", "val": 67000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2016-01-01"}, {"end": "2016-12-31", "val": 67000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 73000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 73000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 124000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2018-01-01"}, {"end": "2023-12-31", "val": 700000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 600000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 300000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 200000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "NetCashProvidedByUsedInOperatingActivities": [{"end": "2013-12-31", "val": 6756000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2013-01-01"}, {"end": "2014-12-31", "val": 12905000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2014-01-01"}, {"end": "2014-12-31", "val": 12905000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2014-01-01"}, {"end": "2015-12-31", "val": 5417000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2015-01-01"}, {"end": "2015-12-31", "val": 5417000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2015-01-01"}, {"end": "2016-12-31", "val": 3372000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2016-01-01"}, {"end": "2016-12-31", "val": 3372000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 7527000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 7527000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 24794000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 24794000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2018-01-01"}, {"end": "2019-12-31", "val": -20638000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2019-01-01"}, {"end": "2019-12-31", "val": -20638000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -11283000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2020-01-01"}, {"end": "2020-12-31", "val": -11283000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2020-01-01"}, {"end": "2021-12-31", "val": -14406000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2021-01-01"}, {"end": "2021-12-31", "val": -14406000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2021-01-01"}, {"end": "2022-12-31", "val": -11022000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2022-01-01"}, {"end": "2022-12-31", "val": -11022000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2022-01-01"}, {"end": "2023-12-31", "val": -4215000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 156000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": -4714000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": -4239000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -6250000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "NetCashProvidedByUsedInOperatingActivitiesContinuingOperations": [{"end": "2018-12-31", "val": 2157000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2018-01-01"}, {"end": "2019-12-31", "val": -5271000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30", "start": "2019-01-01"}, {"end": "2019-12-31", "val": -5271000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -11283000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2020-01-01"}, {"end": "2023-12-31", "val": 1579000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": -4049000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": -3940000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -6663000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "PaymentsToAcquirePropertyPlantAndEquipment": [{"end": "2019-12-31", "val": 3000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 13000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 13000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 14000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 14000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 81000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 81000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2022-01-01"}], "PaymentsToAcquireProductiveAssets": [{"end": "2023-12-31", "val": 164000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 46000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}], "StockholdersEquity": [{"end": "2012-12-31", "val": 7430000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2013-12-31", "val": 7882000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2013-12-31", "val": 7882000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2014-12-31", "val": 49914000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2014-12-31", "val": 49914000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2014-12-31", "val": 49914000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2015-12-31", "val": 47506000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2015-12-31", "val": 47506000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2015-12-31", "val": 47506000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2016-12-31", "val": 46357000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2016-12-31", "val": 46357000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2016-12-31", "val": 46357000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2017-12-31", "val": 46802000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2017-12-31", "val": 46802000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2017-12-31", "val": 46802000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2018-12-31", "val": 62747000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2018-12-31", "val": 62747000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2018-12-31", "val": 62747000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2019-12-31", "val": 62915000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2019-12-31", "val": 62915000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2019-12-31", "val": 62915000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2020-12-31", "val": 34193000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2020-12-31", "val": 34193000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2020-12-31", "val": 34193000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2021-12-31", "val": 34009000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2021-12-31", "val": 34009000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2021-12-31", "val": 34009000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2022-12-31", "val": 37295000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2022-12-31", "val": 37295000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2023-12-31", "val": 42492000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2023-12-31", "val": 35149000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 74197000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}], "StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest": [{"end": "2020-12-31", "val": 34193000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2021-12-31", "val": 34009000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2021-12-31", "val": 34009000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2022-12-31", "val": 37295000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2022-12-31", "val": 37295000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2022-12-31", "val": 46698000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2023-12-31", "val": 42492000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2023-12-31", "val": 37007000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2023-12-31", "val": 37007000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}, {"end": "2024-12-31", "val": 74197000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 74197000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}, {"end": "2025-12-31", "val": 143491000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}], "Goodwill": [{"end": "2014-12-31", "val": 0, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2015-12-31", "val": 0, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}], "LongTermDebt": [{"end": "2023-12-31", "val": 5461000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 301000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}], "ShortTermBorrowings": [{"end": "2023-12-31", "val": 2294000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 2068000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 2068000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}, {"end": "2025-12-31", "val": 1923000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}], "CashAndCashEquivalentsAtCarryingValue": [{"end": "2012-12-31", "val": 5525000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2013-12-31", "val": 15007000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2013-12-31", "val": 15007000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2014-12-31", "val": 53639000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2014-12-31", "val": 53639000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2014-12-31", "val": 53639000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2015-12-31", "val": 47957000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2015-12-31", "val": 47957000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2015-12-31", "val": 47957000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2016-12-31", "val": 43045000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2016-12-31", "val": 43045000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2016-12-31", "val": 43045000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2017-12-31", "val": 23575000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2017-12-31", "val": 23575000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2018-12-31", "val": 30902000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2018-12-31", "val": 3666000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2019-12-31", "val": 28509000, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2019-12-31", "val": 28509000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2020-12-31", "val": 12132000, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2020-12-31", "val": 12132000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2021-12-31", "val": 15542000, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2021-12-31", "val": 15542000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2022-12-31", "val": 3010000, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2022-12-31", "val": 3010000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2023-12-31", "val": 2396000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2023-12-31", "val": 5995000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 7794000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 6562000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}, {"end": "2025-12-31", "val": 13395000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}], "ShortTermInvestments": [{"end": "2013-12-31", "val": 100000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2014-12-31", "val": 2198000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2014-12-31", "val": 2198000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2015-12-31", "val": 1149000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2015-12-31", "val": 1149000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2016-12-31", "val": 196000, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2016-12-31", "val": 196000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2017-12-31", "val": 417000, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2017-12-31", "val": 417000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2018-12-31", "val": 474000, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}], "WeightedAverageNumberOfDilutedSharesOutstanding": [{"end": "2013-12-31", "val": 1000000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2013-01-01"}, {"end": "2014-12-31", "val": 4454375, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2014-01-01"}, {"end": "2014-12-31", "val": 4454000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2014-01-01"}, {"end": "2015-12-31", "val": 6287000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2015-01-01"}, {"end": "2015-12-31", "val": 6286706, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2015-01-01"}, {"end": "2016-12-31", "val": 6047979, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2016-01-01"}, {"end": "2016-12-31", "val": 6047979, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 5970096, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 5970096, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 5989742, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2018-01-01"}, {"end": "2022-12-31", "val": 8030106, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 9991980, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 400, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 1056, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 211000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 2667000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "WeightedAverageNumberOfSharesOutstandingBasic": [{"end": "2013-12-31", "val": 1000000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2013-01-01"}, {"end": "2014-12-31", "val": 4454067, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26", "start": "2014-01-01"}, {"end": "2014-12-31", "val": 4454000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2014-01-01"}, {"end": "2015-12-31", "val": 6287000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17", "start": "2015-01-01"}, {"end": "2015-12-31", "val": 6286706, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2015-01-01"}, {"end": "2016-12-31", "val": 6047979, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16", "start": "2016-01-01"}, {"end": "2016-12-31", "val": 6047979, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 5965051, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 5965051, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 5989742, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20", "start": "2018-01-01"}, {"end": "2021-12-31", "val": 5212772, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 8030106, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 8030106, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 9991980, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 400, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 1056, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 211000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 2667000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27", "start": "2025-01-01"}], "CommonStockSharesOutstanding": [{"end": "2013-12-31", "val": 1000000, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2014-12-31", "val": 6358125, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2014-12-31", "val": 6358000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2015-12-31", "val": 6358000, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2015-12-31", "val": 6358125, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2016-12-31", "val": 6108125, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2016-12-31", "val": 5956766, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2017-12-31", "val": 5984766, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2017-12-31", "val": 5984766, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2018-12-31", "val": 6012764, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2018-12-31", "val": 6012764, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2019-12-31", "val": 6065948, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2019-12-31", "val": 6065948, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2020-12-31", "val": 4988310, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2020-12-31", "val": 4988310, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2021-12-31", "val": 6497205, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2021-12-31", "val": 6497205, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2022-12-31", "val": 9410473, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2022-12-31", "val": 9410473, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2023-12-31", "val": 10558931, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2023-12-31", "val": 900107, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 1267904, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2024-12-31", "val": 253581, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}, {"end": "2025-12-31", "val": 7080747, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}], "EntityCommonStockSharesOutstanding": [{"end": "2015-03-26", "val": 6358125, "fy": 2014, "fp": "FY", "form": "10-K", "filed": "2015-03-26"}, {"end": "2016-03-16", "val": 6118925, "fy": 2015, "fp": "FY", "form": "10-K", "filed": "2016-03-17"}, {"end": "2017-03-08", "val": 5956766, "fy": 2016, "fp": "FY", "form": "10-K", "filed": "2017-03-16"}, {"end": "2018-03-26", "val": 5984766, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2018-03-26"}, {"end": "2019-03-18", "val": 6012764, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-03-20"}, {"end": "2020-03-25", "val": 6068106, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-03-30"}, {"end": "2021-03-12", "val": 4988310, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-03-18"}, {"end": "2022-03-28", "val": 6528001, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-30"}, {"end": "2022-03-28", "val": 6528001, "fy": 2021, "fp": "FY", "form": "10-K/A", "filed": "2022-04-29"}, {"end": "2023-03-24", "val": 9437659, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-24"}, {"end": "2024-03-14", "val": 28369066, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-14"}, {"end": "2025-03-24", "val": 1271619, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-31"}, {"end": "2025-04-21", "val": 1272320, "fy": 2024, "fp": "FY", "form": "10-K/A", "filed": "2025-04-30"}, {"end": "2026-03-23", "val": 6530207, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-03-27"}, {"end": "2026-04-06", "val": 6431819, "fy": 2025, "fp": "FY", "form": "10-K/A", "filed": "2026-04-17"}]}}