{"meta":{"as_of":"2026-09-25","revision":9,"skeleton":false,"compiled_at":"2026-09-25T11:15:47.206289+00:00","extract_url":null,"extract_form":null,"authored_hash":"1c7702d966bc3955587890a8580f3e56","extract_filed":null,"extract_source":"authored","generated_hash":"628e2cb151f831901939d1e6485bee29","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-20"},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"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":"2026-09-24T11:15:54+00:00","reviewed_through":null}},"operating_income":null}],"retrieved_at":"2026-09-24T11:15:54+00:00"},"notes":[],"memory":{"as_of":"2026-09-24","bands":{"1d":{"n":300,"p10":-3.255,"p50":-0.131,"p90":2.227,"p_up":0.46,"censored":null},"5d":{"n":300,"p10":-5.955,"p50":0.211,"p90":5.47,"p_up":0.513,"censored":null},"10d":{"n":300,"p10":-9.088,"p50":0.186,"p90":9.934,"p_up":0.51,"censored":null},"21d":{"n":273,"p10":-10.975,"p50":0.826,"p90":13.809,"p_up":0.549,"censored":0},"63d":{"n":238,"p10":-20.615,"p50":4.821,"p90":37.956,"p_up":0.613,"censored":0},"126d":{"n":177,"p10":-36.459,"p50":0.009,"p90":48.929,"p_up":0.503,"censored":0},"252d":{"n":159,"p10":-47.733,"p50":0.397,"p90":75.1,"p_up":0.503,"censored":0}},"state":"down/below/off/stuck/ordinary/mid/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. The new EVE supply framework expands procurement capacity; it does not establish customer sales or resolve Houston execution.","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. Separate recoverable delivery timing from penalties and startup costs; test procurement commitments against orders, deposits and available funding."},"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":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000028/flncq3fy26earningspressrel.htm","title":"Fluence FY2026 Q3 earnings and financial statements","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1868941/000186894126000029/flnc-20260630.htm","title":"Fluence June 2026 Form 10-Q","retrieved":"2026-09-20"},{"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":"2026-09-20"},{"url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","title":"Fluence September 16 financial update: guidance bridge and FY2027 framework","retrieved":"2026-09-20"},{"url":"https://money.finance.sina.com.cn/corp/view/vCB_AllBulletinDetail.php?id=12609819&stockid=300014","title":"EVE Energy issuer announcement 2026-118, September 18 supply framework (original Chinese announcement reproduced by Sina)","retrieved":"2026-09-20"},{"url":"https://www.globenewswire.com/news-release/2026/09/17/3364337/23044/en/flnc-investigation-fluence-energy-investors-should-contact-block-leviton-llp-to-possibly-recover-losses.html","title":"Block & Leviton September 17 investigation notice; allegation and solicitation, not a court finding","retrieved":"2026-09-20"}],"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 concentration, tariffs and EVE procurement commitments can increase inventory and funding exposure. Pricing, payment terms and project matching require purchase-order evidence.","Restricted cash and letters of credit make headline liquidity different from spendable cash.","The June 10-Q discloses an SEC financial-reporting investigation and project/shareholder litigation. Management did not expect the SEC matter to be material based on then-known information, but its outcome and duration were uncertain.","September law-firm investigations concern manufacturing disclosures. They are separate from the existing SEC matter; allegations and investor solicitations do not establish liability."],"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. EVE discloses 16 GWh of committed 2027 deliveries and 190 GWh of reserved 2028-2031 capacity, totaling 206 GWh. Specific purchases remain subject to later orders; these are supplier-side quantities, not Fluence customer backlog.","change_note":"Reviewed September 20: adds EVE procurement terms, the September guidance bridge, November action-plan checkpoint and specific reporting/litigation risks. All scenarios recompiled; existing FY2026 guidance and explicit FY2027 assumptions remain unchanged.","checkpoints":[{"event":"FY2026 results and FY2027 plan","watch":"Test the action plan and quarterly U.S. production reporting against September guidance. Reconcile FY2027 backlog with deliveries, margin, working capital and any funding need.","timing":"November 2026 update planned; exact reporting date unconfirmed","date_status":"estimated"},{"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"},{"event":"EVE supply commitments and project matching","watch":"Track the 16 GWh 2027 commitment separately from 190 GWh reserved later capacity; verify pricing, payment obligations, qualification and matching customer projects before changing revenue or cash assumptions.","timing":"As purchase orders and subsequent results are disclosed","date_status":"event_driven"},{"event":"Financial-reporting inquiry and litigation","watch":"Track the existing SEC inquiry, project dispute and derivative cases separately from September law-firm solicitations. Review any amended complaints, findings, reserves or quantified costs; do not treat the earlier dismissal without prejudice as final closure.","timing":"Subsequent SEC filings or court/regulatory developments","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.","EVE discloses a framework subject to later purchase orders, not 206 GWh of unconditional end-customer orders. No disclosed unit pricing or payment schedule supports a dollar purchase obligation or additional modeled revenue.","Legal posture follows the June 10-Q and current law-firm notices: the securities complaint was dismissed without prejudice in March, derivative actions remain disclosed and the Diablo disgorgement claim was dismissed in December 2025. Other claims are disputed; no invented loss reserve enters the scenarios."],"reviewed_at":"2026-09-20"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":810027000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":600000000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":690000000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). 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. 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":"sep_production_delay","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Reduction versus prior outlook; not a separate subtraction from revised guidance.","label":"Production-delay revenue reduction","value":450.0,"period":"FY2026","formula":null,"source_url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","source_date":"2026-09-16"},{"id":"sep_penalties","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Contra-revenue component; also included in the EBITDA bridge, not two separate charges.","label":"Late-delivery penalties","value":65.0,"period":"FY2026","formula":null,"source_url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","source_date":"2026-09-16"},{"id":"sep_logistics_delay","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Remaining revenue outlook reduction.","label":"Logistics and customer-readiness reduction","value":85.0,"period":"FY2026","formula":null,"source_url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","source_date":"2026-09-16"},{"id":"sep_shifted_margin","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"EBITDA effect of revenue timing, distinct from the penalty amount.","label":"Margin shifted with revenue into FY2027","value":65.0,"period":"FY2026","formula":null,"source_url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","source_date":"2026-09-16"},{"id":"sep_rollout_cost","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Incremental expected cost in the revised outlook.","label":"Initial new-product rollout cost","value":35.0,"period":"FY2026","formula":null,"source_url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","source_date":"2026-09-16"},{"id":"sep_houston_cost","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Incremental expected production cost in the revised outlook.","label":"Initial Houston volume and quality cost","value":25.0,"period":"FY2026","formula":null,"source_url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","source_date":"2026-09-16"},{"id":"sep_fy27_backlog","case":"shared","kind":"reported","unit":"USD_millions","basis":"Approximate future delivery backlog; not recognized revenue or guaranteed collections.","label":"FY2027 backlog at September 16","value":2900.0,"period":"2026-09-16","formula":null,"source_url":"https://fluenceenergy.gcs-web.com/static-files/d330b44f-26f5-4f41-85b7-9958b8985873","source_date":"2026-09-16"},{"id":"sep_revenue_reduction","case":"shared","kind":"derived","unit":"USD_millions","basis":"Explanation of the September reset, already reflected in the revised guidance anchors.","label":"Total revenue outlook reduction","value":600.0,"period":"FY2026","formula":{"op":"sum","refs":["sep_production_delay","sep_penalties","sep_logistics_delay"]},"source_url":null,"source_date":null},{"id":"sep_ebitda_reduction","case":"shared","kind":"derived","unit":"USD_millions","basis":"Explanation of the September reset, already reflected in the revised guidance anchors.","label":"Total adjusted EBITDA outlook reduction","value":190.0,"period":"FY2026","formula":{"op":"sum","refs":["sep_shifted_margin","sep_penalties","sep_rollout_cost","sep_houston_cost"]},"source_url":null,"source_date":null},{"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. September guidance-bridge cells explain reductions already included in the FY2026 anchors; do not subtract them again. Supplier capacity is excluded from revenue.","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","sep_penalties","sep_revenue_reduction","sep_ebitda_reduction","sep_fy27_backlog"],"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.","The $600M revenue reduction includes $65M of late-delivery penalties, so it is not all deferred FY2027 sales. September FY2027 backlog is context, not revenue guidance; the cash and capital aims remain objectives."],"reviewed_at":"2026-09-20","schema_version":"operating_model.v1"}}