{"meta":{"as_of":"2026-09-19","revision":5,"skeleton":false,"compiled_at":"2026-09-19T19:25:11.863003+00:00","extract_url":null,"extract_form":null,"authored_hash":"4ee11e9fa94873928cffc8fdadfdc3f0","extract_filed":null,"extract_source":"authored","generated_hash":"be60a956c5047fa1d6491b5fbfa56dad","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"Astera Labs, Inc.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","quarters":[{"cfo":{"value":63508000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":46811000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":126117000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-11-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-24-000043","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":16697000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":113086000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":-7593000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"NetIncomeLoss","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":-0.05,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"EarningsPerShareDiluted","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":87877000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"GrossProfit","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":156831000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"operating_income":{"value":-8896000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"OperatingIncomeLoss","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}},{"cfo":{"value":39703000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":24255000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":79551000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-02-20","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":15448000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":141096000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":24713000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"NetIncomeLoss","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":104448000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"GrossProfit","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":144000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"OperatingIncomeLoss","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}},{"cfo":{"value":10504000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":5965000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":86431000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-25-000031","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":4539000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":159442000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":31819000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"NetIncomeLoss","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":0.18,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"EarningsPerShareDiluted","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":119411000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"GrossProfit","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":178116000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"operating_income":{"value":11285000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"OperatingIncomeLoss","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}},{"cfo":{"value":135366000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":133343000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":162328000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-25-000098","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":2023000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":191925000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":51219000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"NetIncomeLoss","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":0.29,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"EarningsPerShareDiluted","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":145563000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"GrossProfit","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":178100000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"operating_income":{"value":39774000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"OperatingIncomeLoss","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}},{"cfo":{"value":78171000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":65878000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":140407000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":12293000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":230575000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":91114000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"NetIncomeLoss","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":0.5,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"EarningsPerShareDiluted","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":175812000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"GrossProfit","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":180631000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"operating_income":{"value":55406000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"OperatingIncomeLoss","accession":"0001736297-25-000147","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}},{"cfo":{"value":95265000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":76576000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":167611000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":18689000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":270583000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":44982000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"NetIncomeLoss","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":204475000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"GrossProfit","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":66958000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-20","concept":"OperatingIncomeLoss","accession":"0001736297-26-000010","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}},{"cfo":{"value":74598000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":67012000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":148285000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":7586000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":308361000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":80310000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"NetIncomeLoss","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":0.44,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"EarningsPerShareDiluted","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":235141000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"GrossProfit","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":181157000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"operating_income":{"value":61833000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"OperatingIncomeLoss","accession":"0001736297-26-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}},{"cfo":{"value":87678000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fcf":{"value":67210000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"cash":{"value":111453000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"capex":{"value":20468000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"revenue":{"value":392400000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"net_income":{"value":153088000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"NetIncomeLoss","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":0.83,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"EarningsPerShareDiluted","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":287567000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"GrossProfit","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":183340000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}},"operating_income":{"value":89248000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"OperatingIncomeLoss","accession":"0001736297-26-000035","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001736297.json","retrieved_at":"2026-09-19T19:25:11+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T19:25:11+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-2.744,"p50":0.013,"p90":2.693,"p_up":0.51},"5d":{"p10":-6.652,"p50":0.557,"p90":8.358,"p_up":0.547},"10d":{"p10":-9.307,"p50":0.178,"p90":11.049,"p_up":0.512}},"state":"up/above/off/stuck/effort/strong/some","reason":null,"coverage":"ok","analogs_n":300,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"The August outlook implies another material sequential sales increase, with Scorpio expected to become the largest product family in Q3. That is an operating opportunity, but Q2 net income is not a clean run rate: it includes a $50.263M tax benefit. Customer warrants reduced Q2 revenue by $10.216M, and four direct customers accounted for 82% of sales. The model separates demand, warrants, spending and cash rather than treating the EPS jump as recurring economics.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Watch delivery against the $540M-$560M Q3 net-revenue range, 72% GAAP gross margin, warrant deductions, and inventory/receivable growth. Product-family leadership does not reveal customer-by-customer demand or a full product revenue split."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000033/q226exhibit991.htm","title":"August 4 Q2 results and Q3 outlook","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","title":"August 5 Form 10-Q: customer warrants, tax, concentration and cash","retrieved":"2026-09-19"}],"business":{"drivers":["Scorpio and Aries demand versus customer deployment timing","Product mix and customer-warrant revenue deductions","Inventory, receivables and stock compensation during the ramp"],"description":"Astera Labs sells connectivity semiconductors, boards and modules used in cloud and AI infrastructure. Aries retimers, Scorpio fabric switches, Taurus Ethernet products and Leo memory controllers address data movement bottlenecks. The business is fabless: product qualification, customer architecture choices and manufacturing partners determine the revenue ramp. Customer warrants and employee equity compensation affect the relationship between sales, reported earnings, cash and ownership."},"earnings":{"source":"estimated from 10-Q filed 2026-08-05 plus 90 days","next_report_date":"2026-11-03"},"identity":{"cik":1736297,"sic":"3674","name":"Astera Labs, Inc.","symbol":"ALAB","cluster":"Semis & compute","exchange":"Nasdaq"},"research":{"risks":["Four direct customers represented 29%, 25%, 15% and 13% of Q2 revenue; direct customers are not necessarily four distinct end users.","Customer warrants can reduce net revenue and dilute ownership as vesting conditions are met.","Inventory and receivables require cash before customer collections.","Foundry, packaging and qualification capacity can constrain delivery.","High equity compensation and tax benefits complicate earnings comparisons.","Product adoption, export controls and competition can change the growth path."],"title":"A faster connectivity ramp with explicit warrant and tax bridges","question":"How much of the demand ramp becomes cash after customer economics and growth investment?","economics":"H1 revenue was $700.761M, gross profit $522.708M and operating income $151.081M. Net income of $233.398M included $57.159M of tax benefits. CFO was $162.276M after $109.461M receivables and $53.127M inventory cash uses; $28.054M PP&E purchases left $134.222M before acquisitions. Customer warrants reduced H1 revenue by $12.313M and were added back in CFO. The February grant covers up to 3.262299M shares at $142.82, with maximum grant-date value $280M, subject to purchase-related vesting. This is neither an immediate cash liability nor free revenue. June cash and securities totaled $1,252.958M; $69.214M of acquisition cash is outside FCF. The model calibrates Q3 net revenue and GAAP spending to guidance without fabricating a product-family sales split.","change_note":"First sourced operating scenarios with customer-warrant, tax, cash and concentration checks; no forward EPS or invented product split.","checkpoints":[{"event":"Q3 operating delivery","watch":"Compare net sales, gross margin and GAAP operating spending with August guidance.","timing":"Q3 2026; results date unconfirmed","date_status":"estimated"},{"event":"Customer incentives and collections","watch":"Reconcile warrant revenue deductions, shares, inventory and receivables with CFO.","timing":"Each quarterly filing","date_status":"estimated"},{"event":"Tax normalization","watch":"Separate recurring tax expense from excess equity-compensation benefits or a valuation-allowance release.","timing":"Next results","date_status":"estimated"}],"countercase":"A narrow set of customer architectures can drive exceptional growth and then slow abruptly. Product mix, customer incentives, competition and additional spending can compress returns even while revenue rises. Equity compensation and warrants can leave per-share outcomes below aggregate cash growth.","limitations":["No product-family revenue split is disclosed. Scorpio leadership is a management expectation; the model uses total sales, not invented Scorpio or hyperscaler bookings.","The pre-warrant sales bridge is an analytical reconstruction, not a reported revenue metric. Customer-warrant expense reduces reported revenue and is added back once in the cash bridge. It also creates potential dilution.","Q2 income benefited from a $50.263M tax benefit. Forecast tax rates do not repeat that windfall or assume release of the US deferred-tax valuation allowance.","CFO is an earnings/noncash/working-capital proxy, not a complete cash-flow statement. Cash tax and refund timing can differ materially from accrual taxes.","No weighted diluted-share forecast, EPS, valuation, acquisitions, financing, or full balance sheet is provided. FCF excludes acquisition spending and does not measure dilution-adjusted owner earnings."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Net reported-scope revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":550000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Net reported-scope revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":660000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Net reported-scope revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":742500000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Net reported-scope revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":852500000.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Net reported-scope revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 revenue","value":700.761,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 gross profit","value":522.708,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 operating income","value":151.081,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_net_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 net income","value":233.398,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_warrants","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 warrants","value":12.313,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 cfo","value":162.276,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 capex","value":28.054,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 sbc","value":112.905,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_receivables_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 receivables use","value":109.461,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_inventory_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 inventory use","value":53.127,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_tax_benefit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 tax benefit","value":57.159,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_acquisition_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 acquisition cash","value":69.214,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Excludes $69.214M cash used in business combinations.","label":"H1 CFO less capex","value":134.222,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"cash","value":111.453,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"securities","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"securities","value":1141.505,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"q2_tax_benefit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q2 tax benefit","value":50.263,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"q2_warrants","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q2 warrants","value":10.216,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"unpaid_ppe","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"unpaid ppe","value":27.266,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"liquid_assets","case":"shared","kind":"derived","unit":"USD_millions","basis":"Does not add securities classified as cash equivalents a second time.","label":"June cash and marketable securities","value":1252.958,"period":"2026Q2","formula":{"op":"sum","refs":["cash","securities"]},"source_url":null,"source_date":null},{"id":"new_warrant_shares","case":"shared","kind":"reported","unit":"shares_millions","basis":"Subject to performance vesting; not all immediately outstanding.","label":"2026 customer warrant maximum shares","value":3.262299,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"new_warrant_value","case":"shared","kind":"reported","unit":"USD_millions","basis":"Maximum grant-date value; not a cash liability or an immediate revenue deduction.","label":"2026 warrant maximum grant-date value","value":280.0,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000035/alab-20260630.htm","source_date":"2026-08-05"},{"id":"q3_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 net revenue guidance low","value":540.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000033/q226exhibit991.htm","source_date":"2026-08-04"},{"id":"q3_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 net revenue guidance high","value":560.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000033/q226exhibit991.htm","source_date":"2026-08-04"},{"id":"two","case":"shared","kind":"assumption","unit":"ratio","basis":"Arithmetic constant.","label":"Midpoint divisor","value":2.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"q3_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 net revenue guidance endpoint sum","value":1100.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_revenue_guide_low","q3_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 net revenue guidance midpoint","value":550.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_opex_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 GAAP operating expense guidance low","value":232.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000033/q226exhibit991.htm","source_date":"2026-08-04"},{"id":"q3_opex_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 GAAP operating expense guidance high","value":236.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000033/q226exhibit991.htm","source_date":"2026-08-04"},{"id":"q3_opex_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 GAAP operating expense guidance endpoint sum","value":468.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_opex_guide_low","q3_opex_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_opex_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 GAAP operating expense guidance midpoint","value":234.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_opex_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_gm_guide","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Approximately 72%.","label":"Q3 GAAP gross margin guidance","value":0.72,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1736297/000173629726000033/q226exhibit991.htm","source_date":"2026-08-04"},{"id":"one","case":"shared","kind":"assumption","unit":"ratio","basis":"Arithmetic constant.","label":"Identity","value":1.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"calibration_warrant_rate","case":"shared","kind":"assumption","unit":"ratio","basis":"Desk calibration, not a disclosed rate.","label":"Base Q3 warrant / pre-warrant sales calibration","value":0.025,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"calibration_net_factor","case":"shared","kind":"derived","unit":"ratio","basis":"One less calibration deduction.","label":"Pre-warrant sales retained as net revenue","value":0.975,"period":"2026Q3","formula":{"op":"subtract","refs":["one","calibration_warrant_rate"]},"source_url":null,"source_date":null},{"id":"q3_pre_warrant_reference","case":"shared","kind":"derived","unit":"USD_millions","basis":"Net guidance midpoint divided by base retained share; fixed demand reference for all sensitivities.","label":"Calibrated Q3 pre-warrant sales","value":564.1025641025641,"period":"2026Q3","formula":{"op":"divide","refs":["q3_revenue_guide","calibration_net_factor"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ramp","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":0.92,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_pre_warrant_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":518.974358974359,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","downside_2026q3_ramp"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_warrant_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.035,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":18.164102564102567,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_pre_warrant_sales","downside_2026q3_warrant_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":500.81025641025644,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_pre_warrant_sales","downside_2026q3_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_pre_warrant_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.705,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_before_warrant","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":365.8769230769231,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_pre_warrant_sales","downside_2026q3_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":347.71282051282054,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_gross_before_warrant","downside_2026q3_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":234.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":113.71282051282054,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_gross_profit","downside_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":126.71282051282054,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.15,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":19.00692307692308,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_pretax","downside_2026q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":107.70589743589747,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_pretax","downside_2026q3_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":76.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":207.87000000000003,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_net_income","downside_2026q3_sbc","downside_2026q3_warrants","downside_2026q3_da"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_wc_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.18,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":90.14584615384615,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_revenue","downside_2026q3_wc_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":117.72415384615388,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_before_wc","downside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":92.72415384615388,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ramp","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":0.98,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_pre_warrant_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":552.8205128205128,"period":"2026Q4","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","downside_2026q4_ramp"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_warrant_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.035,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":19.34871794871795,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_pre_warrant_sales","downside_2026q4_warrant_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":533.4717948717948,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_pre_warrant_sales","downside_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_pre_warrant_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.705,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_before_warrant","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":389.73846153846154,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_pre_warrant_sales","downside_2026q4_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":370.3897435897436,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_gross_before_warrant","downside_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":250.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":120.3897435897436,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_gross_profit","downside_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":133.3897435897436,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.15,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":20.00846153846154,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_pretax","downside_2026q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":113.38128205128206,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_pretax","downside_2026q4_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":82.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":7.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":221.73000000000002,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_net_income","downside_2026q4_sbc","downside_2026q4_warrants","downside_2026q4_da"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_wc_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.18,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":96.02492307692306,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_revenue","downside_2026q4_wc_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":125.70507692307696,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_before_wc","downside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":30.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":95.70507692307696,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ramp","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.02,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_pre_warrant_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":575.3846153846154,"period":"2027Q1","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","downside_2027q1_ramp"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_warrant_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.035,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":20.138461538461538,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_pre_warrant_sales","downside_2027q1_warrant_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":555.2461538461538,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_pre_warrant_sales","downside_2027q1_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_pre_warrant_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.705,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_before_warrant","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":405.6461538461538,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_pre_warrant_sales","downside_2027q1_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":385.5076923076923,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gross_before_warrant","downside_2027q1_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":270.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":115.50769230769231,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gross_profit","downside_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":128.5076923076923,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":19.276153846153846,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_pretax","downside_2027q1_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":109.23153846153846,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_pretax","downside_2027q1_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":87.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":224.37,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_net_income","downside_2027q1_sbc","downside_2027q1_warrants","downside_2027q1_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_wc_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.18,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":99.94430769230767,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_wc_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":124.42569230769233,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_before_wc","downside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":35.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":89.42569230769233,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ramp","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_pre_warrant_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":620.5128205128206,"period":"2027Q2","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","downside_2027q2_ramp"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_warrant_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.035,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":21.717948717948723,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_pre_warrant_sales","downside_2027q2_warrant_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":598.7948717948718,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_pre_warrant_sales","downside_2027q2_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_pre_warrant_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.705,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_before_warrant","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":437.46153846153845,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_pre_warrant_sales","downside_2027q2_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":415.7435897435897,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gross_before_warrant","downside_2027q2_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":285.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":130.74358974358972,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gross_profit","downside_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":143.74358974358972,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":21.561538461538458,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_pretax","downside_2027q2_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":122.18205128205126,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_pretax","downside_2027q2_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":92.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":244.89999999999998,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_net_income","downside_2027q2_sbc","downside_2027q2_warrants","downside_2027q2_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_wc_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.18,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":107.78307692307692,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_wc_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":137.11692307692306,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_before_wc","downside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":40.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":97.11692307692306,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ramp","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.18,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_pre_warrant_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":665.6410256410256,"period":"2027Q3","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","downside_2027q3_ramp"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_warrant_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.035,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":23.2974358974359,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_pre_warrant_sales","downside_2027q3_warrant_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":642.3435897435897,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_pre_warrant_sales","downside_2027q3_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_pre_warrant_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.705,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_before_warrant","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":469.276923076923,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_pre_warrant_sales","downside_2027q3_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":445.97948717948714,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gross_before_warrant","downside_2027q3_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":300.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":145.97948717948714,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gross_profit","downside_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":158.97948717948714,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.15,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":23.84692307692307,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_pretax","downside_2027q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":135.13256410256406,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_pretax","downside_2027q3_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":98.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":266.42999999999995,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_net_income","downside_2027q3_sbc","downside_2027q3_warrants","downside_2027q3_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_wc_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.18,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":115.62184615384615,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_wc_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":150.8081538461538,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_wc","downside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":110.8081538461538,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ramp","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.26,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_pre_warrant_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":710.7692307692307,"period":"2027Q4","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","downside_2027q4_ramp"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_warrant_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.035,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":24.876923076923077,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_pre_warrant_sales","downside_2027q4_warrant_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":685.8923076923077,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_pre_warrant_sales","downside_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_pre_warrant_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.705,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_before_warrant","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":501.0923076923076,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_pre_warrant_sales","downside_2027q4_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":476.21538461538455,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gross_before_warrant","downside_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":315.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":161.21538461538455,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gross_profit","downside_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":174.21538461538455,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.15,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":26.13230769230768,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_pretax","downside_2027q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":148.08307692307687,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_pretax","downside_2027q4_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":104.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":287.9599999999999,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_net_income","downside_2027q4_sbc","downside_2027q4_warrants","downside_2027q4_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_wc_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.18,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_wc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":123.46061538461538,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_wc_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":164.49938461538454,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_wc","downside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":45.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":119.49938461538454,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net reported-scope revenue ($M)","value":1735.0430512820512,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":1240.810564102564,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":385.1835641025641,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net income ($M)","value":454.4851794871795,"period":"FY2026","formula":{"op":"sum","refs":["h1_net_income","downside_2026q3_net_income","downside_2026q4_net_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Customer-warrant revenue reduction ($M)","value":49.82582051282051,"period":"FY2026","formula":{"op":"sum","refs":["h1_warrants","downside_2026q3_warrants","downside_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":405.70523076923087,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":83.054,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","downside_2026q3_capex","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":322.65123076923084,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","downside_2026q3_fcf","downside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net reported-scope revenue ($M)","value":2482.2769230769227,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":1723.4461538461537,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q2_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":553.4461538461537,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_net_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net income ($M)","value":514.6292307692306,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_net_income","downside_2027q2_net_income","downside_2027q3_net_income","downside_2027q4_net_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_warrants","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Customer-warrant revenue reduction ($M)","value":90.03076923076924,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_warrants","downside_2027q2_warrants","downside_2027q3_warrants","downside_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":576.8501538461537,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cfo","downside_2027q2_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":160.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capex","downside_2027q2_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":416.8501538461537,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_fcf","downside_2027q2_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ramp","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_pre_warrant_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":564.1025641025641,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","base_2026q3_ramp"]},"source_url":null,"source_date":null},{"id":"base_2026q3_warrant_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.025,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":14.102564102564102,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_pre_warrant_sales","base_2026q3_warrant_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":550.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_pre_warrant_sales","base_2026q3_warrants"]},"source_url":null,"source_date":null},{"id":"base_2026q3_pre_warrant_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.727,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gross_before_warrant","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":410.1025641025641,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_pre_warrant_sales","base_2026q3_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":396.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_gross_before_warrant","base_2026q3_warrants"]},"source_url":null,"source_date":null},{"id":"base_2026q3_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":234.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":162.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_gross_profit","base_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":175.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2026q3_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.04,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":7.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_pretax","base_2026q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q3_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":168.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_pretax","base_2026q3_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":76.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":264.1025641025641,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_net_income","base_2026q3_sbc","base_2026q3_warrants","base_2026q3_da"]},"source_url":null,"source_date":null},{"id":"base_2026q3_wc_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.12,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":66.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_revenue","base_2026q3_wc_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":198.1025641025641,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_before_wc","base_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":22.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":176.1025641025641,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ramp","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.2,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_pre_warrant_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":676.9230769230769,"period":"2026Q4","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","base_2026q4_ramp"]},"source_url":null,"source_date":null},{"id":"base_2026q4_warrant_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.025,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":16.923076923076923,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_pre_warrant_sales","base_2026q4_warrant_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":660.0,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_pre_warrant_sales","base_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"base_2026q4_pre_warrant_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.727,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gross_before_warrant","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":492.1230769230769,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_pre_warrant_sales","base_2026q4_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":475.2,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_gross_before_warrant","base_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"base_2026q4_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":265.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":210.2,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_gross_profit","base_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":223.2,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2026q4_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":26.784,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_pretax","base_2026q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q4_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":196.416,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_pretax","base_2026q4_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":87.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":7.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":307.3390769230769,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_net_income","base_2026q4_sbc","base_2026q4_warrants","base_2026q4_da"]},"source_url":null,"source_date":null},{"id":"base_2026q4_wc_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.12,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":79.2,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_revenue","base_2026q4_wc_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":228.1390769230769,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_before_wc","base_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":28.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":200.1390769230769,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ramp","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.35,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_pre_warrant_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":761.5384615384615,"period":"2027Q1","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","base_2027q1_ramp"]},"source_url":null,"source_date":null},{"id":"base_2027q1_warrant_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.025,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":19.03846153846154,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_pre_warrant_sales","base_2027q1_warrant_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":742.5,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_pre_warrant_sales","base_2027q1_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q1_pre_warrant_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.727,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gross_before_warrant","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":553.6384615384616,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_pre_warrant_sales","base_2027q1_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":534.6,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gross_before_warrant","base_2027q1_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q1_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":290.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":244.60000000000002,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gross_profit","base_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":257.6,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q1_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":30.912000000000003,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_pretax","base_2027q1_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q1_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":226.68800000000002,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_pretax","base_2027q1_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":94.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":347.72646153846154,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_net_income","base_2027q1_sbc","base_2027q1_warrants","base_2027q1_da"]},"source_url":null,"source_date":null},{"id":"base_2027q1_wc_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.12,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":89.1,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_wc_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":258.6264615384615,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_before_wc","base_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":32.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":226.6264615384615,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ramp","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.55,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_pre_warrant_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":874.3589743589744,"period":"2027Q2","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","base_2027q2_ramp"]},"source_url":null,"source_date":null},{"id":"base_2027q2_warrant_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.025,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":21.85897435897436,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_pre_warrant_sales","base_2027q2_warrant_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":852.5,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_pre_warrant_sales","base_2027q2_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q2_pre_warrant_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.727,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gross_before_warrant","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":635.6589743589743,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_pre_warrant_sales","base_2027q2_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":613.8,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gross_before_warrant","base_2027q2_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q2_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":320.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":293.79999999999995,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gross_profit","base_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":306.79999999999995,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q2_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":36.815999999999995,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_pretax","base_2027q2_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q2_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":269.984,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_pretax","base_2027q2_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":102.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":402.84297435897435,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_net_income","base_2027q2_sbc","base_2027q2_warrants","base_2027q2_da"]},"source_url":null,"source_date":null},{"id":"base_2027q2_wc_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.12,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":102.3,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_wc_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":300.54297435897433,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_before_wc","base_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":38.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":262.54297435897433,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ramp","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_pre_warrant_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":987.1794871794872,"period":"2027Q3","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","base_2027q3_ramp"]},"source_url":null,"source_date":null},{"id":"base_2027q3_warrant_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.025,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":24.679487179487182,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_pre_warrant_sales","base_2027q3_warrant_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":962.5,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_pre_warrant_sales","base_2027q3_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q3_pre_warrant_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.727,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_before_warrant","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":717.6794871794872,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_pre_warrant_sales","base_2027q3_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":693.0,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gross_before_warrant","base_2027q3_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q3_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":350.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":343.0,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gross_profit","base_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":356.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q3_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":42.72,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_pretax","base_2027q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q3_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":313.28,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_pretax","base_2027q3_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":112.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":459.95948717948716,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_net_income","base_2027q3_sbc","base_2027q3_warrants","base_2027q3_da"]},"source_url":null,"source_date":null},{"id":"base_2027q3_wc_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.12,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":115.5,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_wc_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":344.45948717948716,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_wc","base_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":42.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":302.45948717948716,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ramp","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.95,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_pre_warrant_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":1100.0,"period":"2027Q4","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","base_2027q4_ramp"]},"source_url":null,"source_date":null},{"id":"base_2027q4_warrant_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.025,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":27.5,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_pre_warrant_sales","base_2027q4_warrant_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":1072.5,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_pre_warrant_sales","base_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q4_pre_warrant_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.727,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_before_warrant","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":799.6999999999999,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_pre_warrant_sales","base_2027q4_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":772.1999999999999,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gross_before_warrant","base_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"base_2027q4_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":380.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":392.19999999999993,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gross_profit","base_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":405.19999999999993,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q4_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":48.62399999999999,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_pretax","base_2027q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q4_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":356.57599999999996,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_pretax","base_2027q4_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":122.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":517.076,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_net_income","base_2027q4_sbc","base_2027q4_warrants","base_2027q4_da"]},"source_url":null,"source_date":null},{"id":"base_2027q4_wc_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.12,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_wc","case":"base","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":128.7,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_wc_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":388.37600000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_wc","base_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":48.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":340.37600000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net reported-scope revenue ($M)","value":1910.761,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":1393.908,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":523.281,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net income ($M)","value":597.8140000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_net_income","base_2026q3_net_income","base_2026q4_net_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Customer-warrant revenue reduction ($M)","value":43.338641025641024,"period":"FY2026","formula":{"op":"sum","refs":["h1_warrants","base_2026q3_warrants","base_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":588.5176410256411,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":78.054,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","base_2026q3_capex","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":510.463641025641,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","base_2026q3_fcf","base_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net reported-scope revenue ($M)","value":3630.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":2613.6,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q2_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":1273.6,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_net_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net income ($M)","value":1166.528,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_net_income","base_2027q2_net_income","base_2027q3_net_income","base_2027q4_net_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_warrants","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Customer-warrant revenue reduction ($M)","value":93.07692307692308,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_warrants","base_2027q2_warrants","base_2027q3_warrants","base_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":1292.004923076923,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cfo","base_2027q2_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":160.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capex","base_2027q2_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":1132.004923076923,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_fcf","base_2027q2_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ramp","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.02,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_pre_warrant_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":575.3846153846154,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","upside_2026q3_ramp"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_warrant_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.02,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":11.507692307692308,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_pre_warrant_sales","upside_2026q3_warrant_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":563.876923076923,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_pre_warrant_sales","upside_2026q3_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_pre_warrant_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.74,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_before_warrant","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":425.78461538461534,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_pre_warrant_sales","upside_2026q3_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":414.276923076923,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_gross_before_warrant","upside_2026q3_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":236.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":178.27692307692303,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_gross_profit","upside_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":191.27692307692303,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.04,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":7.651076923076921,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_pretax","upside_2026q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":183.6258461538461,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_pretax","upside_2026q3_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":78.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":279.1335384615384,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_net_income","upside_2026q3_sbc","upside_2026q3_warrants","upside_2026q3_da"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_wc_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.08,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":45.11015384615384,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_revenue","upside_2026q3_wc_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":234.02338461538457,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_before_wc","upside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":209.02338461538457,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ramp","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_pre_warrant_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":733.3333333333334,"period":"2026Q4","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","upside_2026q4_ramp"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_warrant_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.02,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":14.666666666666668,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_pre_warrant_sales","upside_2026q4_warrant_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":718.6666666666667,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_pre_warrant_sales","upside_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_pre_warrant_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.74,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_before_warrant","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":542.6666666666667,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_pre_warrant_sales","upside_2026q4_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":528.0000000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_gross_before_warrant","upside_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":280.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":248.0000000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_gross_profit","upside_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":261.0000000000001,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":31.32000000000001,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_pretax","upside_2026q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":229.6800000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_pretax","upside_2026q4_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":91.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":7.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":342.34666666666675,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_net_income","upside_2026q4_sbc","upside_2026q4_warrants","upside_2026q4_da"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_wc_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.08,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":57.49333333333334,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_revenue","upside_2026q4_wc_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":284.8533333333334,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_before_wc","upside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":35.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":249.8533333333334,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ramp","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.6,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_pre_warrant_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":902.5641025641025,"period":"2027Q1","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","upside_2027q1_ramp"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_warrant_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.02,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":18.05128205128205,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_pre_warrant_sales","upside_2027q1_warrant_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":884.5128205128204,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_pre_warrant_sales","upside_2027q1_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_pre_warrant_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.74,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_before_warrant","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":667.8974358974359,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_pre_warrant_sales","upside_2027q1_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":649.8461538461538,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gross_before_warrant","upside_2027q1_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":320.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":329.8461538461538,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gross_profit","upside_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":342.8461538461538,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":41.14153846153845,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_pretax","upside_2027q1_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":301.70461538461535,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_pretax","upside_2027q1_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":103.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":430.7558974358974,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_net_income","upside_2027q1_sbc","upside_2027q1_warrants","upside_2027q1_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_wc_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.08,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":70.76102564102564,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_wc_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":359.99487179487176,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_before_wc","upside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":45.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":314.99487179487176,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ramp","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":1.95,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_pre_warrant_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":1100.0,"period":"2027Q2","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","upside_2027q2_ramp"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_warrant_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.02,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":22.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_pre_warrant_sales","upside_2027q2_warrant_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":1078.0,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_pre_warrant_sales","upside_2027q2_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_pre_warrant_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.74,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_before_warrant","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":814.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_pre_warrant_sales","upside_2027q2_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":792.0,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gross_before_warrant","upside_2027q2_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":355.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":437.0,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gross_profit","upside_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":450.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":54.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_pretax","upside_2027q2_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":396.0,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_pretax","upside_2027q2_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":116.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":543.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_net_income","upside_2027q2_sbc","upside_2027q2_warrants","upside_2027q2_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_wc_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.08,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":86.24,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_wc_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":456.76,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_before_wc","upside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":50.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":406.76,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ramp","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":2.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_pre_warrant_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":1297.4358974358972,"period":"2027Q3","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","upside_2027q3_ramp"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_warrant_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.02,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":25.948717948717945,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_pre_warrant_sales","upside_2027q3_warrant_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":1271.4871794871792,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_pre_warrant_sales","upside_2027q3_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_pre_warrant_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.74,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_before_warrant","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":960.102564102564,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_pre_warrant_sales","upside_2027q3_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":934.1538461538461,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gross_before_warrant","upside_2027q3_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":390.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":544.1538461538461,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gross_profit","upside_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":557.1538461538461,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":66.85846153846153,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_pretax","upside_2027q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":490.29538461538453,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_pretax","upside_2027q3_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":130.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":656.2441025641025,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_net_income","upside_2027q3_sbc","upside_2027q3_warrants","upside_2027q3_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_wc_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.08,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":101.71897435897434,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_wc_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":554.5251282051281,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_wc","upside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":60.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":494.5251282051281,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ramp","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Demand versus calibrated Q3","value":2.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_pre_warrant_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Demand sensitivity independent of the warrant deduction.","label":"Sales before customer-warrant reduction","value":1466.6666666666667,"period":"2027Q4","formula":{"op":"multiply","refs":["q3_pre_warrant_reference","upside_2027q4_ramp"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_warrant_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Warrant reduction / pre-warrant sales","value":0.02,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Noncash consideration payable to a customer, reducing revenue.","label":"Customer-warrant revenue reduction","value":29.333333333333336,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_pre_warrant_sales","upside_2027q4_warrant_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant is deducted exactly once from sales.","label":"Net revenue","value":1437.3333333333335,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_pre_warrant_sales","upside_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_pre_warrant_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Gross margin before customer-warrant deduction","value":0.74,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_before_warrant","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk product-mix and unit-cost assumption.","label":"Gross profit before warrant reduction","value":1085.3333333333335,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_pre_warrant_sales","upside_2027q4_pre_warrant_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Customer warrant reduces revenue and gross profit by the same amount.","label":"GAAP gross profit","value":1056.0000000000002,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gross_before_warrant","upside_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes operating stock compensation. Base Q3 equals the GAAP guidance midpoint; later periods are desk assumptions.","label":"GAAP operating expenses","value":425.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No second deduction for operating SBC.","label":"GAAP operating income","value":631.0000000000002,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gross_profit","upside_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Interest and other income","value":13.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extraordinary gains assumed.","label":"Pretax earnings","value":644.0000000000002,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Base/upside Q3 use management approximate 4%; future rates are normalized desk assumptions, not a recurring tax benefit.","label":"Accrual tax rate","value":0.12,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Positive expense; no modeled valuation-allowance release.","label":"Income tax expense","value":77.28000000000003,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_pretax","upside_2027q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"After forecast tax expense.","label":"Net income","value":566.7200000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_pretax","upside_2027q4_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total expensed stock compensation","value":145.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":11.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Warrant reduction and total expensed SBC are added back once; potential dilution remains.","label":"Earnings plus noncash items","value":752.0533333333336,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_net_income","upside_2027q4_sbc","upside_2027q4_warrants","upside_2027q4_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_wc_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Net receivables, inventory, payables and other operating timing; not gross receivables added twice.","label":"Working-capital use / net revenue","value":0.08,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_wc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Growth funding and collection timing sensitivity.","label":"Net working-capital cash use","value":114.98666666666668,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_wc_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Proxy excluding acquisitions and investment-security purchases.","label":"Operating cash flow","value":637.066666666667,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_wc","upside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes assumed settlement timing of equipment payables; reported unpaid PP&E is not separately deducted again.","label":"Cash PP&E purchases","value":65.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, financing and economic dilution.","label":"Cash after capex","value":572.066666666667,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net reported-scope revenue ($M)","value":1983.3045897435898,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":1464.9849230769232,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":577.3579230769232,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net income ($M)","value":646.7038461538461,"period":"FY2026","formula":{"op":"sum","refs":["h1_net_income","upside_2026q3_net_income","upside_2026q4_net_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Customer-warrant revenue reduction ($M)","value":38.487358974358976,"period":"FY2026","formula":{"op":"sum","refs":["h1_warrants","upside_2026q3_warrants","upside_2026q4_warrants"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":681.152717948718,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":88.054,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","upside_2026q3_capex","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":593.098717948718,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","upside_2026q3_fcf","upside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net reported-scope revenue ($M)","value":4671.333333333333,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":3432.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q2_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":1942.0000000000002,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_net_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Net income ($M)","value":1754.7200000000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_net_income","upside_2027q2_net_income","upside_2027q3_net_income","upside_2027q4_net_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_warrants","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Customer-warrant revenue reduction ($M)","value":95.33333333333334,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_warrants","upside_2027q2_warrants","upside_2027q3_warrants","upside_2027q4_warrants"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":2008.3466666666668,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":220.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capex","upside_2027q2_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":1788.3466666666668,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_fcf","upside_2027q2_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null}],"title":"Connectivity ramp after customer warrants and cash investment","method":"Anchor Q3 net revenue and GAAP spending to August guidance. Calibrate pre-warrant sales at the base deduction rate, then vary the customer-warrant reduction separately from demand. Derive gross profit before and after that reduction, deduct GAAP operating expenses, and bridge net earnings through noncash compensation, warrant expense and working capital to cash. Extend the ramp with explicit quarterly demand factors. H1 actual results remain fixed; all later quarters beyond Q3 guidance are desk assumptions.","metrics":{"cfo":"Operating cash flow ($M)","fcf":"CFO less capex ($M)","capex":"Cash PP&E purchases ($M)","revenue":"Net reported-scope revenue ($M)","warrants":"Customer-warrant revenue reduction ($M)","net_income":"Net income ($M)","gross_profit":"GAAP gross profit ($M)","operating_income":"GAAP operating income ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":117.72415384615388,"fcf":92.72415384615388,"capex":25.0,"revenue":500.81025641025644,"warrants":18.164102564102567,"net_income":107.70589743589747,"gross_profit":347.71282051282054,"operating_income":113.71282051282054},"metrics":{"cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","capex":"downside_2026q3_capex","revenue":"downside_2026q3_revenue","warrants":"downside_2026q3_warrants","net_income":"downside_2026q3_net_income","gross_profit":"downside_2026q3_gross_profit","operating_income":"downside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":125.70507692307696,"fcf":95.70507692307696,"capex":30.0,"revenue":533.4717948717948,"warrants":19.34871794871795,"net_income":113.38128205128206,"gross_profit":370.3897435897436,"operating_income":120.3897435897436},"metrics":{"cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","capex":"downside_2026q4_capex","revenue":"downside_2026q4_revenue","warrants":"downside_2026q4_warrants","net_income":"downside_2026q4_net_income","gross_profit":"downside_2026q4_gross_profit","operating_income":"downside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":124.42569230769233,"fcf":89.42569230769233,"capex":35.0,"revenue":555.2461538461538,"warrants":20.138461538461538,"net_income":109.23153846153846,"gross_profit":385.5076923076923,"operating_income":115.50769230769231},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","revenue":"downside_2027q1_revenue","warrants":"downside_2027q1_warrants","net_income":"downside_2027q1_net_income","gross_profit":"downside_2027q1_gross_profit","operating_income":"downside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":137.11692307692306,"fcf":97.11692307692306,"capex":40.0,"revenue":598.7948717948718,"warrants":21.717948717948723,"net_income":122.18205128205126,"gross_profit":415.7435897435897,"operating_income":130.74358974358972},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","revenue":"downside_2027q2_revenue","warrants":"downside_2027q2_warrants","net_income":"downside_2027q2_net_income","gross_profit":"downside_2027q2_gross_profit","operating_income":"downside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":405.70523076923087,"fcf":322.65123076923084,"capex":83.054,"revenue":1735.0430512820512,"warrants":49.82582051282051,"net_income":454.4851794871795,"gross_profit":1240.810564102564,"operating_income":385.1835641025641},"metrics":{"cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","capex":"downside_fy2026_capex","revenue":"downside_fy2026_revenue","warrants":"downside_fy2026_warrants","net_income":"downside_fy2026_net_income","gross_profit":"downside_fy2026_gross_profit","operating_income":"downside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":576.8501538461537,"fcf":416.8501538461537,"capex":160.0,"revenue":2482.2769230769227,"warrants":90.03076923076924,"net_income":514.6292307692306,"gross_profit":1723.4461538461537,"operating_income":553.4461538461537},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","warrants":"downside_fy2027_warrants","net_income":"downside_fy2027_net_income","gross_profit":"downside_fy2027_gross_profit","operating_income":"downside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":198.1025641025641,"fcf":176.1025641025641,"capex":22.0,"revenue":550.0,"warrants":14.102564102564102,"net_income":168.0,"gross_profit":396.0,"operating_income":162.0},"metrics":{"cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","capex":"base_2026q3_capex","revenue":"base_2026q3_revenue","warrants":"base_2026q3_warrants","net_income":"base_2026q3_net_income","gross_profit":"base_2026q3_gross_profit","operating_income":"base_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":228.1390769230769,"fcf":200.1390769230769,"capex":28.0,"revenue":660.0,"warrants":16.923076923076923,"net_income":196.416,"gross_profit":475.2,"operating_income":210.2},"metrics":{"cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","capex":"base_2026q4_capex","revenue":"base_2026q4_revenue","warrants":"base_2026q4_warrants","net_income":"base_2026q4_net_income","gross_profit":"base_2026q4_gross_profit","operating_income":"base_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":258.6264615384615,"fcf":226.6264615384615,"capex":32.0,"revenue":742.5,"warrants":19.03846153846154,"net_income":226.68800000000002,"gross_profit":534.6,"operating_income":244.60000000000002},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","revenue":"base_2027q1_revenue","warrants":"base_2027q1_warrants","net_income":"base_2027q1_net_income","gross_profit":"base_2027q1_gross_profit","operating_income":"base_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":300.54297435897433,"fcf":262.54297435897433,"capex":38.0,"revenue":852.5,"warrants":21.85897435897436,"net_income":269.984,"gross_profit":613.8,"operating_income":293.79999999999995},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","revenue":"base_2027q2_revenue","warrants":"base_2027q2_warrants","net_income":"base_2027q2_net_income","gross_profit":"base_2027q2_gross_profit","operating_income":"base_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":588.5176410256411,"fcf":510.463641025641,"capex":78.054,"revenue":1910.761,"warrants":43.338641025641024,"net_income":597.8140000000001,"gross_profit":1393.908,"operating_income":523.281},"metrics":{"cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","capex":"base_fy2026_capex","revenue":"base_fy2026_revenue","warrants":"base_fy2026_warrants","net_income":"base_fy2026_net_income","gross_profit":"base_fy2026_gross_profit","operating_income":"base_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":1292.004923076923,"fcf":1132.004923076923,"capex":160.0,"revenue":3630.0,"warrants":93.07692307692308,"net_income":1166.528,"gross_profit":2613.6,"operating_income":1273.6},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","warrants":"base_fy2027_warrants","net_income":"base_fy2027_net_income","gross_profit":"base_fy2027_gross_profit","operating_income":"base_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":234.02338461538457,"fcf":209.02338461538457,"capex":25.0,"revenue":563.876923076923,"warrants":11.507692307692308,"net_income":183.6258461538461,"gross_profit":414.276923076923,"operating_income":178.27692307692303},"metrics":{"cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","capex":"upside_2026q3_capex","revenue":"upside_2026q3_revenue","warrants":"upside_2026q3_warrants","net_income":"upside_2026q3_net_income","gross_profit":"upside_2026q3_gross_profit","operating_income":"upside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":284.8533333333334,"fcf":249.8533333333334,"capex":35.0,"revenue":718.6666666666667,"warrants":14.666666666666668,"net_income":229.6800000000001,"gross_profit":528.0000000000001,"operating_income":248.0000000000001},"metrics":{"cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","capex":"upside_2026q4_capex","revenue":"upside_2026q4_revenue","warrants":"upside_2026q4_warrants","net_income":"upside_2026q4_net_income","gross_profit":"upside_2026q4_gross_profit","operating_income":"upside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":359.99487179487176,"fcf":314.99487179487176,"capex":45.0,"revenue":884.5128205128204,"warrants":18.05128205128205,"net_income":301.70461538461535,"gross_profit":649.8461538461538,"operating_income":329.8461538461538},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","revenue":"upside_2027q1_revenue","warrants":"upside_2027q1_warrants","net_income":"upside_2027q1_net_income","gross_profit":"upside_2027q1_gross_profit","operating_income":"upside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":456.76,"fcf":406.76,"capex":50.0,"revenue":1078.0,"warrants":22.0,"net_income":396.0,"gross_profit":792.0,"operating_income":437.0},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","revenue":"upside_2027q2_revenue","warrants":"upside_2027q2_warrants","net_income":"upside_2027q2_net_income","gross_profit":"upside_2027q2_gross_profit","operating_income":"upside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":681.152717948718,"fcf":593.098717948718,"capex":88.054,"revenue":1983.3045897435898,"warrants":38.487358974358976,"net_income":646.7038461538461,"gross_profit":1464.9849230769232,"operating_income":577.3579230769232},"metrics":{"cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","capex":"upside_fy2026_capex","revenue":"upside_fy2026_revenue","warrants":"upside_fy2026_warrants","net_income":"upside_fy2026_net_income","gross_profit":"upside_fy2026_gross_profit","operating_income":"upside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":2008.3466666666668,"fcf":1788.3466666666668,"capex":220.0,"revenue":4671.333333333333,"warrants":95.33333333333334,"net_income":1754.7200000000003,"gross_profit":3432.0,"operating_income":1942.0000000000002},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","warrants":"upside_fy2027_warrants","net_income":"upside_fy2027_net_income","gross_profit":"upside_fy2027_gross_profit","operating_income":"upside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["q3_revenue_guide","q3_opex_guide","q3_gm_guide","q2_tax_benefit","q2_warrants","new_warrant_shares","new_warrant_value","h1_fcf","h1_acquisition_cash","liquid_assets","unpaid_ppe"],"limitations":["No product-family revenue split is disclosed. Scorpio leadership is a management expectation; the model uses total sales, not invented Scorpio or hyperscaler bookings.","The pre-warrant sales bridge is an analytical reconstruction, not a reported revenue metric. Customer-warrant expense reduces reported revenue and is added back once in the cash bridge. It also creates potential dilution.","Q2 income benefited from a $50.263M tax benefit. Forecast tax rates do not repeat that windfall or assume release of the US deferred-tax valuation allowance.","CFO is an earnings/noncash/working-capital proxy, not a complete cash-flow statement. Cash tax and refund timing can differ materially from accrual taxes.","No weighted diluted-share forecast, EPS, valuation, acquisitions, financing, or full balance sheet is provided. FCF excludes acquisition spending and does not measure dilution-adjusted owner earnings."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}