{"meta":{"as_of":"2026-09-26","revision":14,"skeleton":false,"compiled_at":"2026-09-26T11:16:23.206627+00:00","extract_url":null,"extract_form":null,"authored_hash":"352f8e79b9a64f6a797e3fbd492e7e9e","extract_filed":null,"extract_source":"authored","generated_hash":"4ba3de254685d1c9db833fcf87b0f20f","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-21"},"model":{"entity":"AXON ENTERPRISE, INC.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","quarters":[{"cfo":{"value":91321000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":64849000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":695144000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":26472000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":544274000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":67025000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"NetIncomeLoss","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":0.86,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"EarningsPerShareDiluted","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":330747000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"GrossProfit","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":78080000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":24081000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"OperatingIncomeLoss","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":250166000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":225365000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":454844000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-02-25","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":24801000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":575145000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":135184000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"NetIncomeLoss","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":345849000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"GrossProfit","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":0.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-02-25","concept":"LongTermDebtNoncurrent","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-15755000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"OperatingIncomeLoss","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":25794000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":932000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":1092938000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":24862000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":603633000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":87980000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":1.08,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":365739000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1727797000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-07","concept":"LongTermDebtNoncurrent","accession":"0001069183-25-000077","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":81484000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-8793000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-91704000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-114657000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":615496000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":22953000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":668538000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":36117000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":0.44,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"EarningsPerShareDiluted","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":403743000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"GrossProfit","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1728575000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-05","concept":"LongTermDebtNoncurrent","accession":"0001069183-25-000181","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":82062000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-1036000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"OperatingIncomeLoss","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":60014000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":33379000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":1423871000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":26635000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":710641000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":-2186000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"NetIncomeLoss","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":-0.03,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"EarningsPerShareDiluted","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":427348000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"GrossProfit","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1729366000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"LongTermDebtNoncurrent","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":78416000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-2129000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-05","concept":"OperatingIncomeLoss","accession":"0001628280-25-049143","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":217235000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":155427000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":1201147000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":61808000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":796724000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":2745000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"NetIncomeLoss","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":461295000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"GrossProfit","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1730170000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"LongTermDebtNoncurrent","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-50118000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-25","concept":"OperatingIncomeLoss","accession":"0001628280-26-011360","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-31517000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-54642000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":458921000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":23125000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":807345000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":169312000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":2.05,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":477286000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1730987000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"LongTermDebtNoncurrent","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":82478000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":29243000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0001628280-26-031542","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":20077000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-972000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"cash":{"value":597704000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"capex":{"value":21049000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":904389000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":29427000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":0.36,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"EarningsPerShareDiluted","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":546447000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"GrossProfit","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1731817000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"LongTermDebtNoncurrent","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":82541000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":46778000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"OperatingIncomeLoss","accession":"0001628280-26-053646","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001069183.json","retrieved_at":"2026-09-26T11:16:22+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-26T11:16:22+00:00"},"notes":[{"url":"https://chartlibrary.io/research/views/axon-zero-coupon-convert-repricing-20260916","slug":"axon-zero-coupon-convert-repricing-20260916","title":"Axon: A Zero-Coupon Convert Cost the Stock Four Times What It Raised","session":"2026-09-16"}],"memory":{"as_of":"2026-09-25","bands":{"1d":{"n":300,"p10":-1.499,"p50":0.115,"p90":1.816,"p_up":0.527,"censored":null},"5d":{"n":300,"p10":-4.265,"p50":0.296,"p90":4.959,"p_up":0.58,"censored":null},"10d":{"n":300,"p10":-4.766,"p50":0.482,"p90":6.342,"p_up":0.547,"censored":null},"21d":{"n":294,"p10":-7.916,"p50":0.303,"p90":9.673,"p_up":0.531,"censored":0},"63d":{"n":277,"p10":-13.148,"p50":1.025,"p90":18.191,"p_up":0.552,"censored":0},"126d":{"n":259,"p10":-15.491,"p50":3.023,"p90":23.124,"p_up":0.637,"censored":0},"252d":{"n":237,"p10":-23.055,"p50":4.717,"p90":38.016,"p_up":0.612,"censored":0}},"state":"up/below/off/stuck/ordinary/weak/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":"Axon’s strongest economic attribute is expanding from devices into recurring workflows within a customer. The question is how much reaches durable GAAP earnings and cash per share. We separate software from device growth, and recurring metrics from recognized revenue. Bookings support visibility but do not make every future sale unconditional. The completed September financing increases flexibility at an explicit cost; no regular coupon does not mean free capital. A Senate surveillance-camera inquiry also makes privacy controls and public procurement conditions concrete checkpoints for this expansion.","scenario_ranges":"The operating scenarios above vary named business assumptions. They are not price targets, probabilities, or the short-horizon historical memory bands.","what_changes_it":"Software growth with stable service margins, better cash conversion and controlled dilution would strengthen the case. Slower expansion, persistent margin pressure, working-capital absorption or spending that outpaces recurring gross profit would weaken it. Verified changes in data-retention rules, customer procurement or compliance costs following the inquiry could alter adoption, margins or cash conversion."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","title":"Axon Q2 2026 shareholder letter and financial statements","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053646/axon-20260630.htm","title":"Axon June 2026 Form 10-Q","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1069183/000119312526394401/d101255d424b5.htm","title":"Axon final convertible-note prospectus, filed September 17","retrieved":"2026-09-20"},{"url":"https://www.hawley.senate.gov/hawley-expands-investigation-into-surveillance-cameras-warns-flock-competitors/","title":"Senate office September 3 announcement expanding surveillance-camera inquiry to Axon","retrieved":"2026-09-20"},{"url":"https://www.hawley.senate.gov/chairman-hawley-invites-ceos-of-flock-competitors-to-testify-next-week/","title":"Senate office September 18 invitation for September 23 hearing","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1069183/000119312526395997/d476163d8k.htm","title":"September 21 8-K: September 18 closing, full option, capped calls and effective credit amendment","retrieved":"2026-09-21"}],"business":{"drivers":["Customer and workflow expansion drive recurring software revenue and retention.","Software, services and device mix determine gross margin and the cost of scaling the platform.","Stock compensation, acquisitions and convertible financing affect cash and diluted ownership."],"description":"Axon sells connected devices and software for public safety and adjacent markets. TASER devices, cameras, drones and other hardware bring data into evidence management, real-time operations and workflow software. Contracts can bundle equipment and recurring services over multiple years. Growth comes from more customers, users, products and workflows; profit depends on software/device mix, service delivery costs and investment in development and sales. Stock compensation, acquisitions and financing affect how much business progress ultimately belongs to each share."},"earnings":{"source":"Undated in the latest note (https://chartlibrary.io/research/views/axon-zero-coupon-convert-repricing-20260916): settlement of the notes on or about September 18; exercise of the over-allotment option; the third-quarter report in early November","next_report_date":null},"identity":{"cik":1069183,"sic":"3480","name":"Axon Enterprise, Inc.","symbol":"AXON","cluster":"Transport, industrials & defense","exchange":"Nasdaq"},"research":{"risks":["Government procurement, budgets and deployments can delay recognition and collection.","Services, new products and acquisitions change margin quality.","Equity compensation and convertible settlement choices can dilute ownership.","The September 3 Senate inquiry includes Axon and requests information about camera data practices. Privacy, retention and data-sharing requirements could affect compliance costs, deployments and procurement; no quantified financial impact is established."],"title":"Follow recurring gross profit through to ownership","question":"Can platform expansion produce cash and earnings per share as rapidly as revenue and contracted activity grow?","economics":"Devices establish relationships; evidence storage and operational workflows can deepen them. Multi-year bundles support continuity but complicate recognition and cash timing. Software economics differ from professional services and hardware, so a recurring-revenue narrative alone is insufficient. The model separates reported segments and treats GAAP operating expenses, including equity compensation, as a real cost. Investment gains and financing proceeds stay outside operating performance. The September 21 filing confirms $1.15B of zero-regular-coupon notes closed on September 18, including the full option. Approximately $114.9M of capped calls reduces the prospectus estimated $1,134.3M net proceeds to $1,019.4M before other uses. Initial conversion is 1.5336 shares per $1,000 principal (about $652.06 a share); the $1,049.94 initial hedge cap is not unlimited dilution protection. The credit amendment became effective at closing; undrawn commitments remain distinct from received cash.","change_note":"September 21: confirms closed $1.15B convertible financing and full option exercise; updates capped-call cost and estimated financing available, settlement risks and credit-amendment checkpoint. Recompiled all scenarios; operating forecasts and historical financial values are unchanged.","checkpoints":[{"event":"Next quarterly results","watch":"Compare software growth and margin, retention, bookings conversion, operating cash and equity compensation with the model.","timing":"When the issuer confirms the date","date_status":"event_driven"},{"event":"Financing deployment and ownership","watch":"Reconcile actual net proceeds and capped-call cash with the $1.15B closed principal, deployment of funds, credit borrowings and settlement choices. The financing closed September 18; do not book it as operating cash or presume cash-free dilution protection.","timing":"Next reported balance sheet and subsequent conversion disclosures","date_status":"event_driven"},{"event":"Senate surveillance-camera hearing","watch":"Axon CEO Rick Smith was invited; attendance is unconfirmed. Check the official witness list, testimony and any resulting privacy requirements, contract changes or quantified costs before changing scenarios.","timing":"September 23, 2026, announced by the Senate office","date_status":"confirmed"}],"countercase":"The competing explanation is that strong demand justifies current spending and newer workflows will improve lifetime customer economics. If adoption grows without equivalent service and selling costs, current GAAP margins may understate a mature business. That interpretation still needs evidence from margins, collections and ownership rather than recurring metrics alone.","limitations":["June 30 actuals and August 5 operating guidance remain the latest quarterly anchors reviewed. September 21 Form 8-K confirms September 18 financing closing and full option exercise; no new operating quarter is reported.","Capped calls may offset dilution or conversion cash payments, subject to terms and counterparty performance. Protection is capped; dilution does not universally begin only above the cap.","Full $1.15B issuance has prospectus estimated net proceeds of $1,134.3M and approximately $114.9M reported capped-call cost, leaving estimated $1,019.4M before other uses. Final net proceeds, spending and ending cash need the next accounts.","No forward EPS or share-price valuation: taxes, investment gains, awards and conversion require separate bridges. Q4 historical EPS/share gaps remain explicit.","The inquiry and hearing invitation are not findings of wrongdoing or proof of contract losses. No reviewed source quantifies resulting costs or confirms Axon attendance; no damages or revenue reduction are assumed."],"reviewed_at":"2026-09-21"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-21","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":966609060.0},{"eps":null,"as_of":"2026-09-21","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":1033198861.2},{"eps":null,"as_of":"2026-09-21","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":1104471511.0800002},{"eps":null,"as_of":"2026-09-21","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":1180762977.4094403}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":1,"notes_scored":1,"band_coverage_5d":1.0},"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":"q2_sw","case":"shared","kind":"reported","unit":"USD_millions","basis":"Includes professional services.","label":"Software & Services Q2 revenue","value":397.836,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"q2_hw","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported segment.","label":"Connected Devices Q2 revenue","value":506.553,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"q2_arr","case":"shared","kind":"reported","unit":"USD_millions","basis":"Annualized recurring contract value, not quarterly GAAP revenue.","label":"Annual recurring revenue","value":1639.0,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"q2_nrr","case":"shared","kind":"reported","unit":"ratio","basis":"Software-focused metric; excludes hardware and normalizes deployments.","label":"Net revenue retention","value":1.26,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"q2_bookings","case":"shared","kind":"reported","unit":"USD_millions","basis":"Includes some contracts with termination clauses; not all is GAAP remaining performance obligations.","label":"Future contracted bookings","value":15100.0,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"guide_growth_low","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Year-over-year growth outlook as of August 5.","label":"FY2026 revenue-growth guidance low","value":0.32,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"guide_growth_high","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Year-over-year growth outlook as of August 5.","label":"FY2026 revenue-growth guidance high","value":0.34,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"guide_adj_margin","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Non-GAAP; distinct from modeled GAAP operating margin.","label":"FY2026 adjusted EBITDA margin guidance","value":0.255,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"guide_sbc_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company expense outlook; included in GAAP expenses.","label":"FY2026 stock-compensation guidance low","value":590.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"guide_sbc_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company expense outlook; included in GAAP expenses.","label":"FY2026 stock-compensation guidance high","value":620.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"convert_net","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"September 17 prospectus estimate after underwriting discounts and estimated offering costs for full $1.15B issuance; full option exercise and closing confirmed September 21. Not final audited net cash.","label":"Full-issue estimated net proceeds","value":1134.3,"period":"September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000119312526394401/d101255d424b5.htm","source_date":"2026-09-17"},{"id":"convert_call","case":"shared","kind":"reported","unit":"USD_millions","basis":"Approximate cost after the additional note option was exercised in full; financing cash use, not operating expense.","label":"Full-issue capped-call cost","value":114.9,"period":"September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000119312526395997/d476163d8k.htm","source_date":"2026-09-21"},{"id":"convert_available","case":"shared","kind":"derived","unit":"USD_millions","basis":"Full-issue prospectus estimated net proceeds less reported approximate capped-call cost; before other uses, not ending cash or earned cash.","label":"Estimated financing after capped calls","value":1019.4,"period":"September 2026","formula":{"op":"subtract","refs":["convert_net","convert_call"]},"source_url":null,"source_date":null},{"id":"h1_rev","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated first-half statements.","label":"H1 revenue","value":1711.734,"period":"2026 H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"h1_gp","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated first-half statements.","label":"H1 gross profit","value":1023.733,"period":"2026 H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"h1_op","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated first-half statements.","label":"H1 operating income","value":76.021,"period":"2026 H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated first-half statements.","label":"H1 operating cash","value":-11.44,"period":"2026 H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated first-half statements.","label":"H1 PP&E capex","value":44.174,"period":"2026 H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000162828026053363/axon-20260805xex991.htm","source_date":"2026-08-05"},{"id":"downside_sw_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Prior-quarter segment revenue times this factor; 1.08 means 8% sequential growth.","label":"Sequential software revenue factor","value":1.03,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"downside_hw_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Prior-quarter Connected Devices revenue times this factor.","label":"Sequential device revenue factor","value":1.0,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"downside_sw_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"GAAP sensitivity; Q2 was 71.3%, with service mix affecting the result.","label":"Software & Services gross margin","value":0.68,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"downside_hw_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"GAAP sensitivity; Q2 51.9% benefited from tariff refunds, so base does not repeat it.","label":"Connected Devices gross margin","value":0.48,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"downside_opex_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Includes R&D, SG&A and equity compensation. Q2 opex $499.669M on sales $904.389M.","label":"GAAP operating expense / revenue","value":0.55,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"downside_cash_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Separate collection and working-capital sensitivity; adjusted EBITDA is not cash.","label":"Operating-cash / revenue assumption","value":0.03,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"downside_annual_capex26","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Within company $160M–$190M outlook; excludes a new headquarters as guidance does.","label":"FY2026 capex case","value":190.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_annual_capex27","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk extension for capacity and products; not guidance. Excludes unmodeled headquarters costs.","label":"FY2027 capex assumption","value":220.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_half","case":"downside","kind":"assumption","unit":"ratio","basis":"Equal division of remaining annual capex.","label":"H2 capex allocation","value":0.5,"period":"Allocation","formula":null,"source_url":null,"source_date":null},{"id":"downside_quarter","case":"downside","kind":"assumption","unit":"ratio","basis":"Equal quarterly allocation.","label":"FY2027 capex allocation","value":0.25,"period":"Allocation","formula":null,"source_url":null,"source_date":null},{"id":"downside_capex_h2","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual case less H1 spend.","label":"Remaining FY2026 capex","value":145.826,"period":"2026 H2","formula":{"op":"subtract","refs":["downside_annual_capex26","h1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":409.77108000000004,"period":"2026Q3","formula":{"op":"multiply","refs":["q2_sw","downside_sw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":278.64433440000005,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_sw","downside_sw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_hw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":506.553,"period":"2026Q3","formula":{"op":"multiply","refs":["q2_hw","downside_hw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_hw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":243.14543999999998,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_hw","downside_hw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":916.3240800000001,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_sw","downside_2026q3_hw"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":521.7897744,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_sw_gp","downside_2026q3_hw_gp"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":503.9782440000001,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_rev","downside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":17.81153039999998,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_gp","downside_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":27.4897224,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_rev","downside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":72.913,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_capex_h2","downside_half"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":-45.42327759999999,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":422.06421240000003,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q3_sw","downside_sw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":287.00366443200005,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_sw","downside_sw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_hw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":506.553,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q3_hw","downside_hw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_hw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":243.14543999999998,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_hw","downside_hw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":928.6172124,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_sw","downside_2026q4_hw"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":530.1491044320001,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_sw_gp","downside_2026q4_hw_gp"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":510.73946682,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_rev","downside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":19.40963761200004,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_gp","downside_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":27.858516371999997,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_rev","downside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":72.913,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_capex_h2","downside_half"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":-45.054483628,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":434.72613877200007,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2026q4_sw","downside_sw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":295.6137743649601,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_sw","downside_sw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_hw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":506.553,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2026q4_hw","downside_hw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_hw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":243.14543999999998,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_hw","downside_hw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":941.2791387720001,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_sw","downside_2027q1_hw"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":538.75921436496,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_sw_gp","downside_2027q1_hw_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":517.7035263246001,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_rev","downside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":21.055688040359883,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gp","downside_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":28.238374163160003,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_rev","downside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":55.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_annual_capex27","downside_quarter"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":-26.761625836839997,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":447.7679229351601,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q1_sw","downside_sw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":304.4821875959089,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_sw","downside_sw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_hw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":506.553,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q1_hw","downside_hw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_hw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":243.14543999999998,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_hw","downside_hw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":954.3209229351601,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_sw","downside_2027q2_hw"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":547.6276275959088,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_sw_gp","downside_2027q2_hw_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":524.876507614338,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_rev","downside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":22.75111998157081,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gp","downside_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":28.6296276880548,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_rev","downside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":55.0,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_annual_capex27","downside_quarter"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":-26.3703723119452,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":461.2009606232149,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q2_sw","downside_sw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":313.61665322378616,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_sw","downside_sw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_hw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":506.553,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q2_hw","downside_hw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_hw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":243.14543999999998,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_hw","downside_hw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":967.7539606232149,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_sw","downside_2027q3_hw"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":556.7620932237861,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_sw_gp","downside_2027q3_hw_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":532.2646783427682,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_rev","downside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":24.497414881017903,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gp","downside_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":29.032618818696445,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_rev","downside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":55.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_annual_capex27","downside_quarter"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":-25.967381181303555,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":475.0369894419113,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q3_sw","downside_sw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":323.0251528204997,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_sw","downside_sw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_hw","case":"downside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":506.553,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q3_hw","downside_hw_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_hw_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":243.14543999999998,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_hw","downside_hw_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":981.5899894419113,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_sw","downside_2027q4_hw"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":566.1705928204997,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_sw_gp","downside_2027q4_hw_gp"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":539.8744941930512,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_rev","downside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":26.296098627448487,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gp","downside_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":29.447699683257337,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_rev","downside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":55.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_annual_capex27","downside_quarter"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":-25.552300316742663,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 rev","value":3556.6752923999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_rev","downside_2026q3_rev","downside_2026q4_rev"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 gp","value":2075.671878832,"period":"FY2026","formula":{"op":"sum","refs":["h1_gp","downside_2026q3_gp","downside_2026q4_gp"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 op","value":113.24216801200002,"period":"FY2026","formula":{"op":"sum","refs":["h1_op","downside_2026q3_op","downside_2026q4_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 cfo","value":43.908238772,"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":"H1 actual plus modeled H2.","label":"FY2026 capex","value":190.0,"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":"Annual operating cash less capex.","label":"Annual cash after PP&E capex","value":-146.091761228,"period":"FY2026","formula":{"op":"subtract","refs":["downside_fy2026_cfo","downside_fy2026_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 rev","value":3844.9440117722866,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_rev","downside_2027q2_rev","downside_2027q3_rev","downside_2027q4_rev"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 gp","value":2209.3195280051546,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gp","downside_2027q2_gp","downside_2027q3_gp","downside_2027q4_gp"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 op","value":94.60032153039708,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_op","downside_2027q2_op","downside_2027q3_op","downside_2027q4_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 cfo","value":115.34832035316859,"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":"Sum of all four modeled quarters.","label":"FY2027 capex","value":220.0,"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":"Annual operating cash less capex.","label":"Annual cash after PP&E capex","value":-104.65167964683141,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_cfo","downside_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"base_sw_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Prior-quarter segment revenue times this factor; 1.08 means 8% sequential growth.","label":"Sequential software revenue factor","value":1.08,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"base_hw_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Prior-quarter Connected Devices revenue times this factor.","label":"Sequential device revenue factor","value":1.06,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"base_sw_margin","case":"base","kind":"assumption","unit":"ratio","basis":"GAAP sensitivity; Q2 was 71.3%, with service mix affecting the result.","label":"Software & Services gross margin","value":0.72,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"base_hw_margin","case":"base","kind":"assumption","unit":"ratio","basis":"GAAP sensitivity; Q2 51.9% benefited from tariff refunds, so base does not repeat it.","label":"Connected Devices gross margin","value":0.5,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"base_opex_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Includes R&D, SG&A and equity compensation. Q2 opex $499.669M on sales $904.389M.","label":"GAAP operating expense / revenue","value":0.54,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"base_cash_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Separate collection and working-capital sensitivity; adjusted EBITDA is not cash.","label":"Operating-cash / revenue assumption","value":0.09,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"base_annual_capex26","case":"base","kind":"assumption","unit":"USD_millions","basis":"Within company $160M–$190M outlook; excludes a new headquarters as guidance does.","label":"FY2026 capex case","value":175.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_annual_capex27","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk extension for capacity and products; not guidance. Excludes unmodeled headquarters costs.","label":"FY2027 capex assumption","value":200.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_half","case":"base","kind":"assumption","unit":"ratio","basis":"Equal division of remaining annual capex.","label":"H2 capex allocation","value":0.5,"period":"Allocation","formula":null,"source_url":null,"source_date":null},{"id":"base_quarter","case":"base","kind":"assumption","unit":"ratio","basis":"Equal quarterly allocation.","label":"FY2027 capex allocation","value":0.25,"period":"Allocation","formula":null,"source_url":null,"source_date":null},{"id":"base_capex_h2","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual case less H1 spend.","label":"Remaining FY2026 capex","value":130.826,"period":"2026 H2","formula":{"op":"subtract","refs":["base_annual_capex26","h1_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":429.66288000000003,"period":"2026Q3","formula":{"op":"multiply","refs":["q2_sw","base_sw_growth"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":309.3572736,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_sw","base_sw_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_hw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":536.94618,"period":"2026Q3","formula":{"op":"multiply","refs":["q2_hw","base_hw_growth"]},"source_url":null,"source_date":null},{"id":"base_2026q3_hw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":268.47309,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_hw","base_hw_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":966.60906,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_sw","base_2026q3_hw"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":577.8303636,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_sw_gp","base_2026q3_hw_gp"]},"source_url":null,"source_date":null},{"id":"base_2026q3_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":521.9688924000001,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_rev","base_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2026q3_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":55.86147119999998,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_gp","base_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":86.9948154,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_rev","base_cash_ratio"]},"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":65.413,"period":"2026Q3","formula":{"op":"multiply","refs":["base_capex_h2","base_half"]},"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":21.581815399999996,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":464.03591040000003,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q3_sw","base_sw_growth"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":334.10585548800003,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_sw","base_sw_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_hw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":569.1629508000001,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q3_hw","base_hw_growth"]},"source_url":null,"source_date":null},{"id":"base_2026q4_hw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":284.58147540000004,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_hw","base_hw_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1033.1988612,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_sw","base_2026q4_hw"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":618.6873308880001,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_sw_gp","base_2026q4_hw_gp"]},"source_url":null,"source_date":null},{"id":"base_2026q4_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":557.927385048,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_rev","base_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2026q4_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":60.759945840000114,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_gp","base_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":92.987897508,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_rev","base_cash_ratio"]},"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":65.413,"period":"2026Q4","formula":{"op":"multiply","refs":["base_capex_h2","base_half"]},"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":27.574897508000006,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":501.1587832320001,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2026q4_sw","base_sw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":360.83432392704003,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_sw","base_sw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_hw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":603.3127278480001,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2026q4_hw","base_hw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q1_hw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":301.65636392400006,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_hw","base_hw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1104.4715110800003,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_sw","base_2027q1_hw"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":662.4906878510401,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_sw_gp","base_2027q1_hw_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q1_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":596.4146159832002,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_rev","base_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q1_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":66.07607186783991,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gp","base_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":99.40243599720002,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_rev","base_cash_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_annual_capex27","base_quarter"]},"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":49.402435997200016,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":541.2514858905602,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q1_sw","base_sw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":389.7010698412033,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_sw","base_sw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_hw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":639.5114915188801,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q1_hw","base_hw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q2_hw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":319.75574575944006,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_hw","base_hw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1180.7629774094403,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_sw","base_2027q2_hw"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":709.4568156006434,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_sw_gp","base_2027q2_hw_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q2_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":637.6120078010978,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_rev","base_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q2_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":71.8448077995456,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gp","base_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":106.26866796684962,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_rev","base_cash_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_annual_capex27","base_quarter"]},"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":56.26866796684962,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":584.551604761805,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q2_sw","base_sw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":420.87715542849963,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_sw","base_sw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_hw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":677.8821810100129,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q2_hw","base_hw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q3_hw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":338.94109050500646,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_hw","base_hw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1262.4337857718178,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_sw","base_2027q3_hw"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":759.8182459335061,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_sw_gp","base_2027q3_hw_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q3_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":681.7142443167817,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_rev","base_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q3_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":78.10400161672442,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gp","base_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":113.6190407194636,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_rev","base_cash_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_annual_capex27","base_quarter"]},"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":63.6190407194636,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":631.3157331427495,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q3_sw","base_sw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":454.54732786277964,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_sw","base_sw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_hw","case":"base","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":718.5551118706137,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q3_hw","base_hw_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q4_hw_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":359.27755593530685,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_hw","base_hw_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1349.8708450133631,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_sw","base_2027q4_hw"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":813.8248837980865,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_sw_gp","base_2027q4_hw_gp"]},"source_url":null,"source_date":null},{"id":"base_2027q4_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":728.9302563072162,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_rev","base_opex_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q4_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":84.89462749087033,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gp","base_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":121.48837605120268,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_rev","base_cash_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_annual_capex27","base_quarter"]},"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":71.48837605120268,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 rev","value":3711.5419212,"period":"FY2026","formula":{"op":"sum","refs":["h1_rev","base_2026q3_rev","base_2026q4_rev"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 gp","value":2220.250694488,"period":"FY2026","formula":{"op":"sum","refs":["h1_gp","base_2026q3_gp","base_2026q4_gp"]},"source_url":null,"source_date":null},{"id":"base_fy2026_op","case":"base","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 op","value":192.6424170400001,"period":"FY2026","formula":{"op":"sum","refs":["h1_op","base_2026q3_op","base_2026q4_op"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 cfo","value":168.542712908,"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":"H1 actual plus modeled H2.","label":"FY2026 capex","value":175.0,"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":"Annual operating cash less capex.","label":"Annual cash after PP&E capex","value":-6.457287092000001,"period":"FY2026","formula":{"op":"subtract","refs":["base_fy2026_cfo","base_fy2026_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 rev","value":4897.539119274621,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_rev","base_2027q2_rev","base_2027q3_rev","base_2027q4_rev"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 gp","value":2945.590633183276,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gp","base_2027q2_gp","base_2027q3_gp","base_2027q4_gp"]},"source_url":null,"source_date":null},{"id":"base_fy2027_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 op","value":300.9195087749803,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_op","base_2027q2_op","base_2027q3_op","base_2027q4_op"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 cfo","value":440.7785207347159,"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":"Sum of all four modeled quarters.","label":"FY2027 capex","value":200.0,"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":"Annual operating cash less capex.","label":"Annual cash after PP&E capex","value":240.77852073471593,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_cfo","base_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"upside_sw_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Prior-quarter segment revenue times this factor; 1.08 means 8% sequential growth.","label":"Sequential software revenue factor","value":1.11,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"upside_hw_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Prior-quarter Connected Devices revenue times this factor.","label":"Sequential device revenue factor","value":1.09,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"upside_sw_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"GAAP sensitivity; Q2 was 71.3%, with service mix affecting the result.","label":"Software & Services gross margin","value":0.75,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"upside_hw_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"GAAP sensitivity; Q2 51.9% benefited from tariff refunds, so base does not repeat it.","label":"Connected Devices gross margin","value":0.52,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"upside_opex_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Includes R&D, SG&A and equity compensation. Q2 opex $499.669M on sales $904.389M.","label":"GAAP operating expense / revenue","value":0.53,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"upside_cash_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Separate collection and working-capital sensitivity; adjusted EBITDA is not cash.","label":"Operating-cash / revenue assumption","value":0.14,"period":"Forward quarters","formula":null,"source_url":null,"source_date":null},{"id":"upside_annual_capex26","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Within company $160M–$190M outlook; excludes a new headquarters as guidance does.","label":"FY2026 capex case","value":160.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_annual_capex27","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk extension for capacity and products; not guidance. Excludes unmodeled headquarters costs.","label":"FY2027 capex assumption","value":200.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_half","case":"upside","kind":"assumption","unit":"ratio","basis":"Equal division of remaining annual capex.","label":"H2 capex allocation","value":0.5,"period":"Allocation","formula":null,"source_url":null,"source_date":null},{"id":"upside_quarter","case":"upside","kind":"assumption","unit":"ratio","basis":"Equal quarterly allocation.","label":"FY2027 capex allocation","value":0.25,"period":"Allocation","formula":null,"source_url":null,"source_date":null},{"id":"upside_capex_h2","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual case less H1 spend.","label":"Remaining FY2026 capex","value":115.826,"period":"2026 H2","formula":{"op":"subtract","refs":["upside_annual_capex26","h1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":441.59796000000006,"period":"2026Q3","formula":{"op":"multiply","refs":["q2_sw","upside_sw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":331.19847000000004,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_sw","upside_sw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_hw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":552.14277,"period":"2026Q3","formula":{"op":"multiply","refs":["q2_hw","upside_hw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_hw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":287.1142404,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_hw","upside_hw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":993.7407300000001,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_sw","upside_2026q3_hw"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":618.3127104,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_sw_gp","upside_2026q3_hw_gp"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":526.6825869,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_rev","upside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":91.63012349999997,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_gp","upside_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":139.12370220000003,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_rev","upside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":57.913,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_capex_h2","upside_half"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":81.21070220000003,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":490.1737356000001,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q3_sw","upside_sw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":367.6303017000001,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_sw","upside_sw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_hw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":601.8356193000001,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q3_hw","upside_hw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_hw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":312.95452203600007,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_hw","upside_hw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1092.0093549000003,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_sw","upside_2026q4_hw"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":680.5848237360001,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_sw_gp","upside_2026q4_hw_gp"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":578.7649580970002,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_rev","upside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":101.81986563899989,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_gp","upside_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":152.88130968600007,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_rev","upside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":57.913,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_capex_h2","upside_half"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":94.96830968600007,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":544.0928465160001,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2026q4_sw","upside_sw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":408.0696348870001,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_sw","upside_sw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_hw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":656.0008250370001,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2026q4_hw","upside_hw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_hw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":341.1204290192401,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_hw","upside_hw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1200.0936715530001,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_sw","upside_2027q1_hw"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":749.1900639062402,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_sw_gp","upside_2027q1_hw_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":636.0496459230901,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_rev","upside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":113.14041798315009,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gp","upside_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":168.01311401742004,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_rev","upside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_annual_capex27","upside_quarter"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":118.01311401742004,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":603.9430596327602,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q1_sw","upside_sw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":452.95729472457015,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_sw","upside_sw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_hw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":715.0408992903302,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q1_hw","upside_hw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_hw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":371.82126763097176,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_hw","upside_hw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1318.9839589230905,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_sw","upside_2027q2_hw"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":824.7785623555419,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_sw_gp","upside_2027q2_hw_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":699.061498229238,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_rev","upside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":125.71706412630385,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gp","upside_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":184.65775424923268,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_rev","upside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_annual_capex27","upside_quarter"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":134.65775424923268,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":670.3767961923638,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q2_sw","upside_sw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":502.78259714427287,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_sw","upside_sw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_hw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":779.39458022646,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q2_hw","upside_hw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_hw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":405.2851817177592,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_hw","upside_hw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1449.7713764188238,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_sw","upside_2027q3_hw"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":908.0677788620321,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_sw_gp","upside_2027q3_hw_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":768.3788295019766,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_rev","upside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":139.68894936005552,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gp","upside_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":202.96799269863536,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_rev","upside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_annual_capex27","upside_quarter"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":152.96799269863536,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Software & Services revenue","value":744.1182437735239,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q3_sw","upside_sw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"sw gross profit","value":558.088682830143,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_sw","upside_sw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_hw","case":"upside","kind":"derived","unit":"USD_millions","basis":"Prior-quarter revenue times sequential growth factor.","label":"Connected Devices revenue","value":849.5400924468414,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q3_hw","upside_hw_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_hw_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP segment margin assumption.","label":"hw gross profit","value":441.76084807235753,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_hw","upside_hw_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment revenues.","label":"Consolidated revenue","value":1593.6583362203653,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_sw","upside_2027q4_hw"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of segment gross profits.","label":"Consolidated gross profit","value":999.8495309025004,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_sw_gp","upside_2027q4_hw_gp"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times GAAP expense ratio, including stock compensation.","label":"GAAP operating expenses","value":844.6389181967936,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_rev","upside_opex_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less GAAP expenses.","label":"GAAP operating income","value":155.2106127057068,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gp","upside_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times independent cash-conversion assumption.","label":"Operating cash","value":223.11216707085117,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_rev","upside_cash_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Allocated annual capex after H1 actual.","label":"PP&E capex","value":50.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_annual_capex27","upside_quarter"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less modeled capex; excludes acquisitions and financing.","label":"Cash after PP&E capex","value":173.11216707085117,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 rev","value":3797.4840849,"period":"FY2026","formula":{"op":"sum","refs":["h1_rev","upside_2026q3_rev","upside_2026q4_rev"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 gp","value":2322.6305341360003,"period":"FY2026","formula":{"op":"sum","refs":["h1_gp","upside_2026q3_gp","upside_2026q4_gp"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 op","value":269.47098913899987,"period":"FY2026","formula":{"op":"sum","refs":["h1_op","upside_2026q3_op","upside_2026q4_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"H1 actual plus modeled H2.","label":"FY2026 cfo","value":280.5650118860001,"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":"H1 actual plus modeled H2.","label":"FY2026 capex","value":160.0,"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":"Annual operating cash less capex.","label":"Annual cash after PP&E capex","value":120.5650118860001,"period":"FY2026","formula":{"op":"subtract","refs":["upside_fy2026_cfo","upside_fy2026_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 rev","value":5562.50734311528,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_rev","upside_2027q2_rev","upside_2027q3_rev","upside_2027q4_rev"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 gp","value":3481.885936026314,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gp","upside_2027q2_gp","upside_2027q3_gp","upside_2027q4_gp"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 op","value":533.7570441752163,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_op","upside_2027q2_op","upside_2027q3_op","upside_2027q4_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of all four modeled quarters.","label":"FY2027 cfo","value":778.7510280361394,"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":"Sum of all four modeled quarters.","label":"FY2027 capex","value":200.0,"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":"Annual operating cash less capex.","label":"Annual cash after PP&E capex","value":578.7510280361394,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_cfo","upside_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"convert_principal","case":"shared","kind":"reported","unit":"USD_millions","basis":"Includes full $150M option. 0% regular coupon and no principal accretion; due September 15, 2031. Settlement can be cash, shares or a combination; principal is not revenue.","label":"Closed convertible principal","value":1150.0,"period":"September 18, 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1069183/000119312526395997/d476163d8k.htm","source_date":"2026-09-21"}],"title":"Axon: recurring growth, margins and cash scenarios","method":"Software & Services and Connected Devices start from Q2 sales. Each case compounds separate sequential revenue factors for six quarters, applies segment gross margins and a GAAP expense ratio, then computes operating income. FY2026 adds H1 actuals to Q3/Q4; FY2027 sums four quarters. Cash has a separate assumption. Disclosed adjusted EBITDA margin is context and is never substituted for GAAP operating margin.","metrics":{"cfo":"Operating cash ($M)","capex":"Capex ($M)","revenue":"Revenue ($M)","gross_profit":"Gross profit ($M)","cash_after_capex":"Cash after capex ($M)","operating_income":"GAAP operating income ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":27.4897224,"capex":72.913,"revenue":916.3240800000001,"gross_profit":521.7897744,"cash_after_capex":-45.42327759999999,"operating_income":17.81153039999998},"metrics":{"cfo":"downside_2026q3_cfo","capex":"downside_2026q3_capex","revenue":"downside_2026q3_rev","gross_profit":"downside_2026q3_gp","cash_after_capex":"downside_2026q3_fcf","operating_income":"downside_2026q3_op"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":27.858516371999997,"capex":72.913,"revenue":928.6172124,"gross_profit":530.1491044320001,"cash_after_capex":-45.054483628,"operating_income":19.40963761200004},"metrics":{"cfo":"downside_2026q4_cfo","capex":"downside_2026q4_capex","revenue":"downside_2026q4_rev","gross_profit":"downside_2026q4_gp","cash_after_capex":"downside_2026q4_fcf","operating_income":"downside_2026q4_op"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":28.238374163160003,"capex":55.0,"revenue":941.2791387720001,"gross_profit":538.75921436496,"cash_after_capex":-26.761625836839997,"operating_income":21.055688040359883},"metrics":{"cfo":"downside_2027q1_cfo","capex":"downside_2027q1_capex","revenue":"downside_2027q1_rev","gross_profit":"downside_2027q1_gp","cash_after_capex":"downside_2027q1_fcf","operating_income":"downside_2027q1_op"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":28.6296276880548,"capex":55.0,"revenue":954.3209229351601,"gross_profit":547.6276275959088,"cash_after_capex":-26.3703723119452,"operating_income":22.75111998157081},"metrics":{"cfo":"downside_2027q2_cfo","capex":"downside_2027q2_capex","revenue":"downside_2027q2_rev","gross_profit":"downside_2027q2_gp","cash_after_capex":"downside_2027q2_fcf","operating_income":"downside_2027q2_op"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":43.908238772,"capex":190.0,"revenue":3556.6752923999998,"gross_profit":2075.671878832,"cash_after_capex":-146.091761228,"operating_income":113.24216801200002},"metrics":{"cfo":"downside_fy2026_cfo","capex":"downside_fy2026_capex","revenue":"downside_fy2026_rev","gross_profit":"downside_fy2026_gp","cash_after_capex":"downside_fy2026_fcf","operating_income":"downside_fy2026_op"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":115.34832035316859,"capex":220.0,"revenue":3844.9440117722866,"gross_profit":2209.3195280051546,"cash_after_capex":-104.65167964683141,"operating_income":94.60032153039708},"metrics":{"cfo":"downside_fy2027_cfo","capex":"downside_fy2027_capex","revenue":"downside_fy2027_rev","gross_profit":"downside_fy2027_gp","cash_after_capex":"downside_fy2027_fcf","operating_income":"downside_fy2027_op"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":86.9948154,"capex":65.413,"revenue":966.60906,"gross_profit":577.8303636,"cash_after_capex":21.581815399999996,"operating_income":55.86147119999998},"metrics":{"cfo":"base_2026q3_cfo","capex":"base_2026q3_capex","revenue":"base_2026q3_rev","gross_profit":"base_2026q3_gp","cash_after_capex":"base_2026q3_fcf","operating_income":"base_2026q3_op"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":92.987897508,"capex":65.413,"revenue":1033.1988612,"gross_profit":618.6873308880001,"cash_after_capex":27.574897508000006,"operating_income":60.759945840000114},"metrics":{"cfo":"base_2026q4_cfo","capex":"base_2026q4_capex","revenue":"base_2026q4_rev","gross_profit":"base_2026q4_gp","cash_after_capex":"base_2026q4_fcf","operating_income":"base_2026q4_op"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":99.40243599720002,"capex":50.0,"revenue":1104.4715110800003,"gross_profit":662.4906878510401,"cash_after_capex":49.402435997200016,"operating_income":66.07607186783991},"metrics":{"cfo":"base_2027q1_cfo","capex":"base_2027q1_capex","revenue":"base_2027q1_rev","gross_profit":"base_2027q1_gp","cash_after_capex":"base_2027q1_fcf","operating_income":"base_2027q1_op"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":106.26866796684962,"capex":50.0,"revenue":1180.7629774094403,"gross_profit":709.4568156006434,"cash_after_capex":56.26866796684962,"operating_income":71.8448077995456},"metrics":{"cfo":"base_2027q2_cfo","capex":"base_2027q2_capex","revenue":"base_2027q2_rev","gross_profit":"base_2027q2_gp","cash_after_capex":"base_2027q2_fcf","operating_income":"base_2027q2_op"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":168.542712908,"capex":175.0,"revenue":3711.5419212,"gross_profit":2220.250694488,"cash_after_capex":-6.457287092000001,"operating_income":192.6424170400001},"metrics":{"cfo":"base_fy2026_cfo","capex":"base_fy2026_capex","revenue":"base_fy2026_rev","gross_profit":"base_fy2026_gp","cash_after_capex":"base_fy2026_fcf","operating_income":"base_fy2026_op"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":440.7785207347159,"capex":200.0,"revenue":4897.539119274621,"gross_profit":2945.590633183276,"cash_after_capex":240.77852073471593,"operating_income":300.9195087749803},"metrics":{"cfo":"base_fy2027_cfo","capex":"base_fy2027_capex","revenue":"base_fy2027_rev","gross_profit":"base_fy2027_gp","cash_after_capex":"base_fy2027_fcf","operating_income":"base_fy2027_op"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":139.12370220000003,"capex":57.913,"revenue":993.7407300000001,"gross_profit":618.3127104,"cash_after_capex":81.21070220000003,"operating_income":91.63012349999997},"metrics":{"cfo":"upside_2026q3_cfo","capex":"upside_2026q3_capex","revenue":"upside_2026q3_rev","gross_profit":"upside_2026q3_gp","cash_after_capex":"upside_2026q3_fcf","operating_income":"upside_2026q3_op"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":152.88130968600007,"capex":57.913,"revenue":1092.0093549000003,"gross_profit":680.5848237360001,"cash_after_capex":94.96830968600007,"operating_income":101.81986563899989},"metrics":{"cfo":"upside_2026q4_cfo","capex":"upside_2026q4_capex","revenue":"upside_2026q4_rev","gross_profit":"upside_2026q4_gp","cash_after_capex":"upside_2026q4_fcf","operating_income":"upside_2026q4_op"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":168.01311401742004,"capex":50.0,"revenue":1200.0936715530001,"gross_profit":749.1900639062402,"cash_after_capex":118.01311401742004,"operating_income":113.14041798315009},"metrics":{"cfo":"upside_2027q1_cfo","capex":"upside_2027q1_capex","revenue":"upside_2027q1_rev","gross_profit":"upside_2027q1_gp","cash_after_capex":"upside_2027q1_fcf","operating_income":"upside_2027q1_op"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":184.65775424923268,"capex":50.0,"revenue":1318.9839589230905,"gross_profit":824.7785623555419,"cash_after_capex":134.65775424923268,"operating_income":125.71706412630385},"metrics":{"cfo":"upside_2027q2_cfo","capex":"upside_2027q2_capex","revenue":"upside_2027q2_rev","gross_profit":"upside_2027q2_gp","cash_after_capex":"upside_2027q2_fcf","operating_income":"upside_2027q2_op"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":280.5650118860001,"capex":160.0,"revenue":3797.4840849,"gross_profit":2322.6305341360003,"cash_after_capex":120.5650118860001,"operating_income":269.47098913899987},"metrics":{"cfo":"upside_fy2026_cfo","capex":"upside_fy2026_capex","revenue":"upside_fy2026_rev","gross_profit":"upside_fy2026_gp","cash_after_capex":"upside_fy2026_fcf","operating_income":"upside_fy2026_op"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":778.7510280361394,"capex":200.0,"revenue":5562.50734311528,"gross_profit":3481.885936026314,"cash_after_capex":578.7510280361394,"operating_income":533.7570441752163},"metrics":{"cfo":"upside_fy2027_cfo","capex":"upside_fy2027_capex","revenue":"upside_fy2027_rev","gross_profit":"upside_fy2027_gp","cash_after_capex":"upside_fy2027_fcf","operating_income":"upside_fy2027_op"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["q2_sw","q2_hw","q2_arr","q2_nrr","q2_bookings","guide_growth_low","guide_growth_high","guide_adj_margin","guide_sbc_low","convert_principal","convert_net","convert_call","convert_available"],"limitations":["Sequential growth factors are desk sensitivities, not company quarterly forecasts. Acquisitions, customer cohorts, deployment schedules and currency are not separately modeled.","GAAP expenses include stock compensation conceptually but do not model awards separately. No forward EPS until investment gains, taxes, convertible settlement and diluted ownership have defensible bridges.","Cash is modeled separately because investments and working capital materially affect the bridge. No ending-cash projection; offering proceeds are not operating cash.","September 21 filing confirms September 18 closing of $1.15B principal and approximately $114.9M capped-call cost. Estimated $1,134.3M net proceeds still uses the prospectus expense estimate; $1,019.4M after capped calls is before other uses, not ending cash.","The Senate inquiry is a monitored risk, not a quantified forecast input. Update segment growth, margins or cash only when supported by disclosed customer or cost effects."],"reviewed_at":"2026-09-21","schema_version":"operating_model.v1"}}