{"meta":{"as_of":"2026-09-19","revision":4,"skeleton":false,"compiled_at":"2026-09-19T16:41:06.635846+00:00","extract_url":null,"extract_form":null,"authored_hash":"bcbaa8574e3b0c665c10b65fa0dd5fa6","extract_filed":null,"extract_source":"authored","generated_hash":"45e63833526a80c06cfe016aa6ffdcda","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"Fluence Energy, Inc.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","quarters":[{"cfo":{"value":10529000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":7252000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":448685000.0,"provenance":{"form":"10-K","class":"reported","filed":"2025-11-25","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":3277000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":1228148000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":47843000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"NetIncomeLoss","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2024-09-30","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":157469000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"GrossProfit","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":{"value":0.0,"provenance":{"form":"10-K","class":"reported","filed":"2024-11-29","concept":"LongTermDebtNoncurrent","accession":"0001868941-24-000070","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"shares_diluted":null,"operating_income":null},{"cfo":{"value":-211232000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":-213341000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-02-04","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":607356000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-02-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001868941-25-000015","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":2109000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":186788000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":-41466000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"NetIncomeLoss","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2024-12-31","eps_diluted":{"value":-0.32,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"EarningsPerShareDiluted","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fiscal_label":"2025Q1","gross_profit":{"value":21201000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"GrossProfit","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":null,"shares_diluted":{"value":129482668.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"operating_income":null},{"cfo":{"value":-46184000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":-50537000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":568622000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-08","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001868941-25-000060","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":4353000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":431618000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":-31046000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"NetIncomeLoss","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2025-03-31","eps_diluted":{"value":-0.24,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"EarningsPerShareDiluted","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fiscal_label":"2025Q2","gross_profit":{"value":42582000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"GrossProfit","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":null,"shares_diluted":{"value":129985932.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"operating_income":null},{"cfo":{"value":-153865000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":-157427000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":436322000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-11","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001868941-25-000076","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":3562000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":602533000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":6252000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"NetIncomeLoss","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2025-06-30","eps_diluted":{"value":0.01,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"EarningsPerShareDiluted","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fiscal_label":"2025Q3","gross_profit":{"value":89099000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"GrossProfit","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":null,"shares_diluted":{"value":183645493.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"operating_income":null},{"cfo":{"value":265743000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":260883000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":690768000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":4860000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":1041891000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":17946000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"NetIncomeLoss","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2025-09-30","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":142903000.0,"provenance":{"form":"10-K","class":"derived","filed":"2025-11-25","concept":"GrossProfit","accession":"0001868941-25-000081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":null,"shares_diluted":null,"operating_income":null},{"cfo":{"value":-226792000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":-232619000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-02-04","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":452563000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":5827000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":475234000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":-45070000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"NetIncomeLoss","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2025-12-31","eps_diluted":{"value":-0.34,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"EarningsPerShareDiluted","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fiscal_label":"2026Q1","gross_profit":{"value":23049000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"GrossProfit","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":null,"shares_diluted":{"value":131522223.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-04","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001868941-26-000005","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"operating_income":null},{"cfo":{"value":-121113000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":-123595000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":387299000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":2482000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":464891000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":-20927000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"NetIncomeLoss","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2026-03-31","eps_diluted":{"value":-0.16,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"EarningsPerShareDiluted","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fiscal_label":"2026Q2","gross_profit":{"value":46630000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"GrossProfit","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":null,"shares_diluted":{"value":132542675.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001104659-26-056304","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"operating_income":null},{"cfo":{"value":-18629000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fcf":{"value":-19998000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"cash":{"value":339328000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"capex":{"value":1369000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-05","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"revenue":{"value":649848000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"net_income":{"value":-32817000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"NetIncomeLoss","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"period_end":"2026-06-30","eps_diluted":{"value":-0.24,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"EarningsPerShareDiluted","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"fiscal_label":"2026Q3","gross_profit":{"value":33241000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"GrossProfit","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"debt_long_term":null,"shares_diluted":{"value":138129139.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-05","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001868941-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001868941.json","retrieved_at":"2026-09-19T16:41:06+00:00"}},"operating_income":null}],"retrieved_at":"2026-09-19T16:41:06+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-3.837,"p50":-0.042,"p90":3.848,"p_up":0.487},"5d":{"p10":-7.958,"p50":-0.258,"p90":8.405,"p_up":0.48},"10d":{"p10":-10.609,"p50":-0.393,"p90":11.261,"p_up":0.473}},"state":"down/below/off/stuck/effort/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":"Our central question is execution, not whether storage demand exists. September guidance shows that a large backlog can coexist with losses and funding pressure. The next credible improvement is a repeatable chain from manufacturing output to delivered projects, collections and cash. We treat management’s FY2027 cash-neutral-to-positive objective as something to test. Leadership changes make operating accountability more visible, but do not themselves demonstrate recovered production or economics.","scenario_ranges":"The operating scenarios above vary named business assumptions. They are not price targets, probabilities, or the short-horizon historical memory bands.","what_changes_it":"Measured U.S. production versus plan, customer acceptance and cash receipts would strengthen the execution case. Another delivery reset, inventory growth without collections, or a financing requirement would weaken it. Rebuild the model when the company supplies its FY2027 plan."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1868941/000110465926108270/tm2625477d1_ex99-1.htm","title":"Fluence September 16 revised FY2026 guidance","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","title":"Fluence FY2026 Q3 earnings and financial statements","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000029/flnc-20260630.htm","title":"Fluence June 2026 Form 10-Q","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1868941/000110465926108270/tm2625477d1_8k.htm","title":"Fluence September 16 Form 8-K: operating leadership and guidance","retrieved":"2026-09-19"}],"business":{"drivers":["Manufacturing output and customer acceptance determine when backlog becomes revenue.","Project margin must cover operating costs, startup expense and execution overruns.","Inventory, supplier advances and collections determine funding needs before earnings recover."],"description":"Fluence supplies battery energy-storage systems, operating services and optimization software to utilities, developers and other large power users. Its economics depend on turning contracted projects into installed, accepted systems at an adequate margin. Equipment procurement and manufacturing come before final collection, so inventory, supplier advances and customer deposits can dominate cash generation. Services and software add recurring revenue, but the company remains exposed to large project schedules, battery supply and execution at manufacturing partners."},"earnings":{"source":"estimated from 10-Q filed 2026-08-05 plus 90 days","next_report_date":"2026-11-03"},"identity":{"cik":1868941,"sic":"3690","name":"Fluence Energy, Inc.","symbol":"FLNC","cluster":"AI infrastructure & power","exchange":"Nasdaq"},"research":{"risks":["Manufacturing delays, rework or penalties can erode margin while orders remain intact.","Customers can defer, modify or cancel projects; backlog is not cash.","Battery supply concentration, tariffs and procurement commitments constrain flexibility.","Restricted cash and letters of credit make headline liquidity different from spendable cash."],"title":"A backlog is only valuable when it converts","question":"Can Fluence deliver contracted projects without another large working-capital or margin shortfall?","economics":"Cells, inventory and supplier advances absorb funding ahead of shipment and acceptance; customer deposits can offset that need. Delays can postpone revenue while keeping costs and financing demands in place. Manufacturing scale is useful only when yield, logistics and project readiness support timely recognition. Related-party customers and suppliers also make ownership and counterparty structure relevant. September leadership changes put supply-chain execution at the center of the next review.","change_note":"First sourced company review and operating scenarios, replacing the corporate-history extract and incorporating September 16 guidance.","checkpoints":[{"event":"FY2026 results and FY2027 plan","watch":"Reconcile revenue and adjusted EBITDA to September guidance; inspect production milestones, working capital and funding.","timing":"When the issuer announces the reporting date","date_status":"event_driven"},{"event":"Execution disclosures","watch":"Track production versus plan, delayed-project delivery and operating cash. Date each model revision.","timing":"Each material filing or operating update","date_status":"event_driven"}],"countercase":"The strongest competing explanation is that losses mainly reflect a difficult manufacturing transition. If corrective work stabilizes output and delayed projects retain their economics, demand could support recovery without a matching increase in fixed costs. The evidence needed is delivered and paid-for work. Order intake alone cannot settle that question.","limitations":["Financial actuals are June 30, 2026. September 16 guidance and management changes are incorporated; no September cash balance was reported in the reviewed sources.","The historical table has unresolved operating-income and long-term-debt mappings. Empty cells are unknown, not zero. Net income is attributable to the listed parent; the release also reports consolidated loss before noncontrolling interests.","Q4 EPS and diluted shares are not filled by subtracting annual and nine-month per-share figures.","This initial model is not a reconciled three-statement workbook. FY2027 quarterly phasing is provisional."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario; calculated from the operating-model inputs below. Not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":810027000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario; calculated from the operating-model inputs below. Not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":600000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario; calculated from the operating-model inputs below. Not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":690000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario; calculated from the operating-model inputs below. Not consensus or company guidance.","class":"estimate","period":"2027Q3","revenue":750000000.0}],"basis":"Desk base scenario from the operating model; not consensus.","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":"revenue_9m","case":"shared","kind":"reported","unit":"USD_millions","basis":"Consolidated revenue, including related parties.","label":"Reported nine-month revenue","value":1589.973,"period":"2026 9M","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","source_date":"2026-08-05"},{"id":"ebitda_9m","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company non-GAAP measure; rounded to disclosed $0.1M.","label":"Reported nine-month adjusted EBITDA","value":-90.8,"period":"2026 9M","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","source_date":"2026-08-05"},{"id":"cfo_9m","case":"shared","kind":"reported","unit":"USD_millions","basis":"GAAP operating cash flow.","label":"Reported nine-month operating cash","value":-366.534,"period":"2026 9M","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","source_date":"2026-08-05"},{"id":"capex_ppe_9m","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cash purchases of property and equipment.","label":"Nine-month PP&E capex","value":9.678,"period":"2026 9M","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","source_date":"2026-08-05"},{"id":"capex_software_9m","case":"shared","kind":"reported","unit":"USD_millions","basis":"Separate investing cash-flow line.","label":"Nine-month software and other capex","value":11.656,"period":"2026 9M","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","source_date":"2026-08-05"},{"id":"capex_9m","case":"shared","kind":"derived","unit":"USD_millions","basis":"PP&E plus capitalized software and other.","label":"Nine-month combined capex","value":21.334000000000003,"period":"2026 9M","formula":{"op":"sum","refs":["capex_ppe_9m","capex_software_9m"]},"source_url":null,"source_date":null},{"id":"fy26_revenue_guide","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Approximately $2.4B; replaces the August $3.0B midpoint.","label":"Latest FY2026 revenue guidance","value":2400.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000110465926108270/tm2625477d1_ex99-1.htm","source_date":"2026-09-16"},{"id":"fy26_ebitda_guide","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Approximately $200M loss; no forward GAAP reconciliation available.","label":"Latest FY2026 adjusted EBITDA guidance","value":-200.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000110465926108270/tm2625477d1_ex99-1.htm","source_date":"2026-09-16"},{"id":"backlog_june","case":"shared","kind":"reported","unit":"USD_millions","basis":"Rounded disclosure. Timing, cancellations and mix prevent treating backlog as annual sales.","label":"Contracted backlog","value":6400.0,"period":"2026-06-30","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","source_date":"2026-08-05"},{"id":"cash_june","case":"shared","kind":"reported","unit":"USD_millions","basis":"Excludes restricted cash; June cash is not a September balance.","label":"Unrestricted cash and equivalents","value":339.328,"period":"2026-06-30","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000029/flnc-20260630.htm","source_date":"2026-08-05"},{"id":"liquidity_june","case":"shared","kind":"reported","unit":"USD_millions","basis":"Includes cash, restricted cash and available facilities net of letters of credit; not all cash.","label":"Total liquidity","value":863.0,"period":"2026-06-30","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","source_date":"2026-08-05"},{"id":"downside_fy26_rev","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity around approximate September guidance; not a new company range.","label":"FY2026 revenue case","value":2300.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy26_eb","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity around the September loss outlook.","label":"FY2026 adjusted EBITDA case","value":-230.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_q4_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Stress collection and inventory release after nine-month cash use; not company cash guidance.","label":"Q4 operating cash assumption","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk combined-capex assumption anchored to latest nine-month spend.","label":"Q4 PP&E and software capex","value":12.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_q4_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year case less reported nine-month revenue.","label":"Q4 implied revenue","value":710.027,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_fy26_rev","revenue_9m"]},"source_url":null,"source_date":null},{"id":"downside_q4_eb","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year case less reported nine-month adjusted EBITDA; subject to rounding.","label":"Q4 implied adjusted EBITDA","value":-139.2,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_fy26_eb","ebitda_9m"]},"source_url":null,"source_date":null},{"id":"downside_q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less PP&E and software capex; excludes financing.","label":"Q4 cash after combined capex","value":-12.0,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_q4_cash","downside_q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy26_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Nine-month actual plus assumed Q4 cash.","label":"FY2026 operating cash","value":-366.534,"period":"FY2026","formula":{"op":"sum","refs":["cfo_9m","downside_q4_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy26_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Nine-month actual plus Q4 assumption.","label":"FY2026 combined capex","value":33.334,"period":"FY2026","formula":{"op":"sum","refs":["capex_9m","downside_q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy26_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less combined capex.","label":"FY2026 cash after combined capex","value":-399.868,"period":"FY2026","formula":{"op":"subtract","refs":["downside_fy26_cash","downside_fy26_capex"]},"source_url":null,"source_date":null},{"id":"downside_delivery_factor","case":"downside","kind":"assumption","unit":"ratio","basis":"Relative to this FY2026 case. Tests execution recovery; backlog does not set the factor. A factor of 1.25 means 25% growth.","label":"FY2027 delivery / revenue factor","value":1.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_eb_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Tests execution and cost absorption, including possible continued losses. Not GAAP operating margin.","label":"FY2027 adjusted EBITDA margin","value":-0.06,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_cash_bridge","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Bundled working-capital, tax, interest and other cash effects. Zero does not assert zero working-capital movement.","label":"FY2027 EBITDA-to-operating-cash adjustment","value":-30.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for PP&E and software; not management guidance.","label":"FY2027 combined capex","value":35.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"FY2026 scenario revenue times delivery factor.","label":"FY2027 revenue","value":2300.0,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy26_rev","downside_delivery_factor"]},"source_url":null,"source_date":null},{"id":"downside_fy27_eb","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times assumed adjusted EBITDA margin.","label":"FY2027 adjusted EBITDA","value":-138.0,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy27_rev","downside_eb_margin"]},"source_url":null,"source_date":null},{"id":"downside_fy27_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Adjusted EBITDA plus assumed cash bridge.","label":"FY2027 operating cash","value":-168.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_fy27_eb","downside_cash_bridge"]},"source_url":null,"source_date":null},{"id":"downside_fy27_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash less combined capex.","label":"FY2027 cash after combined capex","value":-203.0,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy27_cash","downside_fy27_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy27q1_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27q1_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":460.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_rev","downside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q1_eb","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":-27.6,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_eb","downside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q1_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":-33.6,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_cash","downside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q1_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":7.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_capex","downside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-40.6,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_fcf","downside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q2_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.23,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27q2_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":529.0,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_rev","downside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q2_eb","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":-31.740000000000002,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_eb","downside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q2_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":-38.64,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_cash","downside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q2_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":8.05,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_capex","downside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-46.690000000000005,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_fcf","downside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q3_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.25,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27q3_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":575.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_rev","downside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q3_eb","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":-34.5,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_eb","downside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q3_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":-42.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_cash","downside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":8.75,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_capex","downside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-50.75,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_fcf","downside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q4_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.32,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27q4_rev","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":736.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_rev","downside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q4_eb","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":-44.160000000000004,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_eb","downside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q4_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":-53.76,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_cash","downside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":11.200000000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_capex","downside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_fy27q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-64.96000000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_fcf","downside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"base_fy26_rev","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity around approximate September guidance; not a new company range.","label":"FY2026 revenue case","value":2400.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_fy26_eb","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity around the September loss outlook.","label":"FY2026 adjusted EBITDA case","value":-200.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_q4_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Stress collection and inventory release after nine-month cash use; not company cash guidance.","label":"Q4 operating cash assumption","value":100.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk combined-capex assumption anchored to latest nine-month spend.","label":"Q4 PP&E and software capex","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_q4_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year case less reported nine-month revenue.","label":"Q4 implied revenue","value":810.027,"period":"2026Q4","formula":{"op":"subtract","refs":["base_fy26_rev","revenue_9m"]},"source_url":null,"source_date":null},{"id":"base_q4_eb","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year case less reported nine-month adjusted EBITDA; subject to rounding.","label":"Q4 implied adjusted EBITDA","value":-109.2,"period":"2026Q4","formula":{"op":"subtract","refs":["base_fy26_eb","ebitda_9m"]},"source_url":null,"source_date":null},{"id":"base_q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less PP&E and software capex; excludes financing.","label":"Q4 cash after combined capex","value":90.0,"period":"2026Q4","formula":{"op":"subtract","refs":["base_q4_cash","base_q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy26_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Nine-month actual plus assumed Q4 cash.","label":"FY2026 operating cash","value":-266.534,"period":"FY2026","formula":{"op":"sum","refs":["cfo_9m","base_q4_cash"]},"source_url":null,"source_date":null},{"id":"base_fy26_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Nine-month actual plus Q4 assumption.","label":"FY2026 combined capex","value":31.334000000000003,"period":"FY2026","formula":{"op":"sum","refs":["capex_9m","base_q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy26_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less combined capex.","label":"FY2026 cash after combined capex","value":-297.868,"period":"FY2026","formula":{"op":"subtract","refs":["base_fy26_cash","base_fy26_capex"]},"source_url":null,"source_date":null},{"id":"base_delivery_factor","case":"base","kind":"assumption","unit":"ratio","basis":"Relative to this FY2026 case. Tests execution recovery; backlog does not set the factor. A factor of 1.25 means 25% growth.","label":"FY2027 delivery / revenue factor","value":1.25,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_eb_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Tests execution and cost absorption, including possible continued losses. Not GAAP operating margin.","label":"FY2027 adjusted EBITDA margin","value":0.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_cash_bridge","case":"base","kind":"assumption","unit":"USD_millions","basis":"Bundled working-capital, tax, interest and other cash effects. Zero does not assert zero working-capital movement.","label":"FY2027 EBITDA-to-operating-cash adjustment","value":0.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for PP&E and software; not management guidance.","label":"FY2027 combined capex","value":30.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"FY2026 scenario revenue times delivery factor.","label":"FY2027 revenue","value":3000.0,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy26_rev","base_delivery_factor"]},"source_url":null,"source_date":null},{"id":"base_fy27_eb","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times assumed adjusted EBITDA margin.","label":"FY2027 adjusted EBITDA","value":0.0,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy27_rev","base_eb_margin"]},"source_url":null,"source_date":null},{"id":"base_fy27_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Adjusted EBITDA plus assumed cash bridge.","label":"FY2027 operating cash","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["base_fy27_eb","base_cash_bridge"]},"source_url":null,"source_date":null},{"id":"base_fy27_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash less combined capex.","label":"FY2027 cash after combined capex","value":-30.0,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy27_cash","base_fy27_capex"]},"source_url":null,"source_date":null},{"id":"base_fy27q1_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27q1_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":600.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_rev","base_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q1_eb","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_eb","base_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q1_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_cash","base_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q1_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":6.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_capex","base_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-6.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_fcf","base_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q2_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.23,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27q2_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":690.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_rev","base_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q2_eb","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_eb","base_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q2_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_cash","base_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q2_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":6.9,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_capex","base_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-6.9,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_fcf","base_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q3_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.25,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27q3_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":750.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_rev","base_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q3_eb","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_eb","base_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q3_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_cash","base_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":7.5,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_capex","base_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-7.5,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_fcf","base_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q4_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.32,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27q4_rev","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":960.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_rev","base_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q4_eb","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_eb","base_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q4_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_cash","base_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":9.6,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_capex","base_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"base_fy27q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":-9.6,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_fcf","base_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy26_rev","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity around approximate September guidance; not a new company range.","label":"FY2026 revenue case","value":2500.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy26_eb","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk sensitivity around the September loss outlook.","label":"FY2026 adjusted EBITDA case","value":-170.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_q4_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Stress collection and inventory release after nine-month cash use; not company cash guidance.","label":"Q4 operating cash assumption","value":200.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk combined-capex assumption anchored to latest nine-month spend.","label":"Q4 PP&E and software capex","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_q4_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year case less reported nine-month revenue.","label":"Q4 implied revenue","value":910.027,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_fy26_rev","revenue_9m"]},"source_url":null,"source_date":null},{"id":"upside_q4_eb","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year case less reported nine-month adjusted EBITDA; subject to rounding.","label":"Q4 implied adjusted EBITDA","value":-79.2,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_fy26_eb","ebitda_9m"]},"source_url":null,"source_date":null},{"id":"upside_q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less PP&E and software capex; excludes financing.","label":"Q4 cash after combined capex","value":192.0,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_q4_cash","upside_q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy26_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Nine-month actual plus assumed Q4 cash.","label":"FY2026 operating cash","value":-166.534,"period":"FY2026","formula":{"op":"sum","refs":["cfo_9m","upside_q4_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy26_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Nine-month actual plus Q4 assumption.","label":"FY2026 combined capex","value":29.334000000000003,"period":"FY2026","formula":{"op":"sum","refs":["capex_9m","upside_q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy26_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less combined capex.","label":"FY2026 cash after combined capex","value":-195.868,"period":"FY2026","formula":{"op":"subtract","refs":["upside_fy26_cash","upside_fy26_capex"]},"source_url":null,"source_date":null},{"id":"upside_delivery_factor","case":"upside","kind":"assumption","unit":"ratio","basis":"Relative to this FY2026 case. Tests execution recovery; backlog does not set the factor. A factor of 1.25 means 25% growth.","label":"FY2027 delivery / revenue factor","value":1.4,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_eb_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Tests execution and cost absorption, including possible continued losses. Not GAAP operating margin.","label":"FY2027 adjusted EBITDA margin","value":0.04,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_cash_bridge","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Bundled working-capital, tax, interest and other cash effects. Zero does not assert zero working-capital movement.","label":"FY2027 EBITDA-to-operating-cash adjustment","value":30.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption for PP&E and software; not management guidance.","label":"FY2027 combined capex","value":30.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"FY2026 scenario revenue times delivery factor.","label":"FY2027 revenue","value":3500.0,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy26_rev","upside_delivery_factor"]},"source_url":null,"source_date":null},{"id":"upside_fy27_eb","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times assumed adjusted EBITDA margin.","label":"FY2027 adjusted EBITDA","value":140.0,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy27_rev","upside_eb_margin"]},"source_url":null,"source_date":null},{"id":"upside_fy27_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Adjusted EBITDA plus assumed cash bridge.","label":"FY2027 operating cash","value":170.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_fy27_eb","upside_cash_bridge"]},"source_url":null,"source_date":null},{"id":"upside_fy27_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash less combined capex.","label":"FY2027 cash after combined capex","value":140.0,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy27_cash","upside_fy27_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy27q1_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27q1_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":700.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_rev","upside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q1_eb","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":28.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_eb","upside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q1_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":34.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_cash","upside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q1_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":6.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_capex","upside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":28.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_fcf","upside_fy27q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q2_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.23,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27q2_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":805.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_rev","upside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q2_eb","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":32.2,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_eb","upside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q2_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":39.1,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_cash","upside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q2_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":6.9,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_capex","upside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":32.2,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_fcf","upside_fy27q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q3_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.25,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27q3_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":875.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_rev","upside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q3_eb","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":35.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_eb","upside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q3_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":42.5,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_cash","upside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":7.5,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_capex","upside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":35.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_fcf","upside_fy27q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q4_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Provisional seasonality. All metrics use the same weight; actual cash seasonality can differ materially.","label":"Quarter share of annual case","value":0.32,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27q4_rev","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: rev","value":1120.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_rev","upside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q4_eb","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: eb","value":44.800000000000004,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_eb","upside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q4_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: cash","value":54.4,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_cash","upside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: capex","value":9.6,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_capex","upside_fy27q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_fy27q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario times explicit quarterly weight.","label":"Quarter allocation: fcf","value":44.800000000000004,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_fcf","upside_fy27q4_weight"]},"source_url":null,"source_date":null}],"title":"Fluence: delivery and cash-conversion scenarios","method":"FY2026 starts with September 16 guidance, not the superseded August range. Q4 equals our full-year case less reported nine-month results. FY2027 revenue scales each FY2026 case by an explicit delivery factor; adjusted EBITDA uses a separate margin assumption. Quarterly FY2027 values allocate the annual case 20% / 23% / 25% / 32%. Operating cash is an explicit stress assumption, not inferred from backlog or adjusted EBITDA alone. No scenario probability is assigned.","metrics":{"cfo":"Operating cash ($M)","capex":"PP&E + software capex ($M)","revenue":"Revenue ($M)","adj_ebitda":"Adjusted EBITDA ($M)","cash_after_capex":"Cash after capex ($M)"},"outputs":[{"case":"downside","period":"2026Q4","values":{"cfo":0.0,"capex":12.0,"revenue":710.027,"adj_ebitda":-139.2,"cash_after_capex":-12.0},"metrics":{"cfo":"downside_q4_cash","capex":"downside_q4_capex","revenue":"downside_q4_rev","adj_ebitda":"downside_q4_eb","cash_after_capex":"downside_q4_fcf"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2027Q1","values":{"cfo":-33.6,"capex":7.0,"revenue":460.0,"adj_ebitda":-27.6,"cash_after_capex":-40.6},"metrics":{"cfo":"downside_fy27q1_cash","capex":"downside_fy27q1_capex","revenue":"downside_fy27q1_rev","adj_ebitda":"downside_fy27q1_eb","cash_after_capex":"downside_fy27q1_fcf"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q2","values":{"cfo":-38.64,"capex":8.05,"revenue":529.0,"adj_ebitda":-31.740000000000002,"cash_after_capex":-46.690000000000005},"metrics":{"cfo":"downside_fy27q2_cash","capex":"downside_fy27q2_capex","revenue":"downside_fy27q2_rev","adj_ebitda":"downside_fy27q2_eb","cash_after_capex":"downside_fy27q2_fcf"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q3","values":{"cfo":-42.0,"capex":8.75,"revenue":575.0,"adj_ebitda":-34.5,"cash_after_capex":-50.75},"metrics":{"cfo":"downside_fy27q3_cash","capex":"downside_fy27q3_capex","revenue":"downside_fy27q3_rev","adj_ebitda":"downside_fy27q3_eb","cash_after_capex":"downside_fy27q3_fcf"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":-366.534,"capex":33.334,"revenue":2300.0,"adj_ebitda":-230.0,"cash_after_capex":-399.868},"metrics":{"cfo":"downside_fy26_cash","capex":"downside_fy26_capex","revenue":"downside_fy26_rev","adj_ebitda":"downside_fy26_eb","cash_after_capex":"downside_fy26_fcf"},"frequency":"year","period_end":"2026-09-30"},{"case":"downside","period":"FY2027","values":{"cfo":-168.0,"capex":35.0,"revenue":2300.0,"adj_ebitda":-138.0,"cash_after_capex":-203.0},"metrics":{"cfo":"downside_fy27_cash","capex":"downside_fy27_capex","revenue":"downside_fy27_rev","adj_ebitda":"downside_fy27_eb","cash_after_capex":"downside_fy27_fcf"},"frequency":"year","period_end":"2027-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":100.0,"capex":10.0,"revenue":810.027,"adj_ebitda":-109.2,"cash_after_capex":90.0},"metrics":{"cfo":"base_q4_cash","capex":"base_q4_capex","revenue":"base_q4_rev","adj_ebitda":"base_q4_eb","cash_after_capex":"base_q4_fcf"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2027Q1","values":{"cfo":0.0,"capex":6.0,"revenue":600.0,"adj_ebitda":0.0,"cash_after_capex":-6.0},"metrics":{"cfo":"base_fy27q1_cash","capex":"base_fy27q1_capex","revenue":"base_fy27q1_rev","adj_ebitda":"base_fy27q1_eb","cash_after_capex":"base_fy27q1_fcf"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q2","values":{"cfo":0.0,"capex":6.9,"revenue":690.0,"adj_ebitda":0.0,"cash_after_capex":-6.9},"metrics":{"cfo":"base_fy27q2_cash","capex":"base_fy27q2_capex","revenue":"base_fy27q2_rev","adj_ebitda":"base_fy27q2_eb","cash_after_capex":"base_fy27q2_fcf"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q3","values":{"cfo":0.0,"capex":7.5,"revenue":750.0,"adj_ebitda":0.0,"cash_after_capex":-7.5},"metrics":{"cfo":"base_fy27q3_cash","capex":"base_fy27q3_capex","revenue":"base_fy27q3_rev","adj_ebitda":"base_fy27q3_eb","cash_after_capex":"base_fy27q3_fcf"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":-266.534,"capex":31.334000000000003,"revenue":2400.0,"adj_ebitda":-200.0,"cash_after_capex":-297.868},"metrics":{"cfo":"base_fy26_cash","capex":"base_fy26_capex","revenue":"base_fy26_rev","adj_ebitda":"base_fy26_eb","cash_after_capex":"base_fy26_fcf"},"frequency":"year","period_end":"2026-09-30"},{"case":"base","period":"FY2027","values":{"cfo":0.0,"capex":30.0,"revenue":3000.0,"adj_ebitda":0.0,"cash_after_capex":-30.0},"metrics":{"cfo":"base_fy27_cash","capex":"base_fy27_capex","revenue":"base_fy27_rev","adj_ebitda":"base_fy27_eb","cash_after_capex":"base_fy27_fcf"},"frequency":"year","period_end":"2027-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":200.0,"capex":8.0,"revenue":910.027,"adj_ebitda":-79.2,"cash_after_capex":192.0},"metrics":{"cfo":"upside_q4_cash","capex":"upside_q4_capex","revenue":"upside_q4_rev","adj_ebitda":"upside_q4_eb","cash_after_capex":"upside_q4_fcf"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2027Q1","values":{"cfo":34.0,"capex":6.0,"revenue":700.0,"adj_ebitda":28.0,"cash_after_capex":28.0},"metrics":{"cfo":"upside_fy27q1_cash","capex":"upside_fy27q1_capex","revenue":"upside_fy27q1_rev","adj_ebitda":"upside_fy27q1_eb","cash_after_capex":"upside_fy27q1_fcf"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q2","values":{"cfo":39.1,"capex":6.9,"revenue":805.0,"adj_ebitda":32.2,"cash_after_capex":32.2},"metrics":{"cfo":"upside_fy27q2_cash","capex":"upside_fy27q2_capex","revenue":"upside_fy27q2_rev","adj_ebitda":"upside_fy27q2_eb","cash_after_capex":"upside_fy27q2_fcf"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q3","values":{"cfo":42.5,"capex":7.5,"revenue":875.0,"adj_ebitda":35.0,"cash_after_capex":35.0},"metrics":{"cfo":"upside_fy27q3_cash","capex":"upside_fy27q3_capex","revenue":"upside_fy27q3_rev","adj_ebitda":"upside_fy27q3_eb","cash_after_capex":"upside_fy27q3_fcf"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":-166.534,"capex":29.334000000000003,"revenue":2500.0,"adj_ebitda":-170.0,"cash_after_capex":-195.868},"metrics":{"cfo":"upside_fy26_cash","capex":"upside_fy26_capex","revenue":"upside_fy26_rev","adj_ebitda":"upside_fy26_eb","cash_after_capex":"upside_fy26_fcf"},"frequency":"year","period_end":"2026-09-30"},{"case":"upside","period":"FY2027","values":{"cfo":170.0,"capex":30.0,"revenue":3500.0,"adj_ebitda":140.0,"cash_after_capex":140.0},"metrics":{"cfo":"upside_fy27_cash","capex":"upside_fy27_capex","revenue":"upside_fy27_rev","adj_ebitda":"upside_fy27_eb","cash_after_capex":"upside_fy27_fcf"},"frequency":"year","period_end":"2027-09-30"}],"highlights":["revenue_9m","ebitda_9m","cfo_9m","fy26_revenue_guide","fy26_ebitda_guide","backlog_june","cash_june","liquidity_june"],"limitations":["Initial operating sensitivities, not a complete three-statement model or management FY2027 guidance. The company plans to provide its FY2027 financial update with FY2026 results.","FY2027 cash depends on inventory, supplier advances, collections and customer deposits. The EBITDA-to-cash adjustment bundles those movements with taxes, interest and other cash items; replace the assumption as detail becomes available.","Modeled cash after capex subtracts PP&E and capitalized software. Historical generic FCF subtracts only PP&E; neither equals the company-defined supply-chain-financing-adjusted free cash flow.","No EPS, equity valuation or end-cash forecast: noncontrolling ownership, tax receivable obligations, restricted cash, financing and dilution require separate bridges. Backlog is context, not guaranteed annual revenue."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}