{"meta":{"as_of":"2026-09-19","revision":5,"skeleton":false,"compiled_at":"2026-09-19T20:45:31.008789+00:00","extract_url":null,"extract_form":null,"authored_hash":"e2fb732abe5dad20f983aaf2e310c7f3","extract_filed":null,"extract_source":"authored","generated_hash":"549ac6b0d98826f28e3663b6499b6695","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"Hinge Health, Inc.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","quarters":[{"cfo":{"value":28398000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":28083000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":267534000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":315000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":100615000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":341000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"NetIncomeLoss","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":0.01,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"EarningsPerShareDiluted","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":79257000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"GrossProfit","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":16584000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"operating_income":{"value":-3845000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"OperatingIncomeLoss","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}},{"cfo":{"value":38339000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":38182000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":300785000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-03-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":157000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":117256000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":27116000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"NetIncomeLoss","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":96088000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"GrossProfit","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":20910000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"OperatingIncomeLoss","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}},{"cfo":{"value":4925000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":4874000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":288482000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":51000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":123825000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":17139000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":1.31,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":100233000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":92746000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"operating_income":{"value":13137000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}},{"cfo":{"value":20225000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":20028000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":237170000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":197000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":139098000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":-575651000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":-13.1,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"EarningsPerShareDiluted","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":97763000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"GrossProfit","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":43931000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"operating_income":{"value":-580671000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"OperatingIncomeLoss","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}},{"cfo":{"value":82398000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":82346000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":261342000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":52000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":154211000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":-1844000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"NetIncomeLoss","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":-0.02,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"EarningsPerShareDiluted","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":126199000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"GrossProfit","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":78858000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"operating_income":{"value":-6093000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"OperatingIncomeLoss","accession":"0001193125-25-272353","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}},{"cfo":{"value":63893000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":63485000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":207995000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":408000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":170726000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":32095000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"NetIncomeLoss","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":144027000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"GrossProfit","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":27256000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-03","concept":"OperatingIncomeLoss","accession":"0001628280-26-013808","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}},{"cfo":{"value":43083000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":43000000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":186671000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":83000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":182307000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":35128000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":0.41,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":154233000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":82394000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"operating_income":{"value":32069000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0001628280-26-032224","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}},{"cfo":{"value":101413000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fcf":{"value":101290000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"cash":{"value":286224000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"capex":{"value":123000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"revenue":{"value":212817000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"net_income":{"value":43690000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"NetIncomeLoss","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":0.52,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"EarningsPerShareDiluted","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":183949000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"GrossProfit","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":83424000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}},"operating_income":{"value":40440000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-06","concept":"OperatingIncomeLoss","accession":"0001628280-26-054327","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001673743.json","retrieved_at":"2026-09-19T20:45:30+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T20:45:30+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-4.309,"p50":-0.007,"p90":4.309,"p_up":0.497},"5d":{"p10":-7.36,"p50":0.293,"p90":8.346,"p_up":0.527},"10d":{"p10":-9.919,"p50":0.237,"p90":13.55,"p_up":0.512}},"state":"up/above/near/clear/effort/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":"Q2 growth and cash were strong, but the cash conversion includes substantial advance billing. Cylinder is now closed, not merely a pending agreement. The model allocates provisional acquired sales inside total revenue and separates purchase cash from operating performance. The new office lease and buyback authorization create additional capital choices; neither is treated as an immediate recurring operating expense.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track engagement and billings against revenue recognized over service periods, then commission investment and collections. Require reported acquired contribution and purchase accounting before interpreting the provisional Cylinder assumptions as a company forecast."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","title":"August 4 Q2 results, outlook and cash reconciliation","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","title":"August 6 Form 10-Q: revenue, commissions and cash","retrieved":"2026-09-19"},{"url":"https://www.hingehealth.com/resources/press-releases/hinge-health-officially-welcomes-cylinder-health/","title":"September 1 official confirmation of Cylinder closing","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026058439/hnge-20260818.htm","title":"August 21 office lease commitments","retrieved":"2026-09-19"}],"business":{"drivers":["Client adoption and member engagement becoming billable care","Legacy growth and the closed Cylinder integration","Advance collections, commissions and capital deployment"],"description":"Hinge Health sells employer and health-plan access to digital musculoskeletal and migraine care, combining software, connected devices and clinicians. Revenue depends on members engaging under customer contracts, rather than simply the number of eligible lives. The September 1 acquisition of Cylinder adds gastrointestinal care. Advance billing, sales commissions, delivery costs and equity compensation shape the cash generated by growth."},"earnings":{"source":"estimated from 10-Q filed 2026-08-06 plus 90 days","next_report_date":"2026-11-04"},"identity":{"cik":1673743,"sic":"7374","name":"Hinge Health, Inc.","symbol":"HNGE","cluster":"Healthcare services & devices","exchange":"NYSE"},"research":{"risks":["Eligible lives and client counts do not equal paying members.","Contract guarantees and member engagement influence recognized revenue.","Deferred revenue funding and commission spending can reverse cash seasonality.","Cylinder contribution and purchase accounting remain provisional.","A new office, integration and share repurchases compete for capital.","Privacy, clinical service quality and reimbursement/benefit policies affect adoption."],"title":"Engagement growth, advance billing and a completed acquisition","question":"How much of member growth remains cash after service delivery, commissions and expansion?","economics":"H1 revenue of $395.124M produced $72.509M GAAP and $107.676M non-GAAP operating income. Billings of $510.735M exceeded revenue by $115.611M, while receivables consumed $60.984M and new deferred commissions $49.079M. CFO of $144.496M less $0.206M PP&E and $3.178M software produced $141.112M company FCF. Another $19.791M award withholding leaves $121.321M before $131.491M buybacks. June unrestricted cash and marketable securities were $474.133M, with $1.441M restricted separately. Cylinder closed September 1 following an announced $105M cash agreement; final purchase accounting remains unreported. The August office lease commits approximately $86M base rent over its term, with up to $17.9M tenant improvements and a $2.8M letter of credit. Available repurchase authorization of $300M is not completed spending.","change_note":"First sourced care-platform scenarios including the September Cylinder close, advance-billing bridge and August office lease.","checkpoints":[{"event":"Cylinder reporting","watch":"Reconcile actual acquired contribution, cash paid and intangible amortization.","timing":"September 1 closing; next quarterly results","date_status":"estimated"},{"event":"Q3 delivery","watch":"Compare August $223M-$225M revenue reference with post-close scope and updated guidance.","timing":"Q3 2026; results date unconfirmed","date_status":"estimated"},{"event":"Cash conversion","watch":"Track advance billings, receivables, commissions, software and equity settlement cash.","timing":"Each filing","date_status":"estimated"}],"countercase":"A fast engagement ramp can pull billings forward without sustaining the same cash conversion later. Client guarantees, acquisition integration, care costs and competing benefit priorities can pressure growth. Adjusted margins can improve while compensation and expansion consume the cash.","limitations":["Cylinder closed September 1, 2026. Exact acquired revenue, closing cash adjustments and purchase accounting have not yet been reported. Forecast Cylinder sales are desk allocations inside total sales, not an increment added on top of guidance.","August guidance is a reference issued before closing, not a newly restated post-acquisition forecast. The model does not claim management disclosed Cylinder contribution or a revised consolidated range.","Client counts and eligible lives are not paying members. Recognized revenue depends on member engagement and contract terms; the model does not assume every covered life becomes billable.","Cash from advance billing can reverse as services are delivered. Working capital excludes acquired opening balances; there is no complete deferred-revenue balance-sheet rollforward.","Company FCF includes capitalized software. Its Q2 2025 comparative adds back pre-IPO employer payroll taxes; current-period cash is not adjusted for ordinary ongoing payroll taxes.","The $86M new-office base-rent commitment spans the lease term and is not immediate capex. Fit-out timing, tenant allowances and acquired intangibles are approximate. No forward EPS, valuation or discretionary buyback forecast is provided."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":224000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":238875999.99999997},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":256678400.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":280012799.99999994}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Consolidated revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 revenue","value":395.124,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 gross profit","value":338.182,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_adjusted_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 adjusted operating income","value":107.676,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 operating income","value":72.509,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 cfo","value":144.496,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 capex","value":0.206,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_software","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 software","value":3.178,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 sbc","value":30.784,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_billings","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 billings","value":510.735,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_deferred_funding","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 deferred funding","value":115.611,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_receivables_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 receivables use","value":60.984,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_commission_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 commission cash","value":49.079,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_commission_amort","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 commission amort","value":35.29,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_withholding","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 withholding","value":19.791,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_buybacks","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 buybacks","value":131.491,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"h1_cylinder","case":"shared","kind":"reported","unit":"USD_millions","basis":"Cylinder was not consolidated before the September close.","label":"Cylinder before acquisition","value":0.0,"period":"H1 2026","formula":null,"source_url":"https://www.hingehealth.com/resources/press-releases/hinge-health-officially-welcomes-cylinder-health/","source_date":"2026-09-01"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Generic PP&E-only historical cash definition.","label":"H1 cash after PP&E","value":144.29000000000002,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_company_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Includes software investment; no current-period IPO payroll-tax addback.","label":"H1 company FCF","value":141.11200000000002,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_fcf","h1_software"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_deal","case":"shared","kind":"derived","unit":"USD_millions","basis":"No H1 acquisition cash; excludes $131.491M repurchases.","label":"H1 cash after software and award withholding","value":121.32100000000003,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_company_fcf","h1_withholding"]},"source_url":null,"source_date":null},{"id":"unrestricted_liquidity","case":"shared","kind":"reported","unit":"USD_millions","basis":"Consolidated amount in millions; unrestricted liquidity includes short- and long-term marketable securities.","label":"unrestricted liquidity","value":474.133,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"restricted_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Consolidated amount in millions; unrestricted liquidity includes short- and long-term marketable securities.","label":"restricted cash","value":1.441,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"deferred_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Consolidated amount in millions; unrestricted liquidity includes short- and long-term marketable securities.","label":"deferred revenue","value":416.466,"period":"2026Q2","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026054327/hnge-20260630.htm","source_date":"2026-08-06"},{"id":"cylinder_announced_price","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"August agreed cash consideration; September closing confirmed, final closing adjustments not yet reported.","label":"Announced Cylinder cash consideration","value":105.0,"period":"September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"lease_base_rent","case":"shared","kind":"reported","unit":"USD_millions","basis":"Commitment/allowance from the new office lease; not all current cash or expense.","label":"lease base rent","value":86.0,"period":"August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026058439/hnge-20260818.htm","source_date":"2026-08-21"},{"id":"lease_allowance","case":"shared","kind":"reported","unit":"USD_millions","basis":"Commitment/allowance from the new office lease; not all current cash or expense.","label":"lease allowance","value":17.9,"period":"August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026058439/hnge-20260818.htm","source_date":"2026-08-21"},{"id":"lease_letter_credit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Commitment/allowance from the new office lease; not all current cash or expense.","label":"lease letter credit","value":2.8,"period":"August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026058439/hnge-20260818.htm","source_date":"2026-08-21"},{"id":"buyback_available","case":"shared","kind":"reported","unit":"USD_millions","basis":"Authorization is not executed spending; $496.5M aggregate authorization with $196.5M used as of July 29.","label":"Available repurchase authorization July 29","value":300.0,"period":"July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"fy26_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August FY2026 total revenue outlook low","value":856.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"fy26_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August FY2026 total revenue outlook high","value":860.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"two","case":"shared","kind":"assumption","unit":"ratio","basis":"Arithmetic constant.","label":"Midpoint divisor","value":2.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"fy26_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"August FY2026 total revenue outlook endpoint sum","value":1716.0,"period":"FY2026","formula":{"op":"sum","refs":["fy26_revenue_guide_low","fy26_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"fy26_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"August FY2026 total revenue outlook midpoint","value":858.0,"period":"FY2026","formula":{"op":"divide","refs":["fy26_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August Q3 total revenue outlook low","value":223.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"q3_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August Q3 total revenue outlook high","value":225.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"q3_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"August Q3 total revenue outlook endpoint sum","value":448.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_revenue_guide_low","q3_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"August Q3 total revenue outlook midpoint","value":224.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"fy26_adjusted_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August FY2026 non-GAAP operating income low","value":236.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"fy26_adjusted_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August FY2026 non-GAAP operating income high","value":244.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"fy26_adjusted_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"August FY2026 non-GAAP operating income endpoint sum","value":480.0,"period":"FY2026","formula":{"op":"sum","refs":["fy26_adjusted_guide_low","fy26_adjusted_guide_high"]},"source_url":null,"source_date":null},{"id":"fy26_adjusted_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"August FY2026 non-GAAP operating income midpoint","value":240.0,"period":"FY2026","formula":{"op":"divide","refs":["fy26_adjusted_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_adjusted_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August Q3 non-GAAP operating income low","value":61.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"q3_adjusted_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"August Q3 non-GAAP operating income high","value":63.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1673743/000162828026052558/hnge-q2202684xex991.htm","source_date":"2026-08-04"},{"id":"q3_adjusted_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"August Q3 non-GAAP operating income endpoint sum","value":124.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_adjusted_guide_low","q3_adjusted_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_adjusted_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"August Q3 non-GAAP operating income midpoint","value":62.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_adjusted_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"downside_delivery","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk delivery sensitivity, not a post-close management revision.","label":"FY2026 delivery versus August reference","value":0.95,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_opfactor","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk delivery sensitivity, not a post-close management revision.","label":"FY2026 opfactor versus August reference","value":0.85,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy26_revenue_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"August midpoint used as scenario reference.","label":"FY2026 revenue","value":815.0999999999999,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_revenue_guide","downside_delivery"]},"source_url":null,"source_date":null},{"id":"downside_h2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less H1 actual.","label":"H2 revenue","value":419.9759999999999,"period":"H2 2026","formula":{"op":"subtract","refs":["downside_fy26_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy26_adjusted_operating_income_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"August midpoint used as scenario reference.","label":"FY2026 adjusted_operating_income","value":204.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_adjusted_guide","downside_opfactor"]},"source_url":null,"source_date":null},{"id":"downside_h2_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less H1 actual.","label":"H2 adjusted_operating_income","value":96.324,"period":"H2 2026","formula":{"op":"subtract","refs":["downside_fy26_adjusted_operating_income_target","h1_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy26_cylinder","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk post-close sales allocation already included within annual consolidated revenue.","label":"FY2026 Cylinder contribution","value":8.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy26_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"No acquired revenue added twice.","label":"FY2026 legacy-business sales","value":807.0999999999999,"period":"FY2026","formula":{"op":"subtract","refs":["downside_fy26_revenue_target","downside_fy26_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_core_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk engagement and customer expansion assumption.","label":"FY2027 legacy growth multiplier","value":1.18,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy27_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy growth separate from acquired business.","label":"FY2027 legacy revenue","value":952.3779999999998,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy26_core","downside_core_growth"]},"source_url":null,"source_date":null},{"id":"downside_fy27_cylinder","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; no standalone revenue guidance disclosed.","label":"FY2027 Cylinder revenue","value":30.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cylinder","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Provisional consolidated contribution following September 1 closing; not disclosed actual acquired revenue.","label":"Cylinder revenue","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"August Q3 guidance reference times sensitivity.","label":"Consolidated revenue","value":212.79999999999998,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_revenue_guide","downside_delivery"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cylinder allocation is within total sales.","label":"Legacy revenue","value":210.79999999999998,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_revenue","downside_2026q3_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"August Q3 adjusted operating reference.","label":"Non-GAAP operating income","value":52.699999999999996,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_adjusted_guide","downside_opfactor"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_core_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.82,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":172.85599999999997,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_core","downside_2026q3_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cylinder_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.55,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cylinder_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":1.1,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_cylinder","downside_2026q3_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":173.95599999999996,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_core_gross","downside_2026q3_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":24.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":1.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_acquisition_costs","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":28.7,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_sbc","downside_2026q3_amort","downside_2026q3_sbc_payroll","downside_2026q3_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":23.999999999999996,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_adjusted_operating_income","downside_2026q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":26.999999999999996,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_interest"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.05,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":1.3499999999999999,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_pretax","downside_2026q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_after_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":25.649999999999995,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_pretax","downside_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":20.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_before_commissions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":71.64999999999999,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_after_tax","downside_2026q3_sbc","downside_2026q3_amort","downside_2026q3_depreciation","downside_2026q3_commission_amort"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.14,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":29.792,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_revenue","downside_2026q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_billing_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.08,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_billings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":229.82399999999998,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_revenue","downside_2026q3_billing_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_deferred_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":17.024,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_billings","downside_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":88.67399999999999,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_before_commissions","downside_2026q3_deferred_funding"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_receivables_other","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":54.792,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_commission_cash","downside_2026q3_receivables_other"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":33.88199999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_before_uses","downside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":31.88199999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":29.88199999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_fcf","downside_2026q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_deal_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_deal_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":105.0,"period":"2026Q3","formula":{"op":"multiply","refs":["cylinder_announced_price","downside_2026q3_deal_timing"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":12.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":117.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_deal_cash","downside_2026q3_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":-87.11800000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_company_fcf","downside_2026q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cylinder","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Provisional consolidated contribution following September 1 closing; not disclosed actual acquired revenue.","label":"Cylinder revenue","value":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual total scenario less actual H1 and forecast Q3.","label":"Consolidated revenue","value":207.1759999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_h2_revenue","downside_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"Cylinder allocation is within total sales.","label":"Legacy revenue","value":201.1759999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_revenue","downside_2026q4_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining annual adjusted operating result.","label":"Non-GAAP operating income","value":43.624,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_h2_adjusted_operating_income","downside_2026q3_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_core_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.82,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":164.9643199999999,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_core","downside_2026q4_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cylinder_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.55,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cylinder_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":3.3000000000000003,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_cylinder","downside_2026q4_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":168.2643199999999,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_core_gross","downside_2026q4_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":26.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":1.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_acquisition_costs","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":29.7,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_sbc","downside_2026q4_amort","downside_2026q4_sbc_payroll","downside_2026q4_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":13.924000000000003,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_adjusted_operating_income","downside_2026q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":16.924000000000003,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_interest"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.05,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":0.8462000000000002,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_pretax","downside_2026q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_after_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":16.077800000000003,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_pretax","downside_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":22.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_before_commissions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":66.0778,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_after_tax","downside_2026q4_sbc","downside_2026q4_amort","downside_2026q4_depreciation","downside_2026q4_commission_amort"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.14,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":29.004639999999988,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_revenue","downside_2026q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_billing_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":0.9,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_billings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":186.45839999999993,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_revenue","downside_2026q4_billing_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_deferred_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":-20.717599999999976,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_billings","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":45.36020000000002,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_before_commissions","downside_2026q4_deferred_funding"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_receivables_other","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":29.004639999999988,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_commission_cash","downside_2026q4_receivables_other"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":16.355560000000033,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_before_uses","downside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":2.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":14.355560000000033,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":11.855560000000033,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_fcf","downside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_deal_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_deal_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["cylinder_announced_price","downside_2026q4_deal_timing"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":13.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":13.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_deal_cash","downside_2026q4_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":-1.1444399999999675,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_company_fcf","downside_2026q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.22,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":209.52315999999996,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_core","downside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cylinder","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":6.6,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_fy27_cylinder","downside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":216.12315999999996,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_core","downside_2027q1_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_core_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.25,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_core_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":52.38078999999999,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_core","downside_2027q1_core_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cylinder_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":-0.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cylinder_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":-0.66,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_cylinder","downside_2027q1_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":51.720789999999994,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_core_adjusted_op","downside_2027q1_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_core_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.82,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":171.80899119999995,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_core","downside_2027q1_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cylinder_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.55,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cylinder_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":3.63,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_cylinder","downside_2027q1_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":175.43899119999995,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_core_gross","downside_2027q1_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":29.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_acquisition_costs","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":34.2,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_sbc","downside_2027q1_amort","downside_2027q1_sbc_payroll","downside_2027q1_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":17.52078999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_adjusted_operating_income","downside_2027q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":20.52078999999999,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":3.0781184999999986,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_pretax","downside_2027q1_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_after_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":17.442671499999992,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_pretax","downside_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":24.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_before_commissions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":73.44267149999999,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_after_tax","downside_2027q1_sbc","downside_2027q1_amort","downside_2027q1_depreciation","downside_2027q1_commission_amort"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.14,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":30.257242399999996,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_billing_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_billings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":248.54163399999993,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_billing_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_deferred_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":32.418473999999975,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_billings","downside_2027q1_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":105.86114549999996,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_before_commissions","downside_2027q1_deferred_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_receivables_other","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":35.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":65.2572424,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_commission_cash","downside_2027q1_receivables_other"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":40.60390309999997,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_before_uses","downside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":37.60390309999997,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":34.60390309999997,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_fcf","downside_2027q1_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_deal_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_deal_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["cylinder_announced_price","downside_2027q1_deal_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":14.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":14.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_deal_cash","downside_2027q1_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":20.603903099999968,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_company_fcf","downside_2027q1_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.24,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":228.57071999999994,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_core","downside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cylinder","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":7.199999999999999,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy27_cylinder","downside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":235.77071999999993,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_core","downside_2027q2_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_core_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.25,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_core_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":57.142679999999984,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_core","downside_2027q2_core_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cylinder_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":-0.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cylinder_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":-0.72,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_cylinder","downside_2027q2_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":56.422679999999986,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_core_adjusted_op","downside_2027q2_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_core_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.82,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":187.42799039999994,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_core","downside_2027q2_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cylinder_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.55,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cylinder_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":3.96,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_cylinder","downside_2027q2_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":191.38799039999995,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_core_gross","downside_2027q2_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":32.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_acquisition_costs","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":37.2,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_sbc","downside_2027q2_amort","downside_2027q2_sbc_payroll","downside_2027q2_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":19.222679999999983,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_adjusted_operating_income","downside_2027q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":22.222679999999983,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":3.3334019999999973,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_pretax","downside_2027q2_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_after_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":18.889277999999987,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_pretax","downside_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":26.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_before_commissions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":79.88927799999999,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_after_tax","downside_2027q2_sbc","downside_2027q2_amort","downside_2027q2_depreciation","downside_2027q2_commission_amort"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.14,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":33.007900799999994,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_billing_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_billings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":271.1363279999999,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_billing_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_deferred_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":35.36560799999995,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_billings","downside_2027q2_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":115.25488599999994,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_before_commissions","downside_2027q2_deferred_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_receivables_other","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":68.00790079999999,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_commission_cash","downside_2027q2_receivables_other"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":47.246985199999955,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_before_uses","downside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":3.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":44.246985199999955,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":40.746985199999955,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_fcf","downside_2027q2_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_deal_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_deal_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["cylinder_announced_price","downside_2027q2_deal_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":15.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_deal_cash","downside_2027q2_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":25.746985199999955,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_company_fcf","downside_2027q2_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.26,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":247.61827999999997,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_core","downside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cylinder","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":7.800000000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy27_cylinder","downside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":255.41827999999998,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_core","downside_2027q3_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_core_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.25,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_core_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":61.90456999999999,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_core","downside_2027q3_core_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cylinder_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":-0.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cylinder_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":-0.7800000000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_cylinder","downside_2027q3_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":61.12456999999999,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_core_adjusted_op","downside_2027q3_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_core_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.82,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":203.04698959999996,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_core","downside_2027q3_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cylinder_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.55,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cylinder_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":4.290000000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_cylinder","downside_2027q3_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":207.33698959999995,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_core_gross","downside_2027q3_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_acquisition_costs","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":40.2,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_sbc","downside_2027q3_amort","downside_2027q3_sbc_payroll","downside_2027q3_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":20.92456999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_adjusted_operating_income","downside_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":23.92456999999999,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":3.588685499999998,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_pretax","downside_2027q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_after_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":20.33588449999999,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_pretax","downside_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":28.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_before_commissions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":86.33588449999999,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_after_tax","downside_2027q3_sbc","downside_2027q3_amort","downside_2027q3_depreciation","downside_2027q3_commission_amort"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.14,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":35.7585592,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_billing_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_billings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":280.960108,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_billing_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_deferred_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":25.54182800000001,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_billings","downside_2027q3_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":111.8777125,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_before_commissions","downside_2027q3_deferred_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_receivables_other","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":30.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":65.75855920000001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_commission_cash","downside_2027q3_receivables_other"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":46.119153299999994,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_uses","downside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":43.119153299999994,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":39.119153299999994,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_fcf","downside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_deal_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_deal_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["cylinder_announced_price","downside_2027q3_deal_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":16.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":16.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_deal_cash","downside_2027q3_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":23.119153299999994,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_company_fcf","downside_2027q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.28,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_core","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":266.66583999999995,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_core","downside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cylinder","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":8.4,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy27_cylinder","downside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":275.0658399999999,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_core","downside_2027q4_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_core_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.25,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_core_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":66.66645999999999,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_core","downside_2027q4_core_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cylinder_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":-0.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cylinder_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":-0.8400000000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_cylinder","downside_2027q4_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":65.82645999999998,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_core_adjusted_op","downside_2027q4_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_core_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.82,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":218.66598879999995,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_core","downside_2027q4_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cylinder_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.55,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cylinder_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":4.620000000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_cylinder","downside_2027q4_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":223.28598879999996,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_core_gross","downside_2027q4_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":38.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_acquisition_costs","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":43.2,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_sbc","downside_2027q4_amort","downside_2027q4_sbc_payroll","downside_2027q4_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":22.62645999999998,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_adjusted_operating_income","downside_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_pretax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":25.62645999999998,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_tax_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":3.843968999999997,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_pretax","downside_2027q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_after_tax","case":"downside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":21.782490999999983,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_pretax","downside_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_depreciation","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":30.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_before_commissions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":92.78249099999998,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_after_tax","downside_2027q4_sbc","downside_2027q4_amort","downside_2027q4_depreciation","downside_2027q4_commission_amort"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_rate","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.14,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":38.50921759999999,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_billing_ratio","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":0.9,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_billings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":247.55925599999995,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_billing_ratio"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_deferred_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":-27.506583999999975,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_billings","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":65.275907,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_before_commissions","downside_2027q4_deferred_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_receivables_other","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":43.50921759999999,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_commission_cash","downside_2027q4_receivables_other"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":21.76668940000001,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_uses","downside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":4.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":18.76668940000001,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":14.266689400000011,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_fcf","downside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_deal_timing","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_deal_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["cylinder_announced_price","downside_2027q4_deal_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":17.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capital_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":17.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_deal_cash","downside_2027q4_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":-2.7333105999999887,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_company_fcf","downside_2027q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":815.0999999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cylinder","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cylinder revenue assumption ($M)","value":8.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_cylinder","downside_2026q3_cylinder","downside_2026q4_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":680.4023199999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":204.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_operating_income","downside_2026q3_adjusted_operating_income","downside_2026q4_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":110.433,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":194.73356,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":4.2059999999999995,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","downside_2026q3_capex","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_software","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":7.678,"period":"FY2026","formula":{"op":"sum","refs":["h1_software","downside_2026q3_software","downside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":190.52756000000005,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","downside_2026q3_fcf","downside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":182.84956000000005,"period":"FY2026","formula":{"op":"sum","refs":["h1_company_fcf","downside_2026q3_company_fcf","downside_2026q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after software, awards and acquisition ($M)","value":33.05856000000005,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_deal","downside_2026q3_cash_after_deal","downside_2026q4_cash_after_deal"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":982.3779999999997,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cylinder","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cylinder revenue assumption ($M)","value":30.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cylinder","downside_2027q2_cylinder","downside_2027q3_cylinder","downside_2027q4_cylinder"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":797.4499599999998,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q2_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_adjusted_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":235.09449999999998,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_adjusted_operating_income","downside_2027q2_adjusted_operating_income","downside_2027q3_adjusted_operating_income","downside_2027q4_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":80.29449999999994,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":155.73673099999993,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cfo","downside_2027q2_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":12.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capex","downside_2027q2_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_software","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":15.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_software","downside_2027q2_software","downside_2027q3_software","downside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":143.73673099999993,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_fcf","downside_2027q2_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_company_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":128.73673099999993,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_company_fcf","downside_2027q2_company_fcf","downside_2027q3_company_fcf","downside_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_deal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after software, awards and acquisition ($M)","value":66.73673099999993,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_deal","downside_2027q2_cash_after_deal","downside_2027q3_cash_after_deal","downside_2027q4_cash_after_deal"]},"source_url":null,"source_date":null},{"id":"base_delivery","case":"base","kind":"assumption","unit":"ratio","basis":"Desk delivery sensitivity, not a post-close management revision.","label":"FY2026 delivery versus August reference","value":1.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_opfactor","case":"base","kind":"assumption","unit":"ratio","basis":"Desk delivery sensitivity, not a post-close management revision.","label":"FY2026 opfactor versus August reference","value":1.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_fy26_revenue_target","case":"base","kind":"derived","unit":"USD_millions","basis":"August midpoint used as scenario reference.","label":"FY2026 revenue","value":858.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_revenue_guide","base_delivery"]},"source_url":null,"source_date":null},{"id":"base_h2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less H1 actual.","label":"H2 revenue","value":462.876,"period":"H2 2026","formula":{"op":"subtract","refs":["base_fy26_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy26_adjusted_operating_income_target","case":"base","kind":"derived","unit":"USD_millions","basis":"August midpoint used as scenario reference.","label":"FY2026 adjusted_operating_income","value":240.0,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_adjusted_guide","base_opfactor"]},"source_url":null,"source_date":null},{"id":"base_h2_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less H1 actual.","label":"H2 adjusted_operating_income","value":132.324,"period":"H2 2026","formula":{"op":"subtract","refs":["base_fy26_adjusted_operating_income_target","h1_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy26_cylinder","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk post-close sales allocation already included within annual consolidated revenue.","label":"FY2026 Cylinder contribution","value":12.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_fy26_core","case":"base","kind":"derived","unit":"USD_millions","basis":"No acquired revenue added twice.","label":"FY2026 legacy-business sales","value":846.0,"period":"FY2026","formula":{"op":"subtract","refs":["base_fy26_revenue_target","base_fy26_cylinder"]},"source_url":null,"source_date":null},{"id":"base_core_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk engagement and customer expansion assumption.","label":"FY2027 legacy growth multiplier","value":1.32,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy27_core","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy growth separate from acquired business.","label":"FY2027 legacy revenue","value":1116.72,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy26_core","base_core_growth"]},"source_url":null,"source_date":null},{"id":"base_fy27_cylinder","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; no standalone revenue guidance disclosed.","label":"FY2027 Cylinder revenue","value":50.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cylinder","case":"base","kind":"assumption","unit":"USD_millions","basis":"Provisional consolidated contribution following September 1 closing; not disclosed actual acquired revenue.","label":"Cylinder revenue","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"August Q3 guidance reference times sensitivity.","label":"Consolidated revenue","value":224.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_revenue_guide","base_delivery"]},"source_url":null,"source_date":null},{"id":"base_2026q3_core","case":"base","kind":"derived","unit":"USD_millions","basis":"Cylinder allocation is within total sales.","label":"Legacy revenue","value":221.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_revenue","base_2026q3_cylinder"]},"source_url":null,"source_date":null},{"id":"base_2026q3_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"August Q3 adjusted operating reference.","label":"Non-GAAP operating income","value":62.0,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_adjusted_guide","base_opfactor"]},"source_url":null,"source_date":null},{"id":"base_2026q3_core_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.86,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":190.06,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_core","base_2026q3_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cylinder_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.65,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cylinder_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":1.9500000000000002,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_cylinder","base_2026q3_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":192.01,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_core_gross","base_2026q3_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":23.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":1.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_acquisition_costs","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":27.7,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_sbc","base_2026q3_amort","base_2026q3_sbc_payroll","base_2026q3_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":34.3,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_adjusted_operating_income","base_2026q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q3_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":37.3,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_interest"]},"source_url":null,"source_date":null},{"id":"base_2026q3_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.05,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":1.865,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_pretax","base_2026q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q3_after_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":35.434999999999995,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_pretax","base_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q3_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":20.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_before_commissions","case":"base","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":80.435,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_after_tax","base_2026q3_sbc","base_2026q3_amort","base_2026q3_depreciation","base_2026q3_commission_amort"]},"source_url":null,"source_date":null},{"id":"base_2026q3_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.125,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":28.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_revenue","base_2026q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q3_billing_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.18,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_billings","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":264.32,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_revenue","base_2026q3_billing_ratio"]},"source_url":null,"source_date":null},{"id":"base_2026q3_deferred_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":40.31999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_billings","base_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":120.755,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_before_commissions","base_2026q3_deferred_funding"]},"source_url":null,"source_date":null},{"id":"base_2026q3_receivables_other","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":20.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":48.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_commission_cash","base_2026q3_receivables_other"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":72.755,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_before_uses","base_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":70.755,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":68.755,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_fcf","base_2026q3_software"]},"source_url":null,"source_date":null},{"id":"base_2026q3_deal_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_deal_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":105.0,"period":"2026Q3","formula":{"op":"multiply","refs":["cylinder_announced_price","base_2026q3_deal_timing"]},"source_url":null,"source_date":null},{"id":"base_2026q3_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":12.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":117.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_deal_cash","base_2026q3_withholding"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":-48.245000000000005,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_company_fcf","base_2026q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cylinder","case":"base","kind":"assumption","unit":"USD_millions","basis":"Provisional consolidated contribution following September 1 closing; not disclosed actual acquired revenue.","label":"Cylinder revenue","value":9.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual total scenario less actual H1 and forecast Q3.","label":"Consolidated revenue","value":238.87599999999998,"period":"2026Q4","formula":{"op":"subtract","refs":["base_h2_revenue","base_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"base_2026q4_core","case":"base","kind":"derived","unit":"USD_millions","basis":"Cylinder allocation is within total sales.","label":"Legacy revenue","value":229.87599999999998,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_revenue","base_2026q4_cylinder"]},"source_url":null,"source_date":null},{"id":"base_2026q4_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining annual adjusted operating result.","label":"Non-GAAP operating income","value":70.32400000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["base_h2_adjusted_operating_income","base_2026q3_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2026q4_core_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.86,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":197.69335999999998,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_core","base_2026q4_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cylinder_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.65,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cylinder_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":5.8500000000000005,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_cylinder","base_2026q4_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":203.54335999999998,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_core_gross","base_2026q4_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":25.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":1.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_acquisition_costs","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":28.7,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_sbc","base_2026q4_amort","base_2026q4_sbc_payroll","base_2026q4_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":41.62400000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_adjusted_operating_income","base_2026q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q4_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":44.62400000000001,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_interest"]},"source_url":null,"source_date":null},{"id":"base_2026q4_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.05,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":2.2312000000000007,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_pretax","base_2026q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q4_after_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":42.39280000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_pretax","base_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2026q4_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":22.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_before_commissions","case":"base","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":91.39280000000001,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_after_tax","base_2026q4_sbc","base_2026q4_amort","base_2026q4_depreciation","base_2026q4_commission_amort"]},"source_url":null,"source_date":null},{"id":"base_2026q4_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.125,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":29.859499999999997,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_revenue","base_2026q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2026q4_billing_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":0.9,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_billings","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":214.98839999999998,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_revenue","base_2026q4_billing_ratio"]},"source_url":null,"source_date":null},{"id":"base_2026q4_deferred_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":-23.887599999999992,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_billings","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":67.50520000000002,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_before_commissions","base_2026q4_deferred_funding"]},"source_url":null,"source_date":null},{"id":"base_2026q4_receivables_other","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":-10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":19.859499999999997,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_commission_cash","base_2026q4_receivables_other"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":47.64570000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_before_uses","base_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":2.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":45.64570000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":43.14570000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_fcf","base_2026q4_software"]},"source_url":null,"source_date":null},{"id":"base_2026q4_deal_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_deal_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["cylinder_announced_price","base_2026q4_deal_timing"]},"source_url":null,"source_date":null},{"id":"base_2026q4_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":13.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":13.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_deal_cash","base_2026q4_withholding"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":30.14570000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_company_fcf","base_2026q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.22,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_core","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":245.6784,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_core","base_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cylinder","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":11.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_fy27_cylinder","base_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":256.6784,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_core","base_2027q1_cylinder"]},"source_url":null,"source_date":null},{"id":"base_2027q1_core_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_core_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":73.70352,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_core","base_2027q1_core_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cylinder_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cylinder_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_cylinder","base_2027q1_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":73.70352,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_core_adjusted_op","base_2027q1_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"base_2027q1_core_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.86,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":211.283424,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_core","base_2027q1_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cylinder_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.65,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cylinder_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":7.15,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_cylinder","base_2027q1_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":218.433424,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_core_gross","base_2027q1_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":28.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_acquisition_costs","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":33.2,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_sbc","base_2027q1_amort","base_2027q1_sbc_payroll","base_2027q1_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":40.503519999999995,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_adjusted_operating_income","base_2027q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q1_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":43.503519999999995,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q1_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":6.525527999999999,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_pretax","base_2027q1_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q1_after_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":36.97799199999999,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_pretax","base_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q1_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":24.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_before_commissions","case":"base","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":91.977992,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_after_tax","base_2027q1_sbc","base_2027q1_amort","base_2027q1_depreciation","base_2027q1_commission_amort"]},"source_url":null,"source_date":null},{"id":"base_2027q1_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.125,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":32.0848,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q1_billing_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_billings","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":308.01408,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_billing_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q1_deferred_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":51.33567999999997,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_billings","base_2027q1_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":143.31367199999997,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_before_commissions","base_2027q1_deferred_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q1_receivables_other","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":30.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":62.0848,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_commission_cash","base_2027q1_receivables_other"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":81.22887199999997,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_before_uses","base_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":78.22887199999997,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":75.22887199999997,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_fcf","base_2027q1_software"]},"source_url":null,"source_date":null},{"id":"base_2027q1_deal_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_deal_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["cylinder_announced_price","base_2027q1_deal_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q1_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":14.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":14.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_deal_cash","base_2027q1_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":61.22887199999997,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_company_fcf","base_2027q1_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.24,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_core","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":268.01279999999997,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_core","base_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cylinder","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":12.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy27_cylinder","base_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":280.01279999999997,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_core","base_2027q2_cylinder"]},"source_url":null,"source_date":null},{"id":"base_2027q2_core_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_core_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":80.40383999999999,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_core","base_2027q2_core_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cylinder_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cylinder_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_cylinder","base_2027q2_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":80.40383999999999,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_core_adjusted_op","base_2027q2_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"base_2027q2_core_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.86,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":230.49100799999997,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_core","base_2027q2_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cylinder_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.65,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cylinder_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":7.800000000000001,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_cylinder","base_2027q2_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":238.29100799999998,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_core_gross","base_2027q2_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":31.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_acquisition_costs","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":36.2,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_sbc","base_2027q2_amort","base_2027q2_sbc_payroll","base_2027q2_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":44.203839999999985,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_adjusted_operating_income","base_2027q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q2_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":47.203839999999985,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q2_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":7.080575999999998,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_pretax","base_2027q2_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q2_after_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":40.123263999999985,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_pretax","base_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q2_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":26.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_before_commissions","case":"base","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":100.12326399999998,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_after_tax","base_2027q2_sbc","base_2027q2_amort","base_2027q2_depreciation","base_2027q2_commission_amort"]},"source_url":null,"source_date":null},{"id":"base_2027q2_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.125,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":35.001599999999996,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q2_billing_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.25,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_billings","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":350.01599999999996,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_billing_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q2_deferred_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":70.00319999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_billings","base_2027q2_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":170.12646399999997,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_before_commissions","base_2027q2_deferred_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q2_receivables_other","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":70.0016,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_commission_cash","base_2027q2_receivables_other"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":100.12486399999997,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_before_uses","base_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":3.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":97.12486399999997,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":93.62486399999997,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_fcf","base_2027q2_software"]},"source_url":null,"source_date":null},{"id":"base_2027q2_deal_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_deal_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["cylinder_announced_price","base_2027q2_deal_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q2_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":15.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_deal_cash","base_2027q2_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":78.62486399999997,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_company_fcf","base_2027q2_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.26,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_core","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":290.34720000000004,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_core","base_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cylinder","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":13.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy27_cylinder","base_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":303.34720000000004,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_core","base_2027q3_cylinder"]},"source_url":null,"source_date":null},{"id":"base_2027q3_core_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_core_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":87.10416000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_core","base_2027q3_core_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cylinder_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cylinder_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_cylinder","base_2027q3_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":87.10416000000001,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_core_adjusted_op","base_2027q3_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"base_2027q3_core_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.86,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":249.69859200000005,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_core","base_2027q3_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cylinder_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.65,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cylinder_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":8.450000000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_cylinder","base_2027q3_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":258.14859200000006,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_core_gross","base_2027q3_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":34.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_acquisition_costs","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":39.2,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_sbc","base_2027q3_amort","base_2027q3_sbc_payroll","base_2027q3_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":47.904160000000005,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_adjusted_operating_income","base_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":50.904160000000005,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q3_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":7.635624,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_pretax","base_2027q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q3_after_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":43.268536000000005,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_pretax","base_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q3_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":28.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_before_commissions","case":"base","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":108.26853600000001,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_after_tax","base_2027q3_sbc","base_2027q3_amort","base_2027q3_depreciation","base_2027q3_commission_amort"]},"source_url":null,"source_date":null},{"id":"base_2027q3_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.125,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":37.918400000000005,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q3_billing_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.15,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_billings","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":348.84928,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_billing_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q3_deferred_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":45.50207999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_billings","base_2027q3_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":153.770616,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_before_commissions","base_2027q3_deferred_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q3_receivables_other","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":25.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":62.918400000000005,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_commission_cash","base_2027q3_receivables_other"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":90.85221599999998,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_uses","base_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":87.85221599999998,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":83.85221599999998,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_fcf","base_2027q3_software"]},"source_url":null,"source_date":null},{"id":"base_2027q3_deal_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_deal_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["cylinder_announced_price","base_2027q3_deal_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q3_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":16.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":16.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_deal_cash","base_2027q3_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":67.85221599999998,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_company_fcf","base_2027q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.28,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_core","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":312.68160000000006,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_core","base_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cylinder","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":14.000000000000002,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy27_cylinder","base_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":326.68160000000006,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_core","base_2027q4_cylinder"]},"source_url":null,"source_date":null},{"id":"base_2027q4_core_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_core_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":93.80448000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_core","base_2027q4_core_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cylinder_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cylinder_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_cylinder","base_2027q4_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":93.80448000000001,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_core_adjusted_op","base_2027q4_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"base_2027q4_core_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.86,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":268.9061760000001,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_core","base_2027q4_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cylinder_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.65,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cylinder_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":9.100000000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_cylinder","base_2027q4_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":278.0061760000001,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_core_gross","base_2027q4_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":37.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_sbc_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_acquisition_costs","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":42.2,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_sbc","base_2027q4_amort","base_2027q4_sbc_payroll","base_2027q4_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":51.60448000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_adjusted_operating_income","base_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_pretax","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":54.60448000000001,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q4_tax_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":8.190672000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_pretax","base_2027q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q4_after_tax","case":"base","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":46.41380800000001,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_pretax","base_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"base_2027q4_depreciation","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":30.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_before_commissions","case":"base","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":116.41380800000002,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_after_tax","base_2027q4_sbc","base_2027q4_amort","base_2027q4_depreciation","base_2027q4_commission_amort"]},"source_url":null,"source_date":null},{"id":"base_2027q4_commission_rate","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.125,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_commission_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":40.83520000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"base_2027q4_billing_ratio","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":0.9,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_billings","case":"base","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":294.01344000000006,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_billing_ratio"]},"source_url":null,"source_date":null},{"id":"base_2027q4_deferred_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":-32.66816,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_billings","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":83.74564800000002,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_before_commissions","base_2027q4_deferred_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q4_receivables_other","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":-15.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":25.835200000000007,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_commission_cash","base_2027q4_receivables_other"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":57.91044800000001,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_uses","base_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":4.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":54.91044800000001,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":50.41044800000001,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_fcf","base_2027q4_software"]},"source_url":null,"source_date":null},{"id":"base_2027q4_deal_timing","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_deal_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["cylinder_announced_price","base_2027q4_deal_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q4_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":17.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capital_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":17.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_deal_cash","base_2027q4_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":33.41044800000001,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_company_fcf","base_2027q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":858.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cylinder","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cylinder revenue assumption ($M)","value":12.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_cylinder","base_2026q3_cylinder","base_2026q4_cylinder"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":733.73536,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":240.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_operating_income","base_2026q3_adjusted_operating_income","base_2026q4_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":148.433,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":264.8967,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":4.2059999999999995,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","base_2026q3_capex","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_software","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":7.678,"period":"FY2026","formula":{"op":"sum","refs":["h1_software","base_2026q3_software","base_2026q4_software"]},"source_url":null,"source_date":null},{"id":"base_fy2026_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":260.69070000000005,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","base_2026q3_fcf","base_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":253.01270000000005,"period":"FY2026","formula":{"op":"sum","refs":["h1_company_fcf","base_2026q3_company_fcf","base_2026q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after software, awards and acquisition ($M)","value":103.22170000000004,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_deal","base_2026q3_cash_after_deal","base_2026q4_cash_after_deal"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":1166.72,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cylinder","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cylinder revenue assumption ($M)","value":50.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cylinder","base_2027q2_cylinder","base_2027q3_cylinder","base_2027q4_cylinder"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":992.8792000000001,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q2_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_adjusted_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":335.01599999999996,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_adjusted_operating_income","base_2027q2_adjusted_operating_income","base_2027q3_adjusted_operating_income","base_2027q4_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":184.216,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":330.11639999999994,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cfo","base_2027q2_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":12.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capex","base_2027q2_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_software","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":15.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_software","base_2027q2_software","base_2027q3_software","base_2027q4_software"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":318.11639999999994,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_fcf","base_2027q2_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_company_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":303.11639999999994,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_company_fcf","base_2027q2_company_fcf","base_2027q3_company_fcf","base_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_deal","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after software, awards and acquisition ($M)","value":241.1163999999999,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_deal","base_2027q2_cash_after_deal","base_2027q3_cash_after_deal","base_2027q4_cash_after_deal"]},"source_url":null,"source_date":null},{"id":"upside_delivery","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk delivery sensitivity, not a post-close management revision.","label":"FY2026 delivery versus August reference","value":1.025,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_opfactor","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk delivery sensitivity, not a post-close management revision.","label":"FY2026 opfactor versus August reference","value":1.08,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy26_revenue_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"August midpoint used as scenario reference.","label":"FY2026 revenue","value":879.4499999999999,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_revenue_guide","upside_delivery"]},"source_url":null,"source_date":null},{"id":"upside_h2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less H1 actual.","label":"H2 revenue","value":484.3259999999999,"period":"H2 2026","formula":{"op":"subtract","refs":["upside_fy26_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy26_adjusted_operating_income_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"August midpoint used as scenario reference.","label":"FY2026 adjusted_operating_income","value":259.20000000000005,"period":"FY2026","formula":{"op":"multiply","refs":["fy26_adjusted_guide","upside_opfactor"]},"source_url":null,"source_date":null},{"id":"upside_h2_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less H1 actual.","label":"H2 adjusted_operating_income","value":151.52400000000006,"period":"H2 2026","formula":{"op":"subtract","refs":["upside_fy26_adjusted_operating_income_target","h1_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy26_cylinder","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk post-close sales allocation already included within annual consolidated revenue.","label":"FY2026 Cylinder contribution","value":16.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy26_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"No acquired revenue added twice.","label":"FY2026 legacy-business sales","value":863.4499999999999,"period":"FY2026","formula":{"op":"subtract","refs":["upside_fy26_revenue_target","upside_fy26_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_core_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk engagement and customer expansion assumption.","label":"FY2027 legacy growth multiplier","value":1.42,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy27_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy growth separate from acquired business.","label":"FY2027 legacy revenue","value":1226.099,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy26_core","upside_core_growth"]},"source_url":null,"source_date":null},{"id":"upside_fy27_cylinder","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; no standalone revenue guidance disclosed.","label":"FY2027 Cylinder revenue","value":70.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cylinder","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Provisional consolidated contribution following September 1 closing; not disclosed actual acquired revenue.","label":"Cylinder revenue","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"August Q3 guidance reference times sensitivity.","label":"Consolidated revenue","value":229.59999999999997,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_revenue_guide","upside_delivery"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cylinder allocation is within total sales.","label":"Legacy revenue","value":225.59999999999997,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_revenue","upside_2026q3_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"August Q3 adjusted operating reference.","label":"Non-GAAP operating income","value":66.96000000000001,"period":"2026Q3","formula":{"op":"multiply","refs":["q3_adjusted_guide","upside_opfactor"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_core_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.87,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":196.27199999999996,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_core","upside_2026q3_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cylinder_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cylinder_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":2.8,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_cylinder","upside_2026q3_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":199.07199999999997,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_core_gross","upside_2026q3_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":1.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_acquisition_costs","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":29.7,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_sbc","upside_2026q3_amort","upside_2026q3_sbc_payroll","upside_2026q3_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":37.260000000000005,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_adjusted_operating_income","upside_2026q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":40.260000000000005,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_interest"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.05,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":2.0130000000000003,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_pretax","upside_2026q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_after_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":38.24700000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_pretax","upside_2026q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":20.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_before_commissions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":85.24700000000001,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_after_tax","upside_2026q3_sbc","upside_2026q3_amort","upside_2026q3_depreciation","upside_2026q3_commission_amort"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.12,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":27.551999999999996,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_revenue","upside_2026q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_billing_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.22,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_billings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":280.11199999999997,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_revenue","upside_2026q3_billing_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_deferred_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":50.512,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_billings","upside_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":135.75900000000001,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_before_commissions","upside_2026q3_deferred_funding"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_receivables_other","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":18.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":45.55199999999999,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_commission_cash","upside_2026q3_receivables_other"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":90.20700000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_before_uses","upside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":88.20700000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":86.20700000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_fcf","upside_2026q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_deal_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_deal_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":105.0,"period":"2026Q3","formula":{"op":"multiply","refs":["cylinder_announced_price","upside_2026q3_deal_timing"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":12.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":117.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_deal_cash","upside_2026q3_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":-30.792999999999978,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_company_fcf","upside_2026q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cylinder","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Provisional consolidated contribution following September 1 closing; not disclosed actual acquired revenue.","label":"Cylinder revenue","value":12.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual total scenario less actual H1 and forecast Q3.","label":"Consolidated revenue","value":254.72599999999994,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_h2_revenue","upside_2026q3_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"Cylinder allocation is within total sales.","label":"Legacy revenue","value":242.72599999999994,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_revenue","upside_2026q4_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining annual adjusted operating result.","label":"Non-GAAP operating income","value":84.56400000000005,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_h2_adjusted_operating_income","upside_2026q3_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_core_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.87,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":211.17161999999996,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_core","upside_2026q4_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cylinder_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cylinder_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":8.399999999999999,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_cylinder","upside_2026q4_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":219.57161999999997,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_core_gross","upside_2026q4_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":28.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":1.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_acquisition_costs","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":31.7,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_sbc","upside_2026q4_amort","upside_2026q4_sbc_payroll","upside_2026q4_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":52.86400000000005,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_adjusted_operating_income","upside_2026q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":55.86400000000005,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_interest"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.05,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":2.7932000000000023,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_pretax","upside_2026q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_after_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":53.07080000000005,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_pretax","upside_2026q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":22.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_before_commissions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":105.07080000000005,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_after_tax","upside_2026q4_sbc","upside_2026q4_amort","upside_2026q4_depreciation","upside_2026q4_commission_amort"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.12,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":30.567119999999992,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_revenue","upside_2026q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_billing_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":0.95,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_billings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":241.98969999999994,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_revenue","upside_2026q4_billing_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_deferred_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":-12.7363,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_billings","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":92.33450000000005,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_before_commissions","upside_2026q4_deferred_funding"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_receivables_other","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":-15.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":15.567119999999992,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_commission_cash","upside_2026q4_receivables_other"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":76.76738000000006,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_before_uses","upside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":2.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":74.76738000000006,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":72.26738000000006,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_fcf","upside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_deal_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_deal_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["cylinder_announced_price","upside_2026q4_deal_timing"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":13.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":13.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_deal_cash","upside_2026q4_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":59.26738000000006,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_company_fcf","upside_2026q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.22,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":269.74178,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_core","upside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cylinder","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":15.4,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_fy27_cylinder","upside_2027q1_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":285.14178,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_core","upside_2027q1_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_core_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.33,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_core_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":89.0147874,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_core","upside_2027q1_core_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cylinder_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cylinder_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":1.54,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_cylinder","upside_2027q1_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":90.55478740000001,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_core_adjusted_op","upside_2027q1_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_core_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.87,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":234.6753486,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_core","upside_2027q1_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cylinder_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.7,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cylinder_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":10.78,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_cylinder","upside_2027q1_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":245.4553486,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_core_gross","upside_2027q1_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":32.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_acquisition_costs","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":37.2,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_sbc","upside_2027q1_amort","upside_2027q1_sbc_payroll","upside_2027q1_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":53.354787400000006,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_adjusted_operating_income","upside_2027q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":56.354787400000006,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":8.45321811,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_pretax","upside_2027q1_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_after_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":47.901569290000005,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_pretax","upside_2027q1_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":24.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_before_commissions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":106.90156929,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_after_tax","upside_2027q1_sbc","upside_2027q1_amort","upside_2027q1_depreciation","upside_2027q1_commission_amort"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.12,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":34.217013599999994,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_billing_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.25,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_billings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":356.42722499999996,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_billing_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_deferred_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":71.28544499999998,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_billings","upside_2027q1_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":178.18701428999998,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_before_commissions","upside_2027q1_deferred_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_receivables_other","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":30.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":64.2170136,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_commission_cash","upside_2027q1_receivables_other"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":113.97000068999998,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_before_uses","upside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":110.97000068999998,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":107.97000068999998,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_fcf","upside_2027q1_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_deal_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_deal_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["cylinder_announced_price","upside_2027q1_deal_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":14.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":14.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_deal_cash","upside_2027q1_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":93.97000068999998,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_company_fcf","upside_2027q1_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.24,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":294.26376,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_core","upside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cylinder","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":16.8,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy27_cylinder","upside_2027q2_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":311.06376,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_core","upside_2027q2_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_core_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.33,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_core_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":97.10704080000001,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_core","upside_2027q2_core_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cylinder_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cylinder_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":1.6800000000000002,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_cylinder","upside_2027q2_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":98.78704080000001,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_core_adjusted_op","upside_2027q2_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_core_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.87,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":256.0094712,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_core","upside_2027q2_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cylinder_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.7,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cylinder_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":11.76,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_cylinder","upside_2027q2_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":267.7694712,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_core_gross","upside_2027q2_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":36.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_acquisition_costs","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":41.2,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_sbc","upside_2027q2_amort","upside_2027q2_sbc_payroll","upside_2027q2_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":57.58704080000001,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_adjusted_operating_income","upside_2027q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":60.58704080000001,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":9.088056120000001,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_pretax","upside_2027q2_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_after_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":51.49898468000001,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_pretax","upside_2027q2_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":26.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_before_commissions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":116.49898468,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_after_tax","upside_2027q2_sbc","upside_2027q2_amort","upside_2027q2_depreciation","upside_2027q2_commission_amort"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.12,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":37.3276512,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_billing_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_billings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":404.38288800000004,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_billing_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_deferred_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":93.31912800000003,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_billings","upside_2027q2_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":209.81811268000004,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_before_commissions","upside_2027q2_deferred_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_receivables_other","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":72.32765119999999,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_commission_cash","upside_2027q2_receivables_other"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":137.49046148000005,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_before_uses","upside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":3.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":134.49046148000005,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":130.99046148000005,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_fcf","upside_2027q2_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_deal_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_deal_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["cylinder_announced_price","upside_2027q2_deal_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":15.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_deal_cash","upside_2027q2_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":115.99046148000005,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_company_fcf","upside_2027q2_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.26,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":318.78574,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_core","upside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cylinder","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":18.2,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy27_cylinder","upside_2027q3_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":336.98573999999996,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_core","upside_2027q3_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_core_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.33,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_core_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":105.1992942,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_core","upside_2027q3_core_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cylinder_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cylinder_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":1.82,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_cylinder","upside_2027q3_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":107.01929419999999,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_core_adjusted_op","upside_2027q3_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_core_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.87,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":277.34359379999995,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_core","upside_2027q3_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cylinder_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.7,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cylinder_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":12.739999999999998,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_cylinder","upside_2027q3_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":290.08359379999996,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_core_gross","upside_2027q3_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_acquisition_costs","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":45.2,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_sbc","upside_2027q3_amort","upside_2027q3_sbc_payroll","upside_2027q3_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":61.81929419999999,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_adjusted_operating_income","upside_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":64.81929419999999,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":9.722894129999998,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_pretax","upside_2027q3_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_after_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":55.09640006999999,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_pretax","upside_2027q3_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":28.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_before_commissions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":126.09640006999999,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_after_tax","upside_2027q3_sbc","upside_2027q3_amort","upside_2027q3_depreciation","upside_2027q3_commission_amort"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.12,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":40.438288799999995,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_billing_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":1.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_billings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":404.3828879999999,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_billing_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_deferred_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":67.39714799999996,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_billings","upside_2027q3_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":193.49354806999995,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_before_commissions","upside_2027q3_deferred_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_receivables_other","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":25.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":65.4382888,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_commission_cash","upside_2027q3_receivables_other"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":128.05525926999996,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_uses","upside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":125.05525926999996,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":121.05525926999996,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_fcf","upside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_deal_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_deal_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["cylinder_announced_price","upside_2027q3_deal_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":16.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":16.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_deal_cash","upside_2027q3_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":105.05525926999996,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_company_fcf","upside_2027q3_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual revenue quarter share","value":0.28,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_core","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy annual growth with explicit phasing.","label":"Legacy revenue","value":343.30772,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_core","upside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cylinder","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired business phasing, no external standalone forecast implied.","label":"Cylinder revenue","value":19.6,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy27_cylinder","upside_2027q4_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legacy and acquired sales are mutually exclusive.","label":"Consolidated revenue","value":362.90772000000004,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_core","upside_2027q4_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_core_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core adjusted operating margin","value":0.33,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_core_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"core adjusted operating income","value":113.29154760000002,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_core","upside_2027q4_core_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cylinder_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder adjusted operating margin","value":0.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cylinder_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk contribution after allocated operating costs.","label":"cylinder adjusted operating income","value":1.9600000000000002,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_cylinder","upside_2027q4_cylinder_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No extra synergy revenue or unallocated profit added.","label":"Non-GAAP operating income","value":115.25154760000001,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_core_adjusted_op","upside_2027q4_cylinder_adjusted_op"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_core_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"core GAAP gross margin","value":0.87,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"core gross profit","value":298.6777164,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_core","upside_2027q4_core_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cylinder_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"cylinder GAAP gross margin","value":0.7,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cylinder_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes cost-of-revenue SBC; acquired margin is provisional.","label":"cylinder gross profit","value":13.72,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_cylinder","upside_2027q4_cylinder_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Sum of business contributions, not a disclosed segment margin forecast.","label":"GAAP gross profit proxy","value":312.39771640000004,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_core_gross","upside_2027q4_cylinder_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Total stock compensation expense","value":44.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employer payroll taxes on equity awards","value":2.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_acquisition_costs","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquisition and integration operating costs","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Payroll and transaction expenses can consume cash even when excluded from adjusted profit.","label":"GAAP reconciling expenses","value":49.2,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_sbc","upside_2027q4_amort","upside_2027q4_sbc_payroll","upside_2027q4_acquisition_costs"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated IPO vesting charge, but ordinary compensation remains.","label":"GAAP operating income","value":66.0515476,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_adjusted_operating_income","upside_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Investment income","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_pretax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk recurring investment income.","label":"Pretax income reference","value":69.0515476,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_tax_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Cash tax / pretax income","value":0.15,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Normalized desk cash-tax allowance; not GAAP EPS guidance.","label":"Cash tax allowance","value":10.357732140000001,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_pretax","upside_2027q4_tax_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_after_tax","case":"upside","kind":"derived","unit":"USD_millions","basis":"Simplified tax timing.","label":"After-tax earnings reference","value":58.69381546,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_pretax","upside_2027q4_cash_tax"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_depreciation","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Deferred commission amortization","value":30.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_before_commissions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only noncash costs are added back; payroll/acquisition expense stays in cash.","label":"Cash earnings plus noncash costs","value":135.69381546,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_after_tax","upside_2027q4_sbc","upside_2027q4_amort","upside_2027q4_depreciation","upside_2027q4_commission_amort"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_rate","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Commission cash / sales","value":0.12,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Upfront commission investment distinct from amortization.","label":"New capitalized commission cash","value":43.548926400000006,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_commission_rate"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_billing_ratio","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Billings / recognized revenue","value":0.95,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_billings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Desk timing of invoiced member services, excluding acquired opening balances.","label":"Operating billings","value":344.762334,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_billing_ratio"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_deferred_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Billings less recognized services; not a second revenue source.","label":"Deferred revenue funding from operations","value":-18.14538600000003,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_billings","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Collection timing is handled separately.","label":"Cash earnings plus advance-billing funding","value":117.54842945999997,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_before_commissions","upside_2027q4_deferred_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_receivables_other","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Receivables and other operating cash use","value":-20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"No purchase-accounting deferred revenue included as cash funding.","label":"Commission and collection cash use","value":23.548926400000006,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_commission_cash","upside_2027q4_receivables_other"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash excludes acquisition price and share withholding.","label":"Operating cash flow","value":93.99950305999997,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_uses","upside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Includes provisional office fit-out spending; no immediate deduction of the whole lease commitment or unearned allowance.","label":"Gross PP&E purchases","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Capitalized internal-use software cash","value":4.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Generic historical cash measure.","label":"CFO less PP&E","value":90.99950305999997,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Current-period company FCF definition.","label":"CFO less PP&E and software","value":86.49950305999997,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_fcf","upside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_deal_timing","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Share of announced purchase cash in quarter","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_deal_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"September closing confirmed; announced price used pending final closing cash reporting.","label":"Cylinder acquisition cash assumption","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["cylinder_announced_price","upside_2027q4_deal_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes on net-settled awards","value":17.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capital_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate financing/investing outflows; excludes discretionary buybacks.","label":"Award withholding and acquisition cash","value":17.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_deal_cash","upside_2027q4_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not total change in cash; financing, securities trades and buybacks excluded.","label":"Cash after software, awards and acquisition","value":69.49950305999997,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_company_fcf","upside_2027q4_capital_uses"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":879.4499999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cylinder","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cylinder revenue assumption ($M)","value":16.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_cylinder","upside_2026q3_cylinder","upside_2026q4_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":756.82562,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":259.20000000000005,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_operating_income","upside_2026q3_adjusted_operating_income","upside_2026q4_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":162.63300000000004,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":311.4703800000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":4.2059999999999995,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","upside_2026q3_capex","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_software","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":7.678,"period":"FY2026","formula":{"op":"sum","refs":["h1_software","upside_2026q3_software","upside_2026q4_software"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":307.2643800000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","upside_2026q3_fcf","upside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":299.5863800000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_company_fcf","upside_2026q3_company_fcf","upside_2026q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after software, awards and acquisition ($M)","value":149.7953800000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_deal","upside_2026q3_cash_after_deal","upside_2026q4_cash_after_deal"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":1296.099,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cylinder","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cylinder revenue assumption ($M)","value":70.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cylinder","upside_2027q2_cylinder","upside_2027q3_cylinder","upside_2027q4_cylinder"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1115.70613,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q2_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_adjusted_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":411.61267,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_adjusted_operating_income","upside_2027q2_adjusted_operating_income","upside_2027q3_adjusted_operating_income","upside_2027q4_adjusted_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":238.81267000000003,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":473.51522449999993,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"PP&E cash purchases ($M)","value":12.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capex","upside_2027q2_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_software","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized software cash ($M)","value":15.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_software","upside_2027q2_software","upside_2027q3_software","upside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":461.51522449999993,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_fcf","upside_2027q2_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_company_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E and software ($M)","value":446.51522449999993,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_company_fcf","upside_2027q2_company_fcf","upside_2027q3_company_fcf","upside_2027q4_company_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_deal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after software, awards and acquisition ($M)","value":384.51522449999993,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_deal","upside_2027q2_cash_after_deal","upside_2027q3_cash_after_deal","upside_2027q4_cash_after_deal"]},"source_url":null,"source_date":null}],"title":"Member conversion, advance billings and the closed Cylinder acquisition","method":"Use August total revenue and adjusted operating guidance as references, then explicitly allocate a provisional Cylinder contribution within the consolidated revenue scenario following its September 1 close. Extend the legacy business and acquired GI business separately in FY2027. Reconcile non-GAAP profit to GAAP expenses and bridge earnings through commissions, advance billing and collections to CFO. Show cash after PP&E/software, then award withholding and the announced $105M acquisition cash consideration.","metrics":{"cfo":"Operating cash flow ($M)","fcf":"CFO less PP&E ($M)","capex":"PP&E cash purchases ($M)","revenue":"Consolidated revenue ($M)","cylinder":"Cylinder revenue assumption ($M)","software":"Capitalized software cash ($M)","company_fcf":"CFO less PP&E and software ($M)","gross_profit":"GAAP gross profit proxy ($M)","cash_after_deal":"Cash after software, awards and acquisition ($M)","operating_income":"GAAP operating income ($M)","adjusted_operating_income":"Non-GAAP operating income ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":33.88199999999999,"fcf":31.88199999999999,"capex":2.0,"revenue":212.79999999999998,"cylinder":2.0,"software":2.0,"company_fcf":29.88199999999999,"gross_profit":173.95599999999996,"cash_after_deal":-87.11800000000001,"operating_income":23.999999999999996,"adjusted_operating_income":52.699999999999996},"metrics":{"cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","capex":"downside_2026q3_capex","revenue":"downside_2026q3_revenue","cylinder":"downside_2026q3_cylinder","software":"downside_2026q3_software","company_fcf":"downside_2026q3_company_fcf","gross_profit":"downside_2026q3_gross_profit","cash_after_deal":"downside_2026q3_cash_after_deal","operating_income":"downside_2026q3_operating_income","adjusted_operating_income":"downside_2026q3_adjusted_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":16.355560000000033,"fcf":14.355560000000033,"capex":2.0,"revenue":207.1759999999999,"cylinder":6.0,"software":2.5,"company_fcf":11.855560000000033,"gross_profit":168.2643199999999,"cash_after_deal":-1.1444399999999675,"operating_income":13.924000000000003,"adjusted_operating_income":43.624},"metrics":{"cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","capex":"downside_2026q4_capex","revenue":"downside_2026q4_revenue","cylinder":"downside_2026q4_cylinder","software":"downside_2026q4_software","company_fcf":"downside_2026q4_company_fcf","gross_profit":"downside_2026q4_gross_profit","cash_after_deal":"downside_2026q4_cash_after_deal","operating_income":"downside_2026q4_operating_income","adjusted_operating_income":"downside_2026q4_adjusted_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":40.60390309999997,"fcf":37.60390309999997,"capex":3.0,"revenue":216.12315999999996,"cylinder":6.6,"software":3.0,"company_fcf":34.60390309999997,"gross_profit":175.43899119999995,"cash_after_deal":20.603903099999968,"operating_income":17.52078999999999,"adjusted_operating_income":51.720789999999994},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","revenue":"downside_2027q1_revenue","cylinder":"downside_2027q1_cylinder","software":"downside_2027q1_software","company_fcf":"downside_2027q1_company_fcf","gross_profit":"downside_2027q1_gross_profit","cash_after_deal":"downside_2027q1_cash_after_deal","operating_income":"downside_2027q1_operating_income","adjusted_operating_income":"downside_2027q1_adjusted_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":47.246985199999955,"fcf":44.246985199999955,"capex":3.0,"revenue":235.77071999999993,"cylinder":7.199999999999999,"software":3.5,"company_fcf":40.746985199999955,"gross_profit":191.38799039999995,"cash_after_deal":25.746985199999955,"operating_income":19.222679999999983,"adjusted_operating_income":56.422679999999986},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","revenue":"downside_2027q2_revenue","cylinder":"downside_2027q2_cylinder","software":"downside_2027q2_software","company_fcf":"downside_2027q2_company_fcf","gross_profit":"downside_2027q2_gross_profit","cash_after_deal":"downside_2027q2_cash_after_deal","operating_income":"downside_2027q2_operating_income","adjusted_operating_income":"downside_2027q2_adjusted_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":194.73356,"fcf":190.52756000000005,"capex":4.2059999999999995,"revenue":815.0999999999999,"cylinder":8.0,"software":7.678,"company_fcf":182.84956000000005,"gross_profit":680.4023199999998,"cash_after_deal":33.05856000000005,"operating_income":110.433,"adjusted_operating_income":204.0},"metrics":{"cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","capex":"downside_fy2026_capex","revenue":"downside_fy2026_revenue","cylinder":"downside_fy2026_cylinder","software":"downside_fy2026_software","company_fcf":"downside_fy2026_company_fcf","gross_profit":"downside_fy2026_gross_profit","cash_after_deal":"downside_fy2026_cash_after_deal","operating_income":"downside_fy2026_operating_income","adjusted_operating_income":"downside_fy2026_adjusted_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":155.73673099999993,"fcf":143.73673099999993,"capex":12.0,"revenue":982.3779999999997,"cylinder":30.0,"software":15.0,"company_fcf":128.73673099999993,"gross_profit":797.4499599999998,"cash_after_deal":66.73673099999993,"operating_income":80.29449999999994,"adjusted_operating_income":235.09449999999998},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","cylinder":"downside_fy2027_cylinder","software":"downside_fy2027_software","company_fcf":"downside_fy2027_company_fcf","gross_profit":"downside_fy2027_gross_profit","cash_after_deal":"downside_fy2027_cash_after_deal","operating_income":"downside_fy2027_operating_income","adjusted_operating_income":"downside_fy2027_adjusted_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":72.755,"fcf":70.755,"capex":2.0,"revenue":224.0,"cylinder":3.0,"software":2.0,"company_fcf":68.755,"gross_profit":192.01,"cash_after_deal":-48.245000000000005,"operating_income":34.3,"adjusted_operating_income":62.0},"metrics":{"cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","capex":"base_2026q3_capex","revenue":"base_2026q3_revenue","cylinder":"base_2026q3_cylinder","software":"base_2026q3_software","company_fcf":"base_2026q3_company_fcf","gross_profit":"base_2026q3_gross_profit","cash_after_deal":"base_2026q3_cash_after_deal","operating_income":"base_2026q3_operating_income","adjusted_operating_income":"base_2026q3_adjusted_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":47.64570000000002,"fcf":45.64570000000002,"capex":2.0,"revenue":238.87599999999998,"cylinder":9.0,"software":2.5,"company_fcf":43.14570000000002,"gross_profit":203.54335999999998,"cash_after_deal":30.14570000000002,"operating_income":41.62400000000001,"adjusted_operating_income":70.32400000000001},"metrics":{"cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","capex":"base_2026q4_capex","revenue":"base_2026q4_revenue","cylinder":"base_2026q4_cylinder","software":"base_2026q4_software","company_fcf":"base_2026q4_company_fcf","gross_profit":"base_2026q4_gross_profit","cash_after_deal":"base_2026q4_cash_after_deal","operating_income":"base_2026q4_operating_income","adjusted_operating_income":"base_2026q4_adjusted_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":81.22887199999997,"fcf":78.22887199999997,"capex":3.0,"revenue":256.6784,"cylinder":11.0,"software":3.0,"company_fcf":75.22887199999997,"gross_profit":218.433424,"cash_after_deal":61.22887199999997,"operating_income":40.503519999999995,"adjusted_operating_income":73.70352},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","revenue":"base_2027q1_revenue","cylinder":"base_2027q1_cylinder","software":"base_2027q1_software","company_fcf":"base_2027q1_company_fcf","gross_profit":"base_2027q1_gross_profit","cash_after_deal":"base_2027q1_cash_after_deal","operating_income":"base_2027q1_operating_income","adjusted_operating_income":"base_2027q1_adjusted_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":100.12486399999997,"fcf":97.12486399999997,"capex":3.0,"revenue":280.01279999999997,"cylinder":12.0,"software":3.5,"company_fcf":93.62486399999997,"gross_profit":238.29100799999998,"cash_after_deal":78.62486399999997,"operating_income":44.203839999999985,"adjusted_operating_income":80.40383999999999},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","revenue":"base_2027q2_revenue","cylinder":"base_2027q2_cylinder","software":"base_2027q2_software","company_fcf":"base_2027q2_company_fcf","gross_profit":"base_2027q2_gross_profit","cash_after_deal":"base_2027q2_cash_after_deal","operating_income":"base_2027q2_operating_income","adjusted_operating_income":"base_2027q2_adjusted_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":264.8967,"fcf":260.69070000000005,"capex":4.2059999999999995,"revenue":858.0,"cylinder":12.0,"software":7.678,"company_fcf":253.01270000000005,"gross_profit":733.73536,"cash_after_deal":103.22170000000004,"operating_income":148.433,"adjusted_operating_income":240.0},"metrics":{"cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","capex":"base_fy2026_capex","revenue":"base_fy2026_revenue","cylinder":"base_fy2026_cylinder","software":"base_fy2026_software","company_fcf":"base_fy2026_company_fcf","gross_profit":"base_fy2026_gross_profit","cash_after_deal":"base_fy2026_cash_after_deal","operating_income":"base_fy2026_operating_income","adjusted_operating_income":"base_fy2026_adjusted_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":330.11639999999994,"fcf":318.11639999999994,"capex":12.0,"revenue":1166.72,"cylinder":50.0,"software":15.0,"company_fcf":303.11639999999994,"gross_profit":992.8792000000001,"cash_after_deal":241.1163999999999,"operating_income":184.216,"adjusted_operating_income":335.01599999999996},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","cylinder":"base_fy2027_cylinder","software":"base_fy2027_software","company_fcf":"base_fy2027_company_fcf","gross_profit":"base_fy2027_gross_profit","cash_after_deal":"base_fy2027_cash_after_deal","operating_income":"base_fy2027_operating_income","adjusted_operating_income":"base_fy2027_adjusted_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":90.20700000000002,"fcf":88.20700000000002,"capex":2.0,"revenue":229.59999999999997,"cylinder":4.0,"software":2.0,"company_fcf":86.20700000000002,"gross_profit":199.07199999999997,"cash_after_deal":-30.792999999999978,"operating_income":37.260000000000005,"adjusted_operating_income":66.96000000000001},"metrics":{"cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","capex":"upside_2026q3_capex","revenue":"upside_2026q3_revenue","cylinder":"upside_2026q3_cylinder","software":"upside_2026q3_software","company_fcf":"upside_2026q3_company_fcf","gross_profit":"upside_2026q3_gross_profit","cash_after_deal":"upside_2026q3_cash_after_deal","operating_income":"upside_2026q3_operating_income","adjusted_operating_income":"upside_2026q3_adjusted_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":76.76738000000006,"fcf":74.76738000000006,"capex":2.0,"revenue":254.72599999999994,"cylinder":12.0,"software":2.5,"company_fcf":72.26738000000006,"gross_profit":219.57161999999997,"cash_after_deal":59.26738000000006,"operating_income":52.86400000000005,"adjusted_operating_income":84.56400000000005},"metrics":{"cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","capex":"upside_2026q4_capex","revenue":"upside_2026q4_revenue","cylinder":"upside_2026q4_cylinder","software":"upside_2026q4_software","company_fcf":"upside_2026q4_company_fcf","gross_profit":"upside_2026q4_gross_profit","cash_after_deal":"upside_2026q4_cash_after_deal","operating_income":"upside_2026q4_operating_income","adjusted_operating_income":"upside_2026q4_adjusted_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":113.97000068999998,"fcf":110.97000068999998,"capex":3.0,"revenue":285.14178,"cylinder":15.4,"software":3.0,"company_fcf":107.97000068999998,"gross_profit":245.4553486,"cash_after_deal":93.97000068999998,"operating_income":53.354787400000006,"adjusted_operating_income":90.55478740000001},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","revenue":"upside_2027q1_revenue","cylinder":"upside_2027q1_cylinder","software":"upside_2027q1_software","company_fcf":"upside_2027q1_company_fcf","gross_profit":"upside_2027q1_gross_profit","cash_after_deal":"upside_2027q1_cash_after_deal","operating_income":"upside_2027q1_operating_income","adjusted_operating_income":"upside_2027q1_adjusted_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":137.49046148000005,"fcf":134.49046148000005,"capex":3.0,"revenue":311.06376,"cylinder":16.8,"software":3.5,"company_fcf":130.99046148000005,"gross_profit":267.7694712,"cash_after_deal":115.99046148000005,"operating_income":57.58704080000001,"adjusted_operating_income":98.78704080000001},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","revenue":"upside_2027q2_revenue","cylinder":"upside_2027q2_cylinder","software":"upside_2027q2_software","company_fcf":"upside_2027q2_company_fcf","gross_profit":"upside_2027q2_gross_profit","cash_after_deal":"upside_2027q2_cash_after_deal","operating_income":"upside_2027q2_operating_income","adjusted_operating_income":"upside_2027q2_adjusted_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":311.4703800000001,"fcf":307.2643800000001,"capex":4.2059999999999995,"revenue":879.4499999999998,"cylinder":16.0,"software":7.678,"company_fcf":299.5863800000001,"gross_profit":756.82562,"cash_after_deal":149.7953800000001,"operating_income":162.63300000000004,"adjusted_operating_income":259.20000000000005},"metrics":{"cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","capex":"upside_fy2026_capex","revenue":"upside_fy2026_revenue","cylinder":"upside_fy2026_cylinder","software":"upside_fy2026_software","company_fcf":"upside_fy2026_company_fcf","gross_profit":"upside_fy2026_gross_profit","cash_after_deal":"upside_fy2026_cash_after_deal","operating_income":"upside_fy2026_operating_income","adjusted_operating_income":"upside_fy2026_adjusted_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":473.51522449999993,"fcf":461.51522449999993,"capex":12.0,"revenue":1296.099,"cylinder":70.0,"software":15.0,"company_fcf":446.51522449999993,"gross_profit":1115.70613,"cash_after_deal":384.51522449999993,"operating_income":238.81267000000003,"adjusted_operating_income":411.61267},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","cylinder":"upside_fy2027_cylinder","software":"upside_fy2027_software","company_fcf":"upside_fy2027_company_fcf","gross_profit":"upside_fy2027_gross_profit","cash_after_deal":"upside_fy2027_cash_after_deal","operating_income":"upside_fy2027_operating_income","adjusted_operating_income":"upside_fy2027_adjusted_operating_income"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["fy26_revenue_guide","q3_revenue_guide","fy26_adjusted_guide","h1_company_fcf","h1_cash_after_deal","h1_deferred_funding","h1_commission_cash","deferred_revenue","unrestricted_liquidity","restricted_cash","cylinder_announced_price","lease_base_rent","lease_allowance","buyback_available"],"limitations":["Cylinder closed September 1, 2026. Exact acquired revenue, closing cash adjustments and purchase accounting have not yet been reported. Forecast Cylinder sales are desk allocations inside total sales, not an increment added on top of guidance.","August guidance is a reference issued before closing, not a newly restated post-acquisition forecast. The model does not claim management disclosed Cylinder contribution or a revised consolidated range.","Client counts and eligible lives are not paying members. Recognized revenue depends on member engagement and contract terms; the model does not assume every covered life becomes billable.","Cash from advance billing can reverse as services are delivered. Working capital excludes acquired opening balances; there is no complete deferred-revenue balance-sheet rollforward.","Company FCF includes capitalized software. Its Q2 2025 comparative adds back pre-IPO employer payroll taxes; current-period cash is not adjusted for ordinary ongoing payroll taxes.","The $86M new-office base-rent commitment spans the lease term and is not immediate capex. Fit-out timing, tenant allowances and acquired intangibles are approximate. No forward EPS, valuation or discretionary buyback forecast is provided."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}