{"meta":{"as_of":"2026-09-19","revision":4,"skeleton":false,"compiled_at":"2026-09-19T19:06:32.530416+00:00","extract_url":null,"extract_form":null,"authored_hash":"2731082a668310309bd3c25dcce9ed16","extract_filed":null,"extract_source":"authored","generated_hash":"8b743f5e0c98222efede14c2aea52735","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"Enphase Energy, Inc.","source":"SEC companyfacts with reviewed filing supplement; see each value's provenance.","quarters":[{"cfo":{"value":170138000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-28","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fcf":{"value":161605000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-28","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2025-10-28] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2025-10-28]","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"cash":{"value":256325000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-10-22","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001463101-24-000141","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"capex":{"value":8533000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-28","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"revenue":{"value":380873000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"net_income":{"value":45762000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"NetIncomeLoss","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":0.33,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"EarningsPerShareDiluted","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":178171000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"GrossProfit","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"debt_long_term":{"value":1200261000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-10-22","concept":"LongTermDebtNoncurrent","accession":"0001463101-24-000141","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"shares_diluted":{"value":139914000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"operating_income":{"value":49788000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"OperatingIncomeLoss","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}}},{"cfo":{"value":167292000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fcf":{"value":159228000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-02-17] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-02-17]","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"cash":{"value":369110000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-02-17","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"capex":{"value":8064000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"revenue":{"value":382713000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"net_income":{"value":62160000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"NetIncomeLoss","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":198293000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"GrossProfit","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"debt_long_term":{"value":1201089000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-02-17","concept":"LongTermDebtNoncurrent","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":54804000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"OperatingIncomeLoss","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}}},{"cfo":{"value":48414000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fcf":{"value":33806000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-04-28","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-04-28] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-04-28]","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"cash":{"value":350077000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-04-22","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001463101-25-000056","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"capex":{"value":14608000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"revenue":{"value":356084000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"net_income":{"value":29730000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"NetIncomeLoss","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":0.22,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"EarningsPerShareDiluted","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":168241000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"GrossProfit","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"debt_long_term":{"value":571214000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-04-22","concept":"LongTermDebtNoncurrent","accession":"0001463101-25-000056","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"shares_diluted":{"value":136208000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"operating_income":{"value":31922000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"OperatingIncomeLoss","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}}},{"cfo":{"value":26629000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-07-22","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fcf":{"value":18370000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-07-22","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2025-07-22] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2025-07-22]","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"cash":{"value":370536000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"capex":{"value":8259000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-07-22","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"revenue":{"value":363153000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"net_income":{"value":37052000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"NetIncomeLoss","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":0.28,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"EarningsPerShareDiluted","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":170493000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"GrossProfit","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"debt_long_term":{"value":571540000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"LongTermDebtNoncurrent","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"shares_diluted":{"value":135219000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"operating_income":{"value":37007000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-22","concept":"OperatingIncomeLoss","accession":"0001463101-25-000101","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}}},{"cfo":{"value":13918000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-28","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fcf":{"value":5886000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-28","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2025-10-28] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2025-10-28]","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"cash":{"value":401880000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"capex":{"value":8032000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-28","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"revenue":{"value":410427000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"net_income":{"value":66638000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"NetIncomeLoss","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":0.5,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"EarningsPerShareDiluted","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":196239000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"GrossProfit","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"debt_long_term":{"value":571867000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"LongTermDebtNoncurrent","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"shares_diluted":{"value":132995000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"operating_income":{"value":66159000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-28","concept":"OperatingIncomeLoss","accession":"0001463101-25-000112","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}}},{"cfo":{"value":47579000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fcf":{"value":37839000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-02-17] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-02-17]","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"cash":{"value":474318000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"capex":{"value":9740000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"revenue":{"value":343321000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"net_income":{"value":38713000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"NetIncomeLoss","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":152031000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"GrossProfit","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"debt_long_term":{"value":572194000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"LongTermDebtNoncurrent","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":22438000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-17","concept":"OperatingIncomeLoss","accession":"0001463101-26-000013","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}}},{"cfo":{"value":102871000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fcf":{"value":82973000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-04-28","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-04-28] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json; filed 2026-04-28]","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"cash":{"value":497546000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"capex":{"value":19898000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"revenue":{"value":282900000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"net_income":{"value":-7406000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"NetIncomeLoss","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":-0.06,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"EarningsPerShareDiluted","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":100393000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"GrossProfit","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"debt_long_term":{"value":572510000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"LongTermDebtNoncurrent","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"shares_diluted":{"value":131337000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}},"operating_income":{"value":-29643000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-28","concept":"OperatingIncomeLoss","accession":"0001463101-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001463101.json","retrieved_at":"2026-09-19T19:06:32+00:00","reviewed_through":null}}},{"cfo":{"value":40323000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported cfo","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"fcf":{"value":25929000.0,"provenance":{"form":null,"class":"derived","filed":"2026-07-28","concept":"CFO - capex; Q2 reported cfo [https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm; filed 2026-07-28] ; Q2 reported capex [https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm; filed 2026-07-28]","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"cash":{"value":529344000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported cash","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"capex":{"value":14394000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported capex","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"revenue":{"value":291854000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported revenue","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"net_income":{"value":36079000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported net_income","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":0.27,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported eps_diluted","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":175014000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported gross_profit","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"debt_long_term":{"value":572836000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported debt_long_term","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"shares_diluted":{"value":135122000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported shares_diluted","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}},"operating_income":{"value":51519000.0,"provenance":{"form":null,"class":"reported","filed":"2026-07-28","concept":"Q2 reported operating_income","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","retrieved_at":"2026-09-19T18:30:00+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T19:06:32+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-3.166,"p50":0.047,"p90":2.872,"p_up":0.503},"5d":{"p10":-6.3,"p50":0.22,"p90":7.138,"p_up":0.52},"10d":{"p10":-8.455,"p50":0.32,"p90":11.346,"p_up":0.517}},"state":"down/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":"The research question is whether demand outside safe-harbor transactions supports a durable operating recovery. Safe-harbor shipments can fund the business and preserve customer options, but they do not alone establish end-market growth. We track the residual revenue separately and avoid carrying the Q2 tariff refund into future margins. Product development may create additional markets; we assign no forecast sales to uncommercialized opportunities.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Stronger non-safe-harbor shipments supported by installations, stable channel inventory and cash collection would strengthen the recurring-demand case. Deferred order conversion, deposit-driven cash followed by inventory build, or expense growth without product adoption would weaken it."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","title":"July 28 Q2 results and Q3 guidance","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000081/enph-20260630.htm","title":"July 28 Q2 Form 10-Q; refunds, cash and debt","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000092/enph-20260810.htm","title":"August 10 governance update; no new financial guidance","retrieved":"2026-09-19"},{"url":"https://investor.enphase.com/news-releases/news-release-details/enphase-advances-iq-solid-state-transformer-development-ai-data","title":"September 8 IQ SST development update: demos and pilots, not sales guidance","retrieved":"2026-09-19"}],"business":{"drivers":["Underlying installations, channel inventory and battery attachment drive repeat product demand.","Safe-harbor shipment timing can change revenue without an equal change in installations.","Tariffs, manufacturing credits, product mix and operating costs determine margins and cash."],"description":"Enphase sells module-level solar microinverters, batteries and related energy-management products through distributors, installers and other partners. Residential demand, channel inventory, regional pricing and battery attachment affect revenue and mix. Third-party-owner safe-harbor transactions can shift shipments and deposits ahead of final installation. Manufacturing credits, tariffs, warranties and research spending influence margins, while customer and inventory timing can disconnect quarterly profit from cash."},"earnings":{"source":"estimated from 10-Q filed 2026-07-28 plus 90 days","next_report_date":"2026-10-26"},"identity":{"cik":1463101,"sic":"3674","name":"Enphase Energy, Inc.","symbol":"ENPH","cluster":"Energy, materials & power","exchange":"Nasdaq"},"research":{"risks":["Installer economics, consumer financing and channel inventory can keep shipments below capacity.","Safe-harbor recognition and physical installations occur on different schedules; agreements are not all current revenue.","Trade policy, manufacturing credits and refunds can distort comparisons between quarters.","Warranty exposure, equity compensation and new-product development can absorb operating returns."],"title":"Separate recurring product demand from shipment timing and refunds","question":"Can product demand outside safe-harbor transactions cover the operating cost base without relying on a repeat refund?","economics":"Q2 revenue was $291.9M, including $84.3M of safe-harbor revenue. The $45.4M cost-of-sales refund materially lifted GAAP gross profit. Removing that benefit produces an analytical gross margin near 44.4%; it is not the company non-GAAP margin. The Q3 outlook provides a useful independent check: $290M-$320M sales, approximately $75M safe-harbor shipments and a 42%-45% GAAP gross margin. The model keeps future shipment assumptions, operating expenses and cash timing separate. The September 8 solid-state-transformer update targets November demonstrations and 2027 pilots; the forecast assigns no undisclosed commercial revenue to that development program.","change_note":"First sourced operating scenarios; adds the missing June history, separates safe-harbor shipments and the Q2 tariff refund, and includes the September SST development checkpoint without inventing sales.","checkpoints":[{"event":"Next quarterly results","watch":"Compare safe-harbor and remaining revenue, GAAP margins without new refunds, operating expenses and cash/deposit movements against Q3 guidance.","timing":"Late October 2026; issuer date not verified","date_status":"estimated"},{"event":"Product commercialization and channel updates","watch":"Look for actual customer shipments and recognized revenue, inventory normalization and battery attachment. Do not convert prospective SST opportunities into forecast sales.","timing":"As company disclosures appear","date_status":"event_driven"},{"event":"IQ SST demonstrations and pilots","watch":"Track validation and actual commercial contracts. The September 8 development update is not current sales guidance.","timing":"November 2026 system demos; customer pilots planned for 2027","date_status":"estimated"}],"countercase":"Storage adoption, commercial products and geographic recovery could improve revenue and mix faster than the base case. Safe-harbor activity may lead to enduring customer relationships. The competing concern is that accelerated shipments and deposits bring future demand forward while a high engineering and sales cost base remains.","limitations":["The generic companyfacts feed lagged the June filing. Reviewed Q2 facts now supplement the historical table with dated provenance and reconcile to the model H1 actuals.","No verified product-level ASP, unit-margin series, full receivables/deposit schedule or diluted-share forecast is supplied.","Forecasts beyond Q3 are desk sensitivities, with no price target or probability attached."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","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":305000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":305000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":290000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":330000000.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 2026 Revenue","value":574.754,"period":"2026H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 2026 GAAP gross profit","value":275.407,"period":"2026H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 2026 GAAP operating income","value":21.876,"period":"2026H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 2026 Operating cash flow","value":143.194,"period":"2026H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 2026 Cash capex","value":34.292,"period":"2026H1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q2_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Q2 Revenue","value":291.854,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q2_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Q2 GAAP gross profit","value":175.014,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q2_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Q2 GAAP operating income","value":51.519,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q2_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Q2 Operating cash flow","value":40.323,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q2_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Q2 Cash capex","value":14.394,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q2_safe","case":"shared","kind":"reported","unit":"USD_millions","basis":"Rounded disclosed safe-harbor revenue; residual inherits the rounding.","label":"Safe-harbor revenue","value":84.3,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q2_core","case":"shared","kind":"derived","unit":"USD_millions","basis":"Analytical residual, not a reported segment.","label":"Revenue excluding safe-harbor shipments","value":207.55399999999997,"period":"2026Q2","formula":{"op":"subtract","refs":["q2_revenue","q2_safe"]},"source_url":null,"source_date":null},{"id":"q2_refund","case":"shared","kind":"reported","unit":"USD_millions","basis":"Full reduction of cost of revenues recognized in Q2; differs from the prior-period amount removed in company non-GAAP.","label":"Tariff-refund gross-profit benefit","value":45.4,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000081/enph-20260630.htm","source_date":"2026-07-28"},{"id":"q2_prior_refund","case":"shared","kind":"reported","unit":"USD_millions","basis":"Subset of the $45.4M cost-of-sales refund; do not subtract both amounts.","label":"Prior-period component excluded in non-GAAP","value":43.4,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000081/enph-20260630.htm","source_date":"2026-07-28"},{"id":"q2_gross_no_refund","case":"shared","kind":"derived","unit":"USD_millions","basis":"Analytical comparison retains other GAAP costs; not non-GAAP gross profit.","label":"Q2 GAAP gross profit excluding full refund","value":129.614,"period":"2026Q2","formula":{"op":"subtract","refs":["q2_gross_profit","q2_refund"]},"source_url":null,"source_date":null},{"id":"q2_margin_no_refund","case":"shared","kind":"derived","unit":"ratio","basis":"No claim that this is company non-GAAP margin.","label":"Q2 GAAP margin excluding full refund","value":0.44410561445106117,"period":"2026Q2","formula":{"op":"divide","refs":["q2_gross_no_refund","q2_revenue"]},"source_url":null,"source_date":null},{"id":"q2_liquidity","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash $529.344M plus securities $408.364M; not cash alone.","label":"Cash and marketable securities","value":937.708,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000081/enph-20260630.htm","source_date":"2026-07-28"},{"id":"q2_debt","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Noncurrent debt carrying amount","value":572.836,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000081/enph-20260630.htm","source_date":"2026-07-28"},{"id":"q3_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 revenue guidance low","value":290.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q3_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 revenue guidance high","value":320.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"two","case":"shared","kind":"assumption","unit":"ratio","basis":"Arithmetic constant.","label":"Midpoint divisor","value":2.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"q3_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 revenue guidance endpoint sum","value":610.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_revenue_guide_low","q3_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 revenue guidance midpoint","value":305.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_safe_guide","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company outlook; recognition timing matters.","label":"Q3 approximate safe-harbor shipments","value":75.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q3_gaap_margin_low","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company GAAP gross-margin outlook, including estimated tariff impact.","label":"Q3 GAAP margin guidance low","value":0.42,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q3_gaap_margin_high","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company GAAP gross-margin outlook; not non-GAAP margin.","label":"Q3 GAAP margin guidance high","value":0.45,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q3_opex_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 GAAP operating-expense guidance low","value":120.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q3_opex_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 GAAP operating-expense guidance high","value":124.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1463101/000146310126000080/a2026q2exx991pressrelease.htm","source_date":"2026-07-28"},{"id":"q3_opex_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 GAAP operating-expense guidance endpoint sum","value":244.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_opex_guide_low","q3_opex_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_opex_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 GAAP operating-expense guidance midpoint","value":122.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_opex_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_core","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":215.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_safe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":75.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":124.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":44.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-65.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":17.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.42,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":290.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_core","downside_2026q3_safe"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":121.8,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_revenue","downside_2026q3_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":-2.200000000000003,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_gross_profit","downside_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":-4.200000000000003,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_sbc","downside_2026q3_da","downside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":-8.200000000000003,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_before_tax","downside_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":-25.200000000000003,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_core","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":200.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_safe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":124.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":44.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-35.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":17.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.4,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":240.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_core","downside_2026q4_safe"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":96.0,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_revenue","downside_2026q4_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":-28.0,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_gross_profit","downside_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":0.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_sbc","downside_2026q4_da","downside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":-3.0,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_before_tax","downside_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":-20.0,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_core","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":180.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_safe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":20.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":126.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-30.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":17.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.39,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":200.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_core","downside_2027q1_safe"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":78.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":-48.0,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gross_profit","downside_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":-14.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_sbc","downside_2027q1_da","downside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":-16.0,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_before_tax","downside_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":-33.0,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_core","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":195.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_safe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":25.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":126.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-25.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":17.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.4,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":220.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_core","downside_2027q2_safe"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":88.0,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":-38.0,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gross_profit","downside_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":1.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_sbc","downside_2027q2_da","downside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":-1.0,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_before_tax","downside_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":-18.0,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_core","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":200.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_safe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":30.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":126.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":17.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":230.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_core","downside_2027q3_safe"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":92.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":-34.0,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gross_profit","downside_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":10.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_da","downside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":8.0,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_tax","downside_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":-9.0,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_core","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":215.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_safe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":30.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":126.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-15.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":17.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.41,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":245.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_core","downside_2027q4_safe"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":100.44999999999999,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":-25.55000000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gross_profit","downside_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":23.44999999999999,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_da","downside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":21.44999999999999,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_tax","downside_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":4.449999999999989,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 revenue","value":1104.754,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 gross_profit","value":493.207,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 operating_income","value":-8.324000000000002,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 cfo","value":131.99399999999997,"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":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 capex","value":68.292,"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 cash flow less annual cash capex.","label":"Operating cash flow less capex","value":63.70199999999997,"period":"FY2026","formula":{"op":"subtract","refs":["downside_fy2026_cfo","downside_fy2026_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 revenue","value":895.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 gross_profit","value":358.45,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q2_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 operating_income","value":-145.55,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 cfo","value":12.449999999999989,"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":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 capex","value":68.0,"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 cash flow less annual cash capex.","label":"Operating cash flow less capex","value":-55.55000000000001,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_cfo","downside_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_core","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":230.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_safe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":75.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":122.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":44.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":15.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.435,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":305.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_core","base_2026q3_safe"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":132.675,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_revenue","base_2026q3_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":10.675000000000011,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_gross_profit","base_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":33.67500000000001,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_sbc","base_2026q3_da","base_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":27.67500000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_before_tax","base_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":12.675000000000011,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_core","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":240.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_safe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":65.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":122.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":44.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-20.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":15.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.435,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":305.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_core","base_2026q4_safe"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":132.675,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_revenue","base_2026q4_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":10.675000000000011,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_gross_profit","base_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":53.67500000000001,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_sbc","base_2026q4_da","base_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":47.67500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_before_tax","base_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":32.67500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_core","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":240.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_safe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":50.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":125.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":6.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-20.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":15.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.44,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":290.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_core","base_2027q1_safe"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":127.6,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":2.5999999999999943,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gross_profit","base_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":46.599999999999994,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_sbc","base_2027q1_da","base_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":40.599999999999994,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_before_tax","base_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":25.599999999999994,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_core","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":270.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_safe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":60.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":125.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.44,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":330.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_core","base_2027q2_safe"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":145.2,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":20.19999999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gross_profit","base_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":69.19999999999999,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_sbc","base_2027q2_da","base_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":63.19999999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_before_tax","base_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":48.19999999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_core","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":290.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_safe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":65.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":125.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-15.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":15.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.44,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":355.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_core","base_2027q3_safe"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":156.2,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":31.19999999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gross_profit","base_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":80.19999999999999,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_da","base_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":74.19999999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_tax","base_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":59.19999999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_core","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":310.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_safe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":65.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":125.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":45.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":15.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.44,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":375.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_core","base_2027q4_safe"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":165.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":40.0,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gross_profit","base_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":94.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_da","base_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":88.0,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_tax","base_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":73.0,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 revenue","value":1184.754,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 gross_profit","value":540.7570000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 operating_income","value":43.22600000000003,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 cfo","value":218.544,"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":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 capex","value":64.292,"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 cash flow less annual cash capex.","label":"Operating cash flow less capex","value":154.252,"period":"FY2026","formula":{"op":"subtract","refs":["base_fy2026_cfo","base_fy2026_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 revenue","value":1350.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 gross_profit","value":594.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q2_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 operating_income","value":93.99999999999997,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 cfo","value":266.0,"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":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 capex","value":60.0,"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 cash flow less annual cash capex.","label":"Operating cash flow less capex","value":206.0,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_cfo","base_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_core","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":245.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_safe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":75.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":120.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":44.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":8.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-20.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":14.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.45,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":320.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_core","upside_2026q3_safe"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":144.0,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_revenue","upside_2026q3_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":24.0,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_gross_profit","upside_2026q3_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":67.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_sbc","upside_2026q3_da","upside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":59.0,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_before_tax","upside_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":45.0,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_core","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":270.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_safe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":90.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":122.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":44.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":15.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.46,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":360.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_core","upside_2026q4_safe"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":165.6,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_revenue","upside_2026q4_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":43.599999999999994,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_gross_profit","upside_2026q4_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":101.6,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_sbc","upside_2026q4_da","upside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":91.6,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_before_tax","upside_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":76.6,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_core","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":290.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_safe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":75.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":126.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":46.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":-5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":16.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.46,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":365.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_core","upside_2027q1_safe"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":167.9,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":41.900000000000006,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gross_profit","upside_2027q1_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":101.9,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_sbc","upside_2027q1_da","upside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":91.9,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_before_tax","upside_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":75.9,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_core","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":320.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_safe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":90.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":128.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":46.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":12.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":16.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.47,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":410.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_core","upside_2027q2_safe"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":192.7,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":64.69999999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gross_profit","upside_2027q2_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":129.7,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_sbc","upside_2027q2_da","upside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":117.69999999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_before_tax","upside_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":101.69999999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_core","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":350.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_safe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":90.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":130.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":46.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":14.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":16.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.47,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":440.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_core","upside_2027q3_safe"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":206.79999999999998,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":76.79999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gross_profit","upside_2027q3_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":146.79999999999998,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_da","upside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":132.79999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_tax","upside_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":116.79999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_core","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for non-safe-harbor product shipments, pricing and geographic mix. Q3 is the company revenue range less the $75M safe-harbor outlook.","label":"Product revenue excluding safe-harbor shipments","value":380.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_safe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk recognition assumption. Q3 uses the approximately $75M company outlook; later periods are deliberately separate timing sensitivities.","label":"Safe-harbor revenue","value":90.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk expense budget including equity compensation. Q3 spans the GAAP company range; later quarters are desk assumptions.","label":"GAAP operating expenses","value":132.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption, not the full company non-GAAP adjustment. Dilution remains an economic cost.","label":"Equity compensation in cash bridge","value":46.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk noncash expense assumption; recent quarterly D&A was about $20M.","label":"Depreciation and amortization","value":19.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk cash-tax allowance; differs from reported GAAP tax expense.","label":"Cash taxes","value":16.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Signed desk cash adjustment for receivables, inventory, deposits and other items including net interest. Negative values use cash; no repeat tariff refund is presumed.","label":"Working capital and other operating cash adjustment","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk PP&E investment assumption; excludes customer loans and other investing flows.","label":"Cash capex","value":16.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/market mix and tariff assumption. Forecast margins exclude an assumed repeat of the Q2 refund; Q3 spans company GAAP guidance.","label":"GAAP gross margin","value":0.48,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Two separately estimated revenue streams; no double-counting the full agreement value.","label":"Revenue","value":470.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_core","upside_2027q4_safe"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Forecast GAAP margin times revenue, with no added refund.","label":"GAAP gross profit","value":225.6,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Gross profit less operating expenses including equity compensation.","label":"GAAP operating income","value":93.6,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gross_profit","upside_2027q4_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Adds explicit noncash expenses and signed operating cash adjustment.","label":"Operating cash before cash tax","value":168.6,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_da","upside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash bridge; excludes investing and financing.","label":"Operating cash flow","value":152.6,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_tax","upside_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cash flow after PP&E spending, before other investment and financing.","label":"Operating cash flow less capex","value":136.6,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 revenue","value":1254.754,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 gross_profit","value":585.007,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 operating_income","value":89.476,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 cfo","value":293.794,"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":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2026 capex","value":63.292,"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 cash flow less annual cash capex.","label":"Operating cash flow less capex","value":230.50199999999998,"period":"FY2026","formula":{"op":"subtract","refs":["upside_fy2026_cfo","upside_fy2026_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 revenue","value":1685.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 gross_profit","value":793.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q2_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 operating_income","value":277.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 cfo","value":495.0,"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":"FY2026 retains reported H1, including recognized refunds; FY2027 sums four independent desk quarters.","label":"FY2027 capex","value":64.0,"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 cash flow less annual cash capex.","label":"Operating cash flow less capex","value":431.0,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_cfo","upside_fy2027_capex"]},"source_url":null,"source_date":null}],"title":"Recurring demand, safe-harbor shipments and operating cash","method":"Separate revenue associated with safe-harbor shipments from other product revenue. Q3 scenarios span the company revenue range and use GAAP gross-margin/expense assumptions consistent with that outlook. Later quarters vary the two revenue streams independently. Reported first-half GAAP results remain unchanged; the Q2 tariff refund is shown in a separate analytical bridge and never repeated in forecast margins. Cash flow adds noncash costs and explicitly changes tax and working-capital assumptions. FY2026 and FY2027 totals are sums of actual/forecast periods.","metrics":{"cfo":"Operating cash flow ($M)","fcf":"Operating cash flow less capex ($M)","capex":"Cash capex ($M)","revenue":"Revenue ($M)","gross_profit":"GAAP gross profit ($M)","operating_income":"GAAP operating income ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":-8.200000000000003,"fcf":-25.200000000000003,"capex":17.0,"revenue":290.0,"gross_profit":121.8,"operating_income":-2.200000000000003},"metrics":{"cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","capex":"downside_2026q3_capex","revenue":"downside_2026q3_revenue","gross_profit":"downside_2026q3_gross_profit","operating_income":"downside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":-3.0,"fcf":-20.0,"capex":17.0,"revenue":240.0,"gross_profit":96.0,"operating_income":-28.0},"metrics":{"cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","capex":"downside_2026q4_capex","revenue":"downside_2026q4_revenue","gross_profit":"downside_2026q4_gross_profit","operating_income":"downside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":-16.0,"fcf":-33.0,"capex":17.0,"revenue":200.0,"gross_profit":78.0,"operating_income":-48.0},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","revenue":"downside_2027q1_revenue","gross_profit":"downside_2027q1_gross_profit","operating_income":"downside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":-1.0,"fcf":-18.0,"capex":17.0,"revenue":220.0,"gross_profit":88.0,"operating_income":-38.0},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","revenue":"downside_2027q2_revenue","gross_profit":"downside_2027q2_gross_profit","operating_income":"downside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":131.99399999999997,"fcf":63.70199999999997,"capex":68.292,"revenue":1104.754,"gross_profit":493.207,"operating_income":-8.324000000000002},"metrics":{"cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","capex":"downside_fy2026_capex","revenue":"downside_fy2026_revenue","gross_profit":"downside_fy2026_gross_profit","operating_income":"downside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":12.449999999999989,"fcf":-55.55000000000001,"capex":68.0,"revenue":895.0,"gross_profit":358.45,"operating_income":-145.55},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","gross_profit":"downside_fy2027_gross_profit","operating_income":"downside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":27.67500000000001,"fcf":12.675000000000011,"capex":15.0,"revenue":305.0,"gross_profit":132.675,"operating_income":10.675000000000011},"metrics":{"cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","capex":"base_2026q3_capex","revenue":"base_2026q3_revenue","gross_profit":"base_2026q3_gross_profit","operating_income":"base_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":47.67500000000001,"fcf":32.67500000000001,"capex":15.0,"revenue":305.0,"gross_profit":132.675,"operating_income":10.675000000000011},"metrics":{"cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","capex":"base_2026q4_capex","revenue":"base_2026q4_revenue","gross_profit":"base_2026q4_gross_profit","operating_income":"base_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":40.599999999999994,"fcf":25.599999999999994,"capex":15.0,"revenue":290.0,"gross_profit":127.6,"operating_income":2.5999999999999943},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","revenue":"base_2027q1_revenue","gross_profit":"base_2027q1_gross_profit","operating_income":"base_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":63.19999999999999,"fcf":48.19999999999999,"capex":15.0,"revenue":330.0,"gross_profit":145.2,"operating_income":20.19999999999999},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","revenue":"base_2027q2_revenue","gross_profit":"base_2027q2_gross_profit","operating_income":"base_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":218.544,"fcf":154.252,"capex":64.292,"revenue":1184.754,"gross_profit":540.7570000000001,"operating_income":43.22600000000003},"metrics":{"cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","capex":"base_fy2026_capex","revenue":"base_fy2026_revenue","gross_profit":"base_fy2026_gross_profit","operating_income":"base_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":266.0,"fcf":206.0,"capex":60.0,"revenue":1350.0,"gross_profit":594.0,"operating_income":93.99999999999997},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","gross_profit":"base_fy2027_gross_profit","operating_income":"base_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":59.0,"fcf":45.0,"capex":14.0,"revenue":320.0,"gross_profit":144.0,"operating_income":24.0},"metrics":{"cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","capex":"upside_2026q3_capex","revenue":"upside_2026q3_revenue","gross_profit":"upside_2026q3_gross_profit","operating_income":"upside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":91.6,"fcf":76.6,"capex":15.0,"revenue":360.0,"gross_profit":165.6,"operating_income":43.599999999999994},"metrics":{"cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","capex":"upside_2026q4_capex","revenue":"upside_2026q4_revenue","gross_profit":"upside_2026q4_gross_profit","operating_income":"upside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":91.9,"fcf":75.9,"capex":16.0,"revenue":365.0,"gross_profit":167.9,"operating_income":41.900000000000006},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","revenue":"upside_2027q1_revenue","gross_profit":"upside_2027q1_gross_profit","operating_income":"upside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":117.69999999999999,"fcf":101.69999999999999,"capex":16.0,"revenue":410.0,"gross_profit":192.7,"operating_income":64.69999999999999},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","revenue":"upside_2027q2_revenue","gross_profit":"upside_2027q2_gross_profit","operating_income":"upside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":293.794,"fcf":230.50199999999998,"capex":63.292,"revenue":1254.754,"gross_profit":585.007,"operating_income":89.476},"metrics":{"cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","capex":"upside_fy2026_capex","revenue":"upside_fy2026_revenue","gross_profit":"upside_fy2026_gross_profit","operating_income":"upside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":495.0,"fcf":431.0,"capex":64.0,"revenue":1685.0,"gross_profit":793.0,"operating_income":277.0},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","gross_profit":"upside_fy2027_gross_profit","operating_income":"upside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["q2_revenue","q2_safe","q2_core","q2_refund","q2_prior_refund","q2_margin_no_refund","q2_cfo","q3_revenue_guide","q3_safe_guide","q3_opex_guide","q2_liquidity","q2_debt"],"limitations":["Initial operating sensitivities, not a complete product-volume, balance-sheet, EPS or equity-valuation model. Beyond Q3, every forecast is a desk assumption.","The reviewed June quarterly statements supplement the delayed SEC companyfacts feed. The historical table now includes June with source-level provenance; future filings supersede older manual amounts.","Safe-harbor agreements are not all immediately recognized revenue. The remaining core revenue is an analytical residual that includes different products and markets, not a reported segment or pure consumer sell-through.","Removing the full $45.4M gross-profit refund produces an analytical GAAP comparison, not company non-GAAP gross margin. Company non-GAAP excludes $43.4M of prior-period tariff costs plus other adjustments.","Cash conversion includes a bundled working-capital adjustment and customer deposit timing. Operating cash flow less capex excludes lending/investing and financing uses. Equity-compensation add-backs do not eliminate dilution.","No revenue is assigned to prospective solid-state-transformer opportunities without disclosed commercial sales. Cash-plus-securities differs from cash alone; debt remains outstanding."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}