{"cik": 1701756, "entity": "Sadot Group Inc.", "tags": {"Revenues": [{"end": "2016-12-31", "val": 4953205, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 7929137, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}], "RevenueFromContractWithCustomerExcludingAssessedTax": [{"end": "2017-12-31", "val": 7929137, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 6022669, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 6022669, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2018-01-01"}, {"end": "2019-12-31", "val": 4959005, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2019-01-01"}, {"end": "2019-12-31", "val": 4959005, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 4473447, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 4473447, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 10349636, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 10349636, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 161698417, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 717506000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 700937000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 700937000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 246900000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "GrossProfit": [{"end": "2022-12-31", "val": 4392000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 9931000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 9635000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 5116000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 22745000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 4569000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "OperatingIncomeLoss": [{"end": "2016-12-31", "val": -3966149, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": -11931024, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}, {"end": "2017-12-31", "val": -11931024, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2018-12-31", "val": -3585846, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2018-01-01"}, {"end": "2018-12-31", "val": -3585846, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2018-01-01"}, {"end": "2019-12-31", "val": -3654005, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2019-01-01"}, {"end": "2019-12-31", "val": -3654005, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -9957449, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2020-01-01"}, {"end": "2020-12-31", "val": -9957449, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2020-01-01"}, {"end": "2021-12-31", "val": -9472671, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2021-01-01"}, {"end": "2021-12-31", "val": -9447294, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": -8117150, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": -8116000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": -9768000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": -7004000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": -11464000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 6165000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -40490000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "NetIncomeLoss": [{"end": "2016-12-31", "val": -3109581, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": -13210448, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}, {"end": "2017-12-31", "val": -13210448, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2018-12-31", "val": -7202469, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2018-01-01"}, {"end": "2018-12-31", "val": -7202469, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2018-01-01"}, {"end": "2019-12-31", "val": -28385044, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2019-01-01"}, {"end": "2019-12-31", "val": -28385044, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -10099105, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2020-01-01"}, {"end": "2020-12-31", "val": -10099105, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2020-01-01"}, {"end": "2021-12-31", "val": -8176130, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2021-01-01"}, {"end": "2021-12-31", "val": -8176130, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": -7962428, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": -7962000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": -7824000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": -7824000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 3992000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 3992000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -93388000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "IncomeTaxExpenseBenefit": [{"end": "2016-12-31", "val": 127282, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": -246527, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}, {"end": "2017-12-31", "val": -246527, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2021-12-31", "val": 6033, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 24771, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 25000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": -15000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": -15000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 3000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 3000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -228000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "InterestExpense": [{"end": "2021-12-31", "val": 69514, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 6730, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}], "DepreciationDepletionAndAmortization": [{"end": "2021-12-31", "val": 1206505, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 2015048, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 2015000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 1808000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 1143000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 258000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 259000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 95000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "DepreciationAndAmortization": [{"end": "2016-12-31", "val": 204486, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 446369, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 446369, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 200885, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 200885, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2018-01-01"}, {"end": "2019-12-31", "val": 280955, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2019-01-01"}, {"end": "2019-12-31", "val": 280955, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 422546, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 422546, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 1206505, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 1206505, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 2015048, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 2015000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 1808000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 1143000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 259000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 259000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 95000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "Depreciation": [{"end": "2016-12-31", "val": 93641, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 335825, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 335825, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 134712, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 134712, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2018-01-01"}, {"end": "2019-12-31", "val": 217149, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2019-01-01"}, {"end": "2019-12-31", "val": 134712, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 362009, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 362009, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 565599, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 565599, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 585550, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 600000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 800000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 800000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 300000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 300000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 100000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "NetCashProvidedByUsedInOperatingActivities": [{"end": "2016-12-31", "val": -2110702, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": -3676999, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}, {"end": "2017-12-31", "val": -3676999, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2018-12-31", "val": -2726737, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2018-01-01"}, {"end": "2018-12-31", "val": -2726737, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2018-01-01"}, {"end": "2019-12-31", "val": -4504226, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2019-01-01"}, {"end": "2019-12-31", "val": -4504226, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2019-01-01"}, {"end": "2020-12-31", "val": -7785873, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2020-01-01"}, {"end": "2020-12-31", "val": -7785873, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2020-01-01"}, {"end": "2021-12-31", "val": -6392711, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2021-01-01"}, {"end": "2021-12-31", "val": -6392711, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": -198629, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": -198000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": -13411000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}], "NetCashProvidedByUsedInOperatingActivitiesContinuingOperations": [{"end": "2023-12-31", "val": -13735000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": -2775000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": -2775000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": -8694000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "PaymentsToAcquirePropertyPlantAndEquipment": [{"end": "2016-12-31", "val": 957387, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2016-01-01"}, {"end": "2017-12-31", "val": 968831, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27", "start": "2017-01-01"}, {"end": "2017-12-31", "val": 968831, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2017-01-01"}, {"end": "2018-12-31", "val": 252645, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21", "start": "2018-01-01"}, {"end": "2018-12-31", "val": 252645, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2018-01-01"}, {"end": "2019-12-31", "val": 1161625, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29", "start": "2019-01-01"}, {"end": "2019-12-31", "val": 1161625, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2019-01-01"}, {"end": "2020-12-31", "val": 781041, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15", "start": "2020-01-01"}, {"end": "2020-12-31", "val": 781041, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2020-01-01"}, {"end": "2021-12-31", "val": 262019, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17", "start": "2021-01-01"}, {"end": "2021-12-31", "val": 262019, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 596611, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 597000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 7533000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 7278000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 37000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 37000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}], "StockholdersEquity": [{"end": "2016-12-31", "val": 4157715, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2017-12-31", "val": -3131867, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2017-12-31", "val": -3131867, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2017-12-31", "val": -3201795, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2018-03-31", "val": -2514376, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2018-06-30", "val": -3228953, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2018-09-30", "val": -3802344, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2018-12-31", "val": -2843135, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2018-12-31", "val": -2843135, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2018-12-31", "val": -2843135, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2019-03-31", "val": -4461942, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2019-06-30", "val": -4876057, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2019-09-30", "val": -6793255, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2019-12-31", "val": 245762, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2019-12-31", "val": 245762, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2019-12-31", "val": 245762, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2020-12-31", "val": 5795128, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2020-12-31", "val": 5795128, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2020-12-31", "val": 5795128, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2021-12-31", "val": 24393267, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2021-12-31", "val": 24393267, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2022-12-31", "val": 16561012, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2022-12-31", "val": 16561000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2023-12-31", "val": 20821000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2023-12-31", "val": 20821000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2024-12-31", "val": 29193000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2024-12-31", "val": 29193000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}, {"end": "2025-12-31", "val": -57412000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}], "StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest": [{"end": "2015-12-31", "val": 5911300, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2016-12-31", "val": 4317432, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2016-12-31", "val": 4317432, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2017-12-31", "val": -3201795, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2017-12-31", "val": -3201795, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2018-12-31", "val": -2843135, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2021-12-31", "val": 24393000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2022-12-31", "val": 16561000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2022-12-31", "val": 16561000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2023-12-31", "val": 24257000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2023-12-31", "val": 24257000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2023-12-31", "val": 36073000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}, {"end": "2024-12-31", "val": 32373000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2024-12-31", "val": 32373000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}, {"end": "2025-12-31", "val": -54745000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}], "Goodwill": [{"end": "2016-12-31", "val": 2521468, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2019-12-31", "val": 656348, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2019-12-31", "val": 656348, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2019-12-31", "val": 656348, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2020-12-31", "val": 656348, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2020-12-31", "val": 656348, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2020-12-31", "val": 656348, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2021-12-31", "val": 2626399, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2021-12-31", "val": 2626399, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2021-12-31", "val": 2626000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2022-12-31", "val": 2626399, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2022-12-31", "val": 2626000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2022-12-31", "val": 2626000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2023-12-31", "val": 1798000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2023-12-31", "val": 1798000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2023-12-31", "val": 1798000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}, {"end": "2024-12-31", "val": 0, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}], "LongTermDebt": [{"end": "2023-12-31", "val": 7309000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2024-12-31", "val": 7390000, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2025-12-31", "val": 10196000, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}], "WeightedAverageNumberOfDilutedSharesOutstanding": [{"end": "2022-12-31", "val": 28558586, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 34940559, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 3494056, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 4665689, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 466569, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 820288, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "WeightedAverageNumberOfSharesOutstandingBasic": [{"end": "2021-12-31", "val": 16467393, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2021-01-01"}, {"end": "2022-12-31", "val": 28558586, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21", "start": "2022-01-01"}, {"end": "2022-12-31", "val": 28558586, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2022-01-01"}, {"end": "2023-12-31", "val": 34940559, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20", "start": "2023-01-01"}, {"end": "2023-12-31", "val": 3494056, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2023-01-01"}, {"end": "2024-12-31", "val": 4583389, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11", "start": "2024-01-01"}, {"end": "2024-12-31", "val": 458339, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2024-01-01"}, {"end": "2025-12-31", "val": 820288, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29", "start": "2025-01-01"}], "CommonStockSharesOutstanding": [{"end": "2016-12-31", "val": 4604842, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2017-12-31", "val": 7637855, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2017-12-31", "val": 7637855, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2018-12-31", "val": 10427803, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2018-12-31", "val": 1489686, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2019-12-31", "val": 5714464, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2019-12-31", "val": 5714464, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2020-12-31", "val": 11725764, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2020-12-31", "val": 11725764, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2021-12-31", "val": 26110268, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2021-12-31", "val": 26110268, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2022-12-31", "val": 29287212, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2022-12-31", "val": 29287212, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2023-01-19", "val": 29300000, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2023-12-31", "val": 40464720, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2023-12-31", "val": 4046472, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2024-12-31", "val": 5225147, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2024-12-31", "val": 522514, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}, {"end": "2025-12-31", "val": 1549080, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}], "EntityCommonStockSharesOutstanding": [{"end": "2019-02-25", "val": 7803881, "fy": 2017, "fp": "FY", "form": "10-K", "filed": "2019-02-27"}, {"end": "2019-08-20", "val": 11780637, "fy": 2018, "fp": "FY", "form": "10-K", "filed": "2019-08-21"}, {"end": "2020-05-29", "val": 7941304, "fy": 2019, "fp": "FY", "form": "10-K", "filed": "2020-05-29"}, {"end": "2021-04-15", "val": 13826734, "fy": 2020, "fp": "FY", "form": "10-K", "filed": "2021-04-15"}, {"end": "2022-03-16", "val": 28620355, "fy": 2021, "fp": "FY", "form": "10-K", "filed": "2022-03-17"}, {"end": "2023-03-21", "val": 29318520, "fy": 2022, "fp": "FY", "form": "10-K", "filed": "2023-03-21"}, {"end": "2024-03-20", "val": 51752691, "fy": 2023, "fp": "FY", "form": "10-K", "filed": "2024-03-20"}, {"end": "2025-03-11", "val": 5865476, "fy": 2024, "fp": "FY", "form": "10-K", "filed": "2025-03-11"}, {"end": "2026-04-28", "val": 1835668, "fy": 2025, "fp": "FY", "form": "10-K", "filed": "2026-04-29"}]}}