{"meta":{"as_of":"2026-09-19","revision":5,"skeleton":false,"compiled_at":"2026-09-19T21:33:24.886060+00:00","extract_url":null,"extract_form":null,"authored_hash":"75c7f83f1e23fa7a9d3d8cc59dbcc5fe","extract_filed":null,"extract_source":"authored","generated_hash":"11ec32968bddc9217d72bf85a7f14abc","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"Inspire Medical Systems, Inc.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","quarters":[{"cfo":{"value":52283000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":44276000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":147512000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-11-04","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-24-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":8007000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":203191000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":18497000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"NetIncomeLoss","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":0.6,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"EarningsPerShareDiluted","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":170793000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"GrossProfit","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":30633789.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"operating_income":{"value":14318000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"OperatingIncomeLoss","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}},{"cfo":{"value":69181000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":62154000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":150150000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-02-13","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":7027000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":239718000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":35224000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"NetIncomeLoss","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":203730000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"GrossProfit","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":31884000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"OperatingIncomeLoss","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}},{"cfo":{"value":-6703000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":-15110000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-04","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":53882000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-05","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-25-000020","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":8407000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":201317000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":2992000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetIncomeLoss","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":0.1,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"EarningsPerShareDiluted","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":170608000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"GrossProfit","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":30311476.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"operating_income":{"value":-1485000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"OperatingIncomeLoss","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}},{"cfo":{"value":2684000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":-6313000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":106927000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-04","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-25-000032","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":8997000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":217086000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":-3592000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetIncomeLoss","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":-0.12,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"EarningsPerShareDiluted","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":182414000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"GrossProfit","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":29506807.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"operating_income":{"value":-3316000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"OperatingIncomeLoss","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}},{"cfo":{"value":68526000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":58087000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":112845000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":10439000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":224501000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":9932000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"NetIncomeLoss","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":0.34,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"EarningsPerShareDiluted","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":192728000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"GrossProfit","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":29600223.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"operating_income":{"value":9644000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-03","concept":"OperatingIncomeLoss","accession":"0001609550-25-000053","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}},{"cfo":{"value":52469000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":41813000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":104813000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":10656000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":269077000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":136090000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"NetIncomeLoss","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":233006000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"GrossProfit","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":46111000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-02-13","concept":"OperatingIncomeLoss","accession":"0001609550-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}},{"cfo":{"value":12849000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":3123000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-04","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":98932000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":9726000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":204583000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":-11294000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetIncomeLoss","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":-0.39,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"EarningsPerShareDiluted","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":176912000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"GrossProfit","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":28700525.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"operating_income":{"value":-1118000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-04","concept":"OperatingIncomeLoss","accession":"0001609550-26-000023","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}},{"cfo":{"value":23228000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fcf":{"value":14068000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"cash":{"value":127761000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"capex":{"value":9160000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"revenue":{"value":200581000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"net_income":{"value":314000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetIncomeLoss","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":0.01,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"EarningsPerShareDiluted","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":171459000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"GrossProfit","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":28940846.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}},"operating_income":{"value":-514000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"OperatingIncomeLoss","accession":"0001609550-26-000047","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001609550.json","retrieved_at":"2026-09-19T21:33:24+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T21:33:24+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-5.551,"p50":-0.126,"p90":7.335,"p_up":0.49},"5d":{"p10":-12.462,"p50":0.377,"p90":11.704,"p_up":0.52},"10d":{"p10":-17.175,"p50":-1.034,"p90":16.525,"p_up":0.46}},"state":"up/above/off/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":"The key question is whether demand recovers enough to cover the commercial footprint and reinvestment required for adoption. Higher gross margin alone does not resolve reimbursement friction. Management plans to redeploy Horizon savings, while adjusted operating profit retains ordinary SBC. Cash and GAAP tax accounting must be assessed separately.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track US revenue, access disruptions and inventory together. Raise confidence if demand and collections recover while Horizon spending stays within the stated scope; reduce it if a coding resolution is delayed or operating costs return before sales."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","title":"August 3 10-Q: geographic sales, cash, inventory and coding risk","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","title":"August 3 results, guidance, Horizon charges and non-GAAP scope","retrieved":"2026-09-19"}],"business":{"drivers":["US demand and coding/reimbursement friction","System mix, ordinary compensation and growth reinvestment","Inventory, restructuring payments and cash capital spending"],"description":"Inspire sells an implanted neurostimulation system for obstructive sleep apnea. US demand depends on patient referral, treatment-center execution, coverage and reimbursement clarity. International sales add a smaller growth stream. The Inspire V product mix affects gross margin, while selling infrastructure, research, inventory and capital spending determine the cash earned from system sales."},"earnings":{"source":"estimated from 10-Q filed 2026-08-03 plus 90 days","next_report_date":"2026-11-01"},"identity":{"cik":1609550,"sic":"3841","name":"Inspire Medical Systems, Inc.","symbol":"INSP","cluster":"Healthcare services & devices","exchange":"NYSE"},"research":{"risks":["Coding and reimbursement uncertainty can delay procedures and system sales.","Competing therapies and devices can affect treatment adoption.","Higher-margin product mix does not guarantee greater total profit.","Horizon execution can disrupt employees and suppliers.","Inventory obsolescence, impairment and working capital can consume cash.","Legal outcomes, tax shortfalls and equity compensation affect common-owner economics."],"title":"Demand recovery after reimbursement friction and reinvestment","question":"Does treatment-system demand recover enough to finance growth while cash and inventory remain controlled?","economics":"H1 revenue was $405.164M: $382.907M US and $22.257M international. GAAP operating loss was $1.632M versus $3.501M adjusted profit, with $5.133M legal expense excluded and ordinary SBC of $61.915M retained. CFO $36.077M less capex $18.886M gave $17.191M; award taxes reduce this to $8.915M. June cash and marketable investments totaled $415.164M, including $94.480M long-term investments; inventory was $170.451M. Annual guidance is $835M-$875M sales, 4%-6% adjusted operating margin and $35M-$40M capex. Horizon costs $20M-$25M, mostly noncash, and targets $30M annualized capacity for reinvestment. High GAAP tax rates reflect stock-compensation shortfalls and cannot be used as a cash-tax forecast.","change_note":"First completed recovery and cash model with Horizon savings fully reinvested and ordinary SBC retained in adjusted operating profit.","checkpoints":[{"event":"US recovery","watch":"Compare US demand and collections with international expansion and inventory.","timing":"Each quarterly result","date_status":"estimated"},{"event":"Horizon execution","watch":"Reconcile noncash write-downs, employee expense and actual cash payments.","timing":"Most actions Q3; substantial completion by year-end company target","date_status":"estimated"},{"event":"Reimbursement clarity","watch":"Confirm final implemented changes rather than assuming a new code is assured.","timing":"Payer and coding updates","date_status":"estimated"}],"countercase":"A product-mix improvement can raise gross margin while reimbursement uncertainty suppresses demand and inventory absorbs cash. Redeployed savings may require time to produce sales, and a favorable adjusted metric can obscure legal, restructuring and dilution costs.","limitations":["Revenue is system sales, not a disclosed implant count times an invented price. No procedure count, payer reimbursement rate or permanent coding resolution is assumed.","Adjusted operating income retains ordinary SBC. Adjusted EBITDA excludes it and is a different measure; the model does not substitute EBITDA for the guided operating margin.","Project Horizon aims to redeploy approximately $30M annualized capacity into growth. The base case reinvests all savings; they do not automatically increase annual profit by $30M.","Horizon first-phase charges are $20M-$25M: $4M-$5M employee costs and $16M-$20M noncash costs. Charge and payment timing are separate desk assumptions.","Stock-compensation tax shortfalls distort GAAP tax rates. Cash tax assumptions are independent, and no forecast EPS is presented without a full deferred-tax and dilution bridge.","Horizon charge allocation between COGS and other operating expense is undisclosed. Gross profit is shown before that allocation; total GAAP operating profit includes the full charge. Cash excludes new buybacks, acquisitions and stock issuance."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":202426200.00000003},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":247409800.00000003},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":228180336.00000003},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":223426579.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 revenue","value":405.164,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_us_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 us revenue","value":382.907,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_international","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 international","value":22.257,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"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":348.371,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_adjusted_op","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 adjusted op","value":3.501,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"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":-1.632,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 cfo","value":36.077,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 capex","value":18.886,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 sbc","value":61.915,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_da","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 da","value":9.707,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_legal","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 legal","value":5.133,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"h1_inventory_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 inventory use","value":25.159,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_receivable_release","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 receivable release","value":16.212,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_deferred_tax","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 deferred tax","value":11.161,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_tax_expense","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 tax expense","value":16.492,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_award_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"H1 award cash","value":8.276,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_restructuring","case":"shared","kind":"reported","unit":"USD_millions","basis":"Plan announced in August, after H1.","label":"H1 Horizon charges","value":0.0,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Actual cash capex.","label":"H1 CFO less capex","value":17.191,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_awards","case":"shared","kind":"derived","unit":"USD_millions","basis":"Employee withholding is financing cash, not another expense.","label":"H1 cash after award taxes","value":8.915,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_fcf","h1_award_cash"]},"source_url":null,"source_date":null},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or quarter reference; Q2 CFO rounded.","label":"cash","value":127.761,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"short_investments","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or quarter reference; Q2 CFO rounded.","label":"short investments","value":192.923,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"long_investments","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or quarter reference; Q2 CFO rounded.","label":"long investments","value":94.48,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"inventory","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or quarter reference; Q2 CFO rounded.","label":"inventory","value":170.451,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000047/insp-20260630.htm","source_date":"2026-08-03"},{"id":"q2_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or quarter reference; Q2 CFO rounded.","label":"q2 cfo","value":23.2,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"q2_adjusted_op","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or quarter reference; Q2 CFO rounded.","label":"q2 adjusted op","value":3.183,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"q2_ordinary_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or quarter reference; Q2 CFO rounded.","label":"q2 ordinary sbc","value":31.226,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"growth_capacity","case":"shared","kind":"reported","unit":"USD_millions","basis":"Approximately $30M annualized capacity intended for growth reinvestment, not promised margin uplift.","label":"growth capacity","value":30.0,"period":"June/August 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"liquidity","case":"shared","kind":"derived","unit":"USD_millions","basis":"Includes long-term investments, not solely immediately available cash.","label":"Cash and all marketable investments","value":415.164,"period":"June 2026","formula":{"op":"sum","refs":["cash","short_investments","long_investments"]},"source_url":null,"source_date":null},{"id":"annual_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"2026 revenue guidance low","value":835.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"annual_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"2026 revenue guidance high","value":875.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"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":"annual_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"2026 revenue guidance endpoint sum","value":1710.0,"period":"FY2026","formula":{"op":"sum","refs":["annual_guide_low","annual_guide_high"]},"source_url":null,"source_date":null},{"id":"annual_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"2026 revenue guidance midpoint","value":855.0,"period":"FY2026","formula":{"op":"divide","refs":["annual_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"capex_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"2026 capex guidance low","value":35.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"capex_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"2026 capex guidance high","value":40.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"capex_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"2026 capex guidance endpoint sum","value":75.0,"period":"FY2026","formula":{"op":"sum","refs":["capex_guide_low","capex_guide_high"]},"source_url":null,"source_date":null},{"id":"capex_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"2026 capex guidance midpoint","value":37.5,"period":"FY2026","formula":{"op":"divide","refs":["capex_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"horizon_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Horizon charges guidance low","value":20.0,"period":"H2 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"horizon_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Horizon charges guidance high","value":25.0,"period":"H2 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"horizon_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Horizon charges guidance endpoint sum","value":45.0,"period":"H2 2026","formula":{"op":"sum","refs":["horizon_guide_low","horizon_guide_high"]},"source_url":null,"source_date":null},{"id":"horizon_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Horizon charges guidance midpoint","value":22.5,"period":"H2 2026","formula":{"op":"divide","refs":["horizon_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"margin_low","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company adjusted operating margin range, not EBITDA.","label":"Annual adjusted operating margin margin_low","value":0.04,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"margin_high","case":"shared","kind":"management_guidance","unit":"ratio","basis":"Company adjusted operating margin range, not EBITDA.","label":"Annual adjusted operating margin margin_high","value":0.06,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1609550/000160955026000045/insp2026-q2pressreleaseex9.htm","source_date":"2026-08-03"},{"id":"downside_annual_revenue_target","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Base is guidance midpoint; downside/upside are independent desk outcomes.","label":"Annual sales scenario","value":820.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_h2","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less actual H1.","label":"Remaining H2 revenue","value":414.836,"period":"H2 2026","formula":{"op":"subtract","refs":["downside_annual_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"downside_op_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Ordinary SBC included.","label":"Annual adjusted operating margin","value":0.02,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"downside_op_target","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times adjusted operating margin.","label":"Annual adjusted operating income","value":16.4,"period":"FY2026","formula":{"op":"multiply","refs":["downside_annual_revenue_target","downside_op_margin"]},"source_url":null,"source_date":null},{"id":"downside_op_remaining","case":"downside","kind":"derived","unit":"USD_millions","basis":"Actual H1 is not restated.","label":"Remaining adjusted operating income","value":12.899,"period":"H2 2026","formula":{"op":"subtract","refs":["downside_op_target","h1_adjusted_op"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_h2_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Remaining sales quarter share","value":0.45,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q4 seasonality is a desk allocation.","label":"Revenue","value":186.67620000000002,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_h2","downside_2026q3_h2_share"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_international","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"International revenue","value":11.700000000000001,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual US demand within annual consolidated scenario.","label":"US revenue","value":174.97620000000003,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_revenue","downside_2026q3_international"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"H2 profit share","value":0.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_adjusted_before_redeployment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative timing of guided annual operating margin.","label":"Adjusted operating profit before net redeployment","value":3.8696999999999995,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_op_remaining","downside_2026q3_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_savings","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_reinvestment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_profit_with_savings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":3.8696999999999995,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_adjusted_before_redeployment","downside_2026q3_savings"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":3.8696999999999995,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_profit_with_savings","downside_2026q3_reinvestment"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.84,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":156.808008,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_revenue","downside_2026q3_gm"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_horizon_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":18.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_horizon_employee_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":4.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":22.5,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_horizon_noncash","downside_2026q3_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_legal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":25.2,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_restructuring","downside_2026q3_legal"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":-21.3303,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_adjusted_op","downside_2026q3_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_horizon_employee_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":3.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":39.5697,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_sbc","downside_2026q3_horizon_noncash","downside_2026q3_horizon_employee_expense","downside_2026q3_da","downside_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":2.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":10.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_horizon_employee_cash","downside_2026q3_cash_tax","downside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":29.569699999999997,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.557,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":19.012699999999995,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":14.812699999999996,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_fcf","downside_2026q3_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_h2_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Remaining sales quarter share","value":0.55,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q4 seasonality is a desk allocation.","label":"Revenue","value":228.15980000000002,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_h2","downside_2026q4_h2_share"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_international","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"International revenue","value":14.4,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual US demand within annual consolidated scenario.","label":"US revenue","value":213.7598,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_revenue","downside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"H2 profit share","value":0.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_adjusted_before_redeployment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative timing of guided annual operating margin.","label":"Adjusted operating profit before net redeployment","value":9.0293,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_op_remaining","downside_2026q4_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_savings","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":3.75,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_reinvestment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":3.75,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_profit_with_savings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":12.7793,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_adjusted_before_redeployment","downside_2026q4_savings"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":9.0293,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_profit_with_savings","downside_2026q4_reinvestment"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.84,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":191.654232,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_revenue","downside_2026q4_gm"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_horizon_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_horizon_employee_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_horizon_noncash","downside_2026q4_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_legal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.7,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_restructuring","downside_2026q4_legal"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":6.329299999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_adjusted_op","downside_2026q4_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_horizon_employee_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.199999999999999,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":44.82929999999999,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_sbc","downside_2026q4_horizon_noncash","downside_2026q4_horizon_employee_expense","downside_2026q4_da","downside_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":13.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_horizon_employee_cash","downside_2026q4_cash_tax","downside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":31.82929999999999,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.557,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":21.272299999999987,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":17.072299999999988,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_fcf","downside_2026q4_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_us_revenue_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":771.643,"period":"2027Q1","formula":{"op":"sum","refs":["h1_us_revenue","downside_2026q3_us_revenue","downside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_us_revenue_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":0.98,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_us_revenue_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":181.4904336,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_us_revenue_prior","downside_2027q1_us_revenue_growth","downside_2027q1_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_international_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":48.357,"period":"2027Q1","formula":{"op":"sum","refs":["h1_international","downside_2026q3_international","downside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_international_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_international_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":13.346531999999998,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_international_prior","downside_2027q1_international_growth","downside_2027q1_international_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":194.83696559999998,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_us_revenue","downside_2027q1_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.025,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_before_redeployment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":4.87092414,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_savings","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_reinvestment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_profit_with_savings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":12.37092414,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_adjusted_before_redeployment","downside_2027q1_savings"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":4.87092414,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_profit_with_savings","downside_2027q1_reinvestment"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.84,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":163.66305110399998,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_horizon_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_horizon_employee_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_horizon_noncash","downside_2027q1_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_legal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_restructuring","downside_2027q1_legal"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":2.8709241399999996,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_adjusted_op","downside_2027q1_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_horizon_employee_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":41.970924139999994,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_sbc","downside_2027q1_horizon_noncash","downside_2027q1_horizon_employee_expense","downside_2027q1_da","downside_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":12.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":16.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_horizon_employee_cash","downside_2027q1_cash_tax","downside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":25.970924139999994,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":15.970924139999994,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":11.770924139999995,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_fcf","downside_2027q1_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_us_revenue_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":771.643,"period":"2027Q2","formula":{"op":"sum","refs":["h1_us_revenue","downside_2026q3_us_revenue","downside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_us_revenue_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":0.98,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_us_revenue_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.235,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":177.7093829,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_us_revenue_prior","downside_2027q2_us_revenue_growth","downside_2027q2_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_international_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":48.357,"period":"2027Q2","formula":{"op":"sum","refs":["h1_international","downside_2026q3_international","downside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_international_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_international_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.235,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":13.068479249999998,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_international_prior","downside_2027q2_international_growth","downside_2027q2_international_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":190.77786215,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_us_revenue","downside_2027q2_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.025,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_before_redeployment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":4.76944655375,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_savings","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_reinvestment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_profit_with_savings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":12.26944655375,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_adjusted_before_redeployment","downside_2027q2_savings"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":4.769446553750001,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_profit_with_savings","downside_2027q2_reinvestment"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.84,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":160.253404206,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_horizon_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_horizon_employee_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_horizon_noncash","downside_2027q2_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_legal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_restructuring","downside_2027q2_legal"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":2.769446553750001,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_adjusted_op","downside_2027q2_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":31.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_horizon_employee_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.3999999999999995,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":42.46944655375,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_sbc","downside_2027q2_horizon_noncash","downside_2027q2_horizon_employee_expense","downside_2027q2_da","downside_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":14.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_horizon_employee_cash","downside_2027q2_cash_tax","downside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":28.469446553749997,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":18.469446553749997,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":14.269446553749997,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_fcf","downside_2027q2_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_us_revenue_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":771.643,"period":"2027Q3","formula":{"op":"sum","refs":["h1_us_revenue","downside_2026q3_us_revenue","downside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_us_revenue_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":0.98,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_us_revenue_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":181.4904336,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_us_revenue_prior","downside_2027q3_us_revenue_growth","downside_2027q3_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_international_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":48.357,"period":"2027Q3","formula":{"op":"sum","refs":["h1_international","downside_2026q3_international","downside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_international_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.15,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_international_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":13.346531999999998,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_international_prior","downside_2027q3_international_growth","downside_2027q3_international_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":194.83696559999998,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_us_revenue","downside_2027q3_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.025,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_before_redeployment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":4.87092414,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_savings","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_reinvestment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_profit_with_savings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":12.37092414,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_adjusted_before_redeployment","downside_2027q3_savings"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":4.87092414,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_profit_with_savings","downside_2027q3_reinvestment"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.84,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":163.66305110399998,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_horizon_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_horizon_employee_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_horizon_noncash","downside_2027q3_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_legal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_restructuring","downside_2027q3_legal"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":2.8709241399999996,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_adjusted_op","downside_2027q3_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":31.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_horizon_employee_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":43.17092414,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_horizon_noncash","downside_2027q3_horizon_employee_expense","downside_2027q3_da","downside_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":12.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_horizon_employee_cash","downside_2027q3_cash_tax","downside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":31.170924139999997,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":21.170924139999997,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":16.970924139999997,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_fcf","downside_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_us_revenue_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":771.643,"period":"2027Q4","formula":{"op":"sum","refs":["h1_us_revenue","downside_2026q3_us_revenue","downside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_us_revenue_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":0.98,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_us_revenue_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.285,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":215.51988989999998,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_us_revenue_prior","downside_2027q4_us_revenue_growth","downside_2027q4_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_international_prior","case":"downside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":48.357,"period":"2027Q4","formula":{"op":"sum","refs":["h1_international","downside_2026q3_international","downside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_international_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.15,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_international_season","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.285,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":15.849006749999997,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_international_prior","downside_2027q4_international_growth","downside_2027q4_international_season"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":231.36889664999998,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_us_revenue","downside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.025,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_before_redeployment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":5.7842224162499996,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_savings","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_reinvestment","case":"downside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_profit_with_savings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":13.28422241625,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_adjusted_before_redeployment","downside_2027q4_savings"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":5.7842224162499996,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_profit_with_savings","downside_2027q4_reinvestment"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.84,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":194.34987318599997,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_horizon_noncash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_horizon_employee_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_horizon_noncash","downside_2027q4_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_legal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_exclusions","case":"downside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_restructuring","downside_2027q4_legal"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":3.7842224162499996,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_adjusted_op","downside_2027q4_exclusions"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":32.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_horizon_employee_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_interest_income","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":44.68422241625,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_horizon_noncash","downside_2027q4_horizon_employee_expense","downside_2027q4_da","downside_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":12.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_horizon_employee_cash","downside_2027q4_cash_tax","downside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":32.68422241625,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":22.68422241625,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":18.484222416250002,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_fcf","downside_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":820.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_us_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":"US revenue ($M)","value":771.643,"period":"FY2026","formula":{"op":"sum","refs":["h1_us_revenue","downside_2026q3_us_revenue","downside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"International revenue ($M)","value":48.357,"period":"FY2026","formula":{"op":"sum","refs":["h1_international","downside_2026q3_international","downside_2026q4_international"]},"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":"Gross profit before Horizon charge allocation ($M)","value":696.8332399999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_adjusted_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted operating income ($M)","value":16.4,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_op","downside_2026q3_adjusted_op","downside_2026q4_adjusted_op"]},"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 proxy ($M)","value":-16.633000000000003,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Horizon expense ($M)","value":22.5,"period":"FY2026","formula":{"op":"sum","refs":["h1_restructuring","downside_2026q3_restructuring","downside_2026q4_restructuring"]},"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 ($M)","value":97.47599999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash capex ($M)","value":40.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","downside_2026q3_capex","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":57.475999999999985,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","downside_2026q3_fcf","downside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after capex and award taxes ($M)","value":40.79999999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_awards","downside_2026q3_cash_after_awards","downside_2026q4_cash_after_awards"]},"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":"Revenue ($M)","value":811.82069,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":756.2101399999999,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_us_revenue","downside_2027q2_us_revenue","downside_2027q3_us_revenue","downside_2027q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_international","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"International revenue ($M)","value":55.61054999999999,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_international","downside_2027q2_international","downside_2027q3_international","downside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit before Horizon charge allocation ($M)","value":681.9293796,"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_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted operating income ($M)","value":20.29551725,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_adjusted_op","downside_2027q2_adjusted_op","downside_2027q3_adjusted_op","downside_2027q4_adjusted_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":12.29551725,"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_restructuring","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Horizon expense ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_restructuring","downside_2027q2_restructuring","downside_2027q3_restructuring","downside_2027q4_restructuring"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":118.29551724999999,"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":"Cash capex ($M)","value":40.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capex","downside_2027q2_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":78.29551724999999,"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_cash_after_awards","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 capex and award taxes ($M)","value":61.49551724999999,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_awards","downside_2027q2_cash_after_awards","downside_2027q3_cash_after_awards","downside_2027q4_cash_after_awards"]},"source_url":null,"source_date":null},{"id":"base_annual_revenue_target","case":"base","kind":"assumption","unit":"USD_millions","basis":"Base is guidance midpoint; downside/upside are independent desk outcomes.","label":"Annual sales scenario","value":855.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_h2","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less actual H1.","label":"Remaining H2 revenue","value":449.836,"period":"H2 2026","formula":{"op":"subtract","refs":["base_annual_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"base_op_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Ordinary SBC included.","label":"Annual adjusted operating margin","value":0.05,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"base_op_target","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times adjusted operating margin.","label":"Annual adjusted operating income","value":42.75,"period":"FY2026","formula":{"op":"multiply","refs":["base_annual_revenue_target","base_op_margin"]},"source_url":null,"source_date":null},{"id":"base_op_remaining","case":"base","kind":"derived","unit":"USD_millions","basis":"Actual H1 is not restated.","label":"Remaining adjusted operating income","value":39.249,"period":"H2 2026","formula":{"op":"subtract","refs":["base_op_target","h1_adjusted_op"]},"source_url":null,"source_date":null},{"id":"base_2026q3_h2_share","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Remaining sales quarter share","value":0.45,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Q4 seasonality is a desk allocation.","label":"Revenue","value":202.42620000000002,"period":"2026Q3","formula":{"op":"multiply","refs":["base_h2","base_2026q3_h2_share"]},"source_url":null,"source_date":null},{"id":"base_2026q3_international","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"International revenue","value":13.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual US demand within annual consolidated scenario.","label":"US revenue","value":189.42620000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_revenue","base_2026q3_international"]},"source_url":null,"source_date":null},{"id":"base_2026q3_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"H2 profit share","value":0.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_adjusted_before_redeployment","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative timing of guided annual operating margin.","label":"Adjusted operating profit before net redeployment","value":11.774700000000001,"period":"2026Q3","formula":{"op":"multiply","refs":["base_op_remaining","base_2026q3_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2026q3_savings","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_reinvestment","case":"base","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_profit_with_savings","case":"base","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":11.774700000000001,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_adjusted_before_redeployment","base_2026q3_savings"]},"source_url":null,"source_date":null},{"id":"base_2026q3_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":11.774700000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_profit_with_savings","base_2026q3_reinvestment"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.855,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":173.07440100000002,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_revenue","base_2026q3_gm"]},"source_url":null,"source_date":null},{"id":"base_2026q3_horizon_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":18.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_horizon_employee_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":4.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":22.5,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_horizon_noncash","base_2026q3_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"base_2026q3_legal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":25.2,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_restructuring","base_2026q3_legal"]},"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":-13.425299999999998,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_adjusted_op","base_2026q3_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_horizon_employee_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":3.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":47.4747,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_sbc","base_2026q3_horizon_noncash","base_2026q3_horizon_employee_expense","base_2026q3_da","base_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":2.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":6.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_horizon_employee_cash","base_2026q3_cash_tax","base_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":41.4747,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":9.307,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":32.167699999999996,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":27.967699999999997,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_fcf","base_2026q3_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_h2_share","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Remaining sales quarter share","value":0.55,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Q4 seasonality is a desk allocation.","label":"Revenue","value":247.40980000000002,"period":"2026Q4","formula":{"op":"multiply","refs":["base_h2","base_2026q4_h2_share"]},"source_url":null,"source_date":null},{"id":"base_2026q4_international","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"International revenue","value":16.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual US demand within annual consolidated scenario.","label":"US revenue","value":231.40980000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_revenue","base_2026q4_international"]},"source_url":null,"source_date":null},{"id":"base_2026q4_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"H2 profit share","value":0.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_adjusted_before_redeployment","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative timing of guided annual operating margin.","label":"Adjusted operating profit before net redeployment","value":27.4743,"period":"2026Q4","formula":{"op":"multiply","refs":["base_op_remaining","base_2026q4_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2026q4_savings","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":3.75,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_reinvestment","case":"base","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":3.75,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_profit_with_savings","case":"base","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":31.2243,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_adjusted_before_redeployment","base_2026q4_savings"]},"source_url":null,"source_date":null},{"id":"base_2026q4_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":27.4743,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_profit_with_savings","base_2026q4_reinvestment"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.855,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":211.535379,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_revenue","base_2026q4_gm"]},"source_url":null,"source_date":null},{"id":"base_2026q4_horizon_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_horizon_employee_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_horizon_noncash","base_2026q4_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"base_2026q4_legal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.7,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_restructuring","base_2026q4_legal"]},"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":24.7743,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_adjusted_op","base_2026q4_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_horizon_employee_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.199999999999999,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":63.2743,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_sbc","base_2026q4_horizon_noncash","base_2026q4_horizon_employee_expense","base_2026q4_da","base_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":8.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":13.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_horizon_employee_cash","base_2026q4_cash_tax","base_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":50.2743,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":9.307,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":40.967299999999994,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":36.76729999999999,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_fcf","base_2026q4_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_us_revenue_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":803.743,"period":"2027Q1","formula":{"op":"sum","refs":["h1_us_revenue","base_2026q3_us_revenue","base_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q1_us_revenue_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_us_revenue_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":212.18815200000003,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_us_revenue_prior","base_2027q1_us_revenue_growth","base_2027q1_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"base_2027q1_international_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":51.257000000000005,"period":"2027Q1","formula":{"op":"sum","refs":["h1_international","base_2026q3_international","base_2026q4_international"]},"source_url":null,"source_date":null},{"id":"base_2027q1_international_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_international_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":15.992184,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_international_prior","base_2027q1_international_growth","base_2027q1_international_season"]},"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":228.18033600000004,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_us_revenue","base_2027q1_international"]},"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.075,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_before_redeployment","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":17.1135252,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_savings","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_reinvestment","case":"base","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_profit_with_savings","case":"base","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":24.6135252,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_adjusted_before_redeployment","base_2027q1_savings"]},"source_url":null,"source_date":null},{"id":"base_2027q1_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":17.1135252,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_profit_with_savings","base_2027q1_reinvestment"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.855,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":195.09418728000003,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q1_horizon_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_horizon_employee_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_horizon_noncash","base_2027q1_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"base_2027q1_legal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_restructuring","base_2027q1_legal"]},"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":15.113525200000002,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_adjusted_op","base_2027q1_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_horizon_employee_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":54.21352519999999,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_sbc","base_2027q1_horizon_noncash","base_2027q1_horizon_employee_expense","base_2027q1_da","base_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":15.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":19.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_horizon_employee_cash","base_2027q1_cash_tax","base_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":35.21352519999999,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":25.213525199999992,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":21.013525199999993,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_fcf","base_2027q1_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_us_revenue_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":803.743,"period":"2027Q2","formula":{"op":"sum","refs":["h1_us_revenue","base_2026q3_us_revenue","base_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q2_us_revenue_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_us_revenue_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.235,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":207.76756550000002,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_us_revenue_prior","base_2027q2_us_revenue_growth","base_2027q2_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"base_2027q2_international_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":51.257000000000005,"period":"2027Q2","formula":{"op":"sum","refs":["h1_international","base_2026q3_international","base_2026q4_international"]},"source_url":null,"source_date":null},{"id":"base_2027q2_international_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_international_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.235,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":15.6590135,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_international_prior","base_2027q2_international_growth","base_2027q2_international_season"]},"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":223.426579,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_us_revenue","base_2027q2_international"]},"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.075,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_before_redeployment","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":16.756993425,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_savings","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_reinvestment","case":"base","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_profit_with_savings","case":"base","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":24.256993425,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_adjusted_before_redeployment","base_2027q2_savings"]},"source_url":null,"source_date":null},{"id":"base_2027q2_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":16.756993425,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_profit_with_savings","base_2027q2_reinvestment"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.855,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":191.029725045,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q2_horizon_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_horizon_employee_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_horizon_noncash","base_2027q2_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"base_2027q2_legal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_restructuring","base_2027q2_legal"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":14.756993425000001,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_adjusted_op","base_2027q2_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":31.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_horizon_employee_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.3999999999999995,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":54.456993425,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_sbc","base_2027q2_horizon_noncash","base_2027q2_horizon_employee_expense","base_2027q2_da","base_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":14.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_horizon_employee_cash","base_2027q2_cash_tax","base_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":40.456993425,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":30.456993425,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":26.256993425,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_fcf","base_2027q2_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_us_revenue_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":803.743,"period":"2027Q3","formula":{"op":"sum","refs":["h1_us_revenue","base_2026q3_us_revenue","base_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q3_us_revenue_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_us_revenue_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":212.18815200000003,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_us_revenue_prior","base_2027q3_us_revenue_growth","base_2027q3_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"base_2027q3_international_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":51.257000000000005,"period":"2027Q3","formula":{"op":"sum","refs":["h1_international","base_2026q3_international","base_2026q4_international"]},"source_url":null,"source_date":null},{"id":"base_2027q3_international_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_international_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":15.992184,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_international_prior","base_2027q3_international_growth","base_2027q3_international_season"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":228.18033600000004,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_us_revenue","base_2027q3_international"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.075,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_before_redeployment","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":17.1135252,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_savings","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_reinvestment","case":"base","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_profit_with_savings","case":"base","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":24.6135252,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_adjusted_before_redeployment","base_2027q3_savings"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":17.1135252,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_profit_with_savings","base_2027q3_reinvestment"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.855,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":195.09418728000003,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q3_horizon_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_horizon_employee_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_horizon_noncash","base_2027q3_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"base_2027q3_legal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_restructuring","base_2027q3_legal"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":15.113525200000002,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_adjusted_op","base_2027q3_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":31.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_horizon_employee_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":55.413525199999995,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_horizon_noncash","base_2027q3_horizon_employee_expense","base_2027q3_da","base_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":12.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_horizon_employee_cash","base_2027q3_cash_tax","base_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":43.413525199999995,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":33.413525199999995,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":29.213525199999996,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_fcf","base_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_us_revenue_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":803.743,"period":"2027Q4","formula":{"op":"sum","refs":["h1_us_revenue","base_2026q3_us_revenue","base_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q4_us_revenue_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_us_revenue_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.285,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":251.9734305,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_us_revenue_prior","base_2027q4_us_revenue_growth","base_2027q4_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"base_2027q4_international_prior","case":"base","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":51.257000000000005,"period":"2027Q4","formula":{"op":"sum","refs":["h1_international","base_2026q3_international","base_2026q4_international"]},"source_url":null,"source_date":null},{"id":"base_2027q4_international_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_international_season","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.285,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":18.9907185,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_international_prior","base_2027q4_international_growth","base_2027q4_international_season"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":270.964149,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_us_revenue","base_2027q4_international"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.075,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_before_redeployment","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":20.322311175,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_savings","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_reinvestment","case":"base","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_profit_with_savings","case":"base","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":27.822311175,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_adjusted_before_redeployment","base_2027q4_savings"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":20.322311175,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_profit_with_savings","base_2027q4_reinvestment"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.855,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":231.674347395,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q4_horizon_noncash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_horizon_employee_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_horizon_noncash","base_2027q4_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"base_2027q4_legal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_exclusions","case":"base","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_restructuring","base_2027q4_legal"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":18.322311175,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_adjusted_op","base_2027q4_exclusions"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":32.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_horizon_employee_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_interest_income","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":59.222311174999994,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_horizon_noncash","base_2027q4_horizon_employee_expense","base_2027q4_da","base_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":12.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_horizon_employee_cash","base_2027q4_cash_tax","base_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":47.222311174999994,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":37.222311174999994,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":33.02231117499999,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_fcf","base_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":855.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_us_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":"US revenue ($M)","value":803.743,"period":"FY2026","formula":{"op":"sum","refs":["h1_us_revenue","base_2026q3_us_revenue","base_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"International revenue ($M)","value":51.257000000000005,"period":"FY2026","formula":{"op":"sum","refs":["h1_international","base_2026q3_international","base_2026q4_international"]},"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":"Gross profit before Horizon charge allocation ($M)","value":732.98078,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_adjusted_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted operating income ($M)","value":42.75,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_op","base_2026q3_adjusted_op","base_2026q4_adjusted_op"]},"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 proxy ($M)","value":9.717000000000002,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Horizon expense ($M)","value":22.5,"period":"FY2026","formula":{"op":"sum","refs":["h1_restructuring","base_2026q3_restructuring","base_2026q4_restructuring"]},"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 ($M)","value":127.826,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash capex ($M)","value":37.5,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","base_2026q3_capex","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":90.326,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","base_2026q3_fcf","base_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after capex and award taxes ($M)","value":73.64999999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_awards","base_2026q3_cash_after_awards","base_2026q4_cash_after_awards"]},"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":"Revenue ($M)","value":950.7514000000001,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":884.1173000000001,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_us_revenue","base_2027q2_us_revenue","base_2027q3_us_revenue","base_2027q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_international","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"International revenue ($M)","value":66.6341,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_international","base_2027q2_international","base_2027q3_international","base_2027q4_international"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit before Horizon charge allocation ($M)","value":812.8924470000001,"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_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted operating income ($M)","value":71.306355,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_adjusted_op","base_2027q2_adjusted_op","base_2027q3_adjusted_op","base_2027q4_adjusted_op"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":63.306354999999996,"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_restructuring","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Horizon expense ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_restructuring","base_2027q2_restructuring","base_2027q3_restructuring","base_2027q4_restructuring"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":166.306355,"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":"Cash capex ($M)","value":40.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capex","base_2027q2_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":126.30635499999997,"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_cash_after_awards","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 capex and award taxes ($M)","value":109.50635499999999,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_awards","base_2027q2_cash_after_awards","base_2027q3_cash_after_awards","base_2027q4_cash_after_awards"]},"source_url":null,"source_date":null},{"id":"upside_annual_revenue_target","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Base is guidance midpoint; downside/upside are independent desk outcomes.","label":"Annual sales scenario","value":890.0,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_h2","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less actual H1.","label":"Remaining H2 revenue","value":484.836,"period":"H2 2026","formula":{"op":"subtract","refs":["upside_annual_revenue_target","h1_revenue"]},"source_url":null,"source_date":null},{"id":"upside_op_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Ordinary SBC included.","label":"Annual adjusted operating margin","value":0.07,"period":"FY2026","formula":null,"source_url":null,"source_date":null},{"id":"upside_op_target","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times adjusted operating margin.","label":"Annual adjusted operating income","value":62.300000000000004,"period":"FY2026","formula":{"op":"multiply","refs":["upside_annual_revenue_target","upside_op_margin"]},"source_url":null,"source_date":null},{"id":"upside_op_remaining","case":"upside","kind":"derived","unit":"USD_millions","basis":"Actual H1 is not restated.","label":"Remaining adjusted operating income","value":58.79900000000001,"period":"H2 2026","formula":{"op":"subtract","refs":["upside_op_target","h1_adjusted_op"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_h2_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Remaining sales quarter share","value":0.45,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q4 seasonality is a desk allocation.","label":"Revenue","value":218.17620000000002,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_h2","upside_2026q3_h2_share"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_international","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"International revenue","value":14.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual US demand within annual consolidated scenario.","label":"US revenue","value":203.8762,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_revenue","upside_2026q3_international"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"H2 profit share","value":0.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_adjusted_before_redeployment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative timing of guided annual operating margin.","label":"Adjusted operating profit before net redeployment","value":17.6397,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_op_remaining","upside_2026q3_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_savings","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_reinvestment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_profit_with_savings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":17.6397,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_adjusted_before_redeployment","upside_2026q3_savings"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":17.6397,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_profit_with_savings","upside_2026q3_reinvestment"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.865,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":188.72241300000002,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_revenue","upside_2026q3_gm"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_horizon_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":18.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_horizon_employee_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":4.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":22.5,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_horizon_noncash","upside_2026q3_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_legal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":25.2,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_restructuring","upside_2026q3_legal"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":-7.560299999999998,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_adjusted_op","upside_2026q3_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_horizon_employee_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":3.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":53.3397,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_sbc","upside_2026q3_horizon_noncash","upside_2026q3_horizon_employee_expense","upside_2026q3_da","upside_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":2.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":-5.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":1.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_horizon_employee_cash","upside_2026q3_cash_tax","upside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":52.3397,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.057,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":42.2827,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":38.082699999999996,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_fcf","upside_2026q3_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_h2_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Remaining sales quarter share","value":0.55,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q4 seasonality is a desk allocation.","label":"Revenue","value":266.6598,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_h2","upside_2026q4_h2_share"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_international","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"International revenue","value":17.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual US demand within annual consolidated scenario.","label":"US revenue","value":249.05980000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_revenue","upside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"H2 profit share","value":0.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_adjusted_before_redeployment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative timing of guided annual operating margin.","label":"Adjusted operating profit before net redeployment","value":41.1593,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_op_remaining","upside_2026q4_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_savings","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":3.75,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_reinvestment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":3.75,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_profit_with_savings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":44.9093,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_adjusted_before_redeployment","upside_2026q4_savings"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":41.1593,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_profit_with_savings","upside_2026q4_reinvestment"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.865,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":230.660727,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_revenue","upside_2026q4_gm"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_horizon_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_horizon_employee_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_horizon_noncash","upside_2026q4_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_legal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.7,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_restructuring","upside_2026q4_legal"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":38.4593,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_adjusted_op","upside_2026q4_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_horizon_employee_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.199999999999999,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":76.9593,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_sbc","upside_2026q4_horizon_noncash","upside_2026q4_horizon_employee_expense","upside_2026q4_da","upside_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":10.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_horizon_employee_cash","upside_2026q4_cash_tax","upside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":66.9593,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.057,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":56.9023,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":52.702299999999994,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_fcf","upside_2026q4_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_us_revenue_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":835.843,"period":"2027Q1","formula":{"op":"sum","refs":["h1_us_revenue","upside_2026q3_us_revenue","upside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_us_revenue_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_us_revenue_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":240.72278399999996,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_us_revenue_prior","upside_2027q1_us_revenue_growth","upside_2027q1_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_international_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":54.157000000000004,"period":"2027Q1","formula":{"op":"sum","refs":["h1_international","upside_2026q3_international","upside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_international_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.45,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_international_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":18.846636,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_international_prior","upside_2027q1_international_growth","upside_2027q1_international_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":259.56942,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_us_revenue","upside_2027q1_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.11,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_before_redeployment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":28.5526362,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_savings","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_reinvestment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_profit_with_savings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":36.052636199999995,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_adjusted_before_redeployment","upside_2027q1_savings"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":28.552636199999995,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_profit_with_savings","upside_2027q1_reinvestment"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.865,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":224.52754829999998,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_horizon_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_horizon_employee_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_horizon_noncash","upside_2027q1_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_legal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_restructuring","upside_2027q1_legal"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":26.552636199999995,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_adjusted_op","upside_2027q1_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":30.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_horizon_employee_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":65.65263619999999,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_sbc","upside_2027q1_horizon_noncash","upside_2027q1_horizon_employee_expense","upside_2027q1_da","upside_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":13.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":17.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_horizon_employee_cash","upside_2027q1_cash_tax","upside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":48.65263619999999,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":38.65263619999999,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":34.452636199999986,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_fcf","upside_2027q1_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_us_revenue_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":835.843,"period":"2027Q2","formula":{"op":"sum","refs":["h1_us_revenue","upside_2026q3_us_revenue","upside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_us_revenue_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_us_revenue_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.235,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":235.70772599999998,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_us_revenue_prior","upside_2027q2_us_revenue_growth","upside_2027q2_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_international_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":54.157000000000004,"period":"2027Q2","formula":{"op":"sum","refs":["h1_international","upside_2026q3_international","upside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_international_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.45,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_international_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.235,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":18.45399775,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_international_prior","upside_2027q2_international_growth","upside_2027q2_international_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":254.16172374999996,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_us_revenue","upside_2027q2_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.11,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_before_redeployment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":27.957789612499997,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_savings","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_reinvestment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_profit_with_savings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":35.457789612499994,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_adjusted_before_redeployment","upside_2027q2_savings"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":27.957789612499994,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_profit_with_savings","upside_2027q2_reinvestment"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.865,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":219.84989104374998,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_horizon_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_horizon_employee_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_horizon_noncash","upside_2027q2_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_legal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_restructuring","upside_2027q2_legal"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":25.957789612499994,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_adjusted_op","upside_2027q2_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":31.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_horizon_employee_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.3999999999999995,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":65.6577896125,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_sbc","upside_2027q2_horizon_noncash","upside_2027q2_horizon_employee_expense","upside_2027q2_da","upside_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":12.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_horizon_employee_cash","upside_2027q2_cash_tax","upside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":53.6577896125,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":43.6577896125,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":39.457789612499994,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_fcf","upside_2027q2_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_us_revenue_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":835.843,"period":"2027Q3","formula":{"op":"sum","refs":["h1_us_revenue","upside_2026q3_us_revenue","upside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_us_revenue_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_us_revenue_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":240.72278399999996,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_us_revenue_prior","upside_2027q3_us_revenue_growth","upside_2027q3_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_international_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":54.157000000000004,"period":"2027Q3","formula":{"op":"sum","refs":["h1_international","upside_2026q3_international","upside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_international_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.45,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_international_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.24,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":18.846636,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_international_prior","upside_2027q3_international_growth","upside_2027q3_international_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":259.56942,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_us_revenue","upside_2027q3_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.11,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_before_redeployment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":28.5526362,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_savings","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_reinvestment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_profit_with_savings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":36.052636199999995,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_adjusted_before_redeployment","upside_2027q3_savings"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":28.552636199999995,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_profit_with_savings","upside_2027q3_reinvestment"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.865,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":224.52754829999998,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_horizon_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_horizon_employee_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_horizon_noncash","upside_2027q3_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_legal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_restructuring","upside_2027q3_legal"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":26.552636199999995,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_adjusted_op","upside_2027q3_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":31.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_horizon_employee_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":66.85263619999999,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_horizon_noncash","upside_2027q3_horizon_employee_expense","upside_2027q3_da","upside_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":10.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_horizon_employee_cash","upside_2027q3_cash_tax","upside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":56.85263619999999,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":46.85263619999999,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":42.65263619999999,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_fcf","upside_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_us_revenue_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year us_revenue","value":835.843,"period":"2027Q4","formula":{"op":"sum","refs":["h1_us_revenue","upside_2026q3_us_revenue","upside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_us_revenue_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_us_revenue_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.285,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"us_revenue sales","value":285.85830599999997,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_us_revenue_prior","upside_2027q4_us_revenue_growth","upside_2027q4_us_revenue_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_international_prior","case":"upside","kind":"derived","unit":"USD_millions","basis":"Full-year reference including actual H1.","label":"Prior-year international","value":54.157000000000004,"period":"2027Q4","formula":{"op":"sum","refs":["h1_international","upside_2026q3_international","upside_2026q4_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_international_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sales expansion multiplier","value":1.45,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_international_season","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Annual quarter share","value":0.285,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Separate reimbursement recovery and overseas demand assumptions.","label":"international sales","value":22.38038025,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_international_prior","upside_2027q4_international_growth","upside_2027q4_international_season"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Non-overlapping geographic revenue.","label":"Revenue","value":308.23868625,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_us_revenue","upside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Underlying adjusted operating margin","value":0.11,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_before_redeployment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC stays inside operating costs.","label":"Adjusted profit before net redeployment","value":33.9062554875,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_adjusted_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_savings","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk timing of $30M annualized capacity; no automatic revenue benefit.","label":"Horizon gross expense savings","value":7.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_reinvestment","case":"upside","kind":"assumption","unit":"USD_millions","basis":"All gross capacity redeployed in each case.","label":"Growth reinvestment","value":7.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_profit_with_savings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Intermediate before reinvestment.","label":"Profit including gross savings","value":41.4062554875,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_adjusted_before_redeployment","upside_2027q4_savings"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Savings and redeployment offset once.","label":"Adjusted operating income","value":33.9062554875,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_profit_with_savings","upside_2027q4_reinvestment"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"System gross margin","value":0.865,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Inspire V mix and product-cost sensitivity.","label":"GAAP gross profit","value":266.62646360625,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_horizon_noncash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon noncash charge","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_horizon_employee_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee expense","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base $22.5M splits noncash costs from employee expense.","label":"Horizon total charges","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_horizon_noncash","upside_2027q4_horizon_employee_expense"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_legal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Legal cash expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_exclusions","case":"upside","kind":"derived","unit":"USD_millions","basis":"Legal expense is not assumed noncash.","label":"Adjusted-to-GAAP exclusions","value":2.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_restructuring","upside_2027q4_legal"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Ordinary SBC is not subtracted again.","label":"GAAP operating income","value":31.906255487499998,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_adjusted_op","upside_2027q4_exclusions"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Ordinary equity compensation","value":32.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_horizon_employee_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Horizon employee cash paid","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Depreciation and amortization","value":5.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_interest_income","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash investment income","value":3.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reverse noncash charge and accrued severance, then deduct actual severance cash separately.","label":"Cash before tax and working capital","value":72.8062554875,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_horizon_noncash","upside_2027q4_horizon_employee_expense","upside_2027q4_da","upside_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Independent cash-tax allowance; not the distorted GAAP effective tax rate.","label":"Cash income taxes","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory and other net operating cash use","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Negative working-capital use is a release; legal cash expense already remains in profit.","label":"Severance, taxes and operating working capital","value":10.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_horizon_employee_cash","upside_2027q4_cash_tax","upside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction of restructuring expense and cash.","label":"Operating cash flow","value":62.806255487499996,"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":"Current-year base totals $37.5M, the guidance midpoint; later years are desk investment assumptions.","label":"Cash capex","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before award taxes and repurchases.","label":"CFO less capex","value":52.806255487499996,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee equity-award taxes","value":4.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Financing cash use; new repurchases and option proceeds excluded.","label":"Cash after award taxes","value":48.60625548749999,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_fcf","upside_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":890.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_us_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":"US revenue ($M)","value":835.843,"period":"FY2026","formula":{"op":"sum","refs":["h1_us_revenue","upside_2026q3_us_revenue","upside_2026q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"International revenue ($M)","value":54.157000000000004,"period":"FY2026","formula":{"op":"sum","refs":["h1_international","upside_2026q3_international","upside_2026q4_international"]},"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":"Gross profit before Horizon charge allocation ($M)","value":767.75414,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_adjusted_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted operating income ($M)","value":62.300000000000004,"period":"FY2026","formula":{"op":"sum","refs":["h1_adjusted_op","upside_2026q3_adjusted_op","upside_2026q4_adjusted_op"]},"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 proxy ($M)","value":29.267000000000003,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Horizon expense ($M)","value":22.5,"period":"FY2026","formula":{"op":"sum","refs":["h1_restructuring","upside_2026q3_restructuring","upside_2026q4_restructuring"]},"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 ($M)","value":155.37599999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash capex ($M)","value":39.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","upside_2026q3_capex","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":116.37599999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","upside_2026q3_fcf","upside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after capex and award taxes ($M)","value":99.69999999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_awards","upside_2026q3_cash_after_awards","upside_2026q4_cash_after_awards"]},"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":"Revenue ($M)","value":1081.53925,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"US revenue ($M)","value":1003.0115999999998,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_us_revenue","upside_2027q2_us_revenue","upside_2027q3_us_revenue","upside_2027q4_us_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_international","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"International revenue ($M)","value":78.52765000000001,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_international","upside_2027q2_international","upside_2027q3_international","upside_2027q4_international"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit before Horizon charge allocation ($M)","value":935.53145125,"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_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted operating income ($M)","value":118.96931749999999,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_adjusted_op","upside_2027q2_adjusted_op","upside_2027q3_adjusted_op","upside_2027q4_adjusted_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":110.96931749999999,"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_restructuring","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Horizon expense ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_restructuring","upside_2027q2_restructuring","upside_2027q3_restructuring","upside_2027q4_restructuring"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow ($M)","value":221.9693175,"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":"Cash capex ($M)","value":40.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capex","upside_2027q2_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less capex ($M)","value":181.9693175,"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_cash_after_awards","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 capex and award taxes ($M)","value":165.16931749999998,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_awards","upside_2027q2_cash_after_awards","upside_2027q3_cash_after_awards","upside_2027q4_cash_after_awards"]},"source_url":null,"source_date":null}],"title":"Reimbursement recovery, redeployed savings and cash after restructuring","method":"Preserve H1 and anchor annual revenue and adjusted operating margin to the August outlook. Split US and international sales; forecast recovery and overseas expansion independently. Ordinary SBC remains inside adjusted operating income. Separate legal fees and Horizon cash/noncash charges, show the offset between cost savings and reinvestment, then reconcile profit to cash, inventory investment, capex and employee withholding.","metrics":{"cfo":"Operating cash flow ($M)","fcf":"CFO less capex ($M)","capex":"Cash capex ($M)","revenue":"Revenue ($M)","us_revenue":"US revenue ($M)","adjusted_op":"Adjusted operating income ($M)","gross_profit":"Gross profit before Horizon charge allocation ($M)","international":"International revenue ($M)","restructuring":"Horizon expense ($M)","operating_income":"GAAP operating income proxy ($M)","cash_after_awards":"Cash after capex and award taxes ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":29.569699999999997,"fcf":19.012699999999995,"capex":10.557,"revenue":186.67620000000002,"us_revenue":174.97620000000003,"adjusted_op":3.8696999999999995,"gross_profit":156.808008,"international":11.700000000000001,"restructuring":22.5,"operating_income":-21.3303,"cash_after_awards":14.812699999999996},"metrics":{"cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","capex":"downside_2026q3_capex","revenue":"downside_2026q3_revenue","us_revenue":"downside_2026q3_us_revenue","adjusted_op":"downside_2026q3_adjusted_op","gross_profit":"downside_2026q3_gross_profit","international":"downside_2026q3_international","restructuring":"downside_2026q3_restructuring","operating_income":"downside_2026q3_operating_income","cash_after_awards":"downside_2026q3_cash_after_awards"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":31.82929999999999,"fcf":21.272299999999987,"capex":10.557,"revenue":228.15980000000002,"us_revenue":213.7598,"adjusted_op":9.0293,"gross_profit":191.654232,"international":14.4,"restructuring":0.0,"operating_income":6.329299999999999,"cash_after_awards":17.072299999999988},"metrics":{"cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","capex":"downside_2026q4_capex","revenue":"downside_2026q4_revenue","us_revenue":"downside_2026q4_us_revenue","adjusted_op":"downside_2026q4_adjusted_op","gross_profit":"downside_2026q4_gross_profit","international":"downside_2026q4_international","restructuring":"downside_2026q4_restructuring","operating_income":"downside_2026q4_operating_income","cash_after_awards":"downside_2026q4_cash_after_awards"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":25.970924139999994,"fcf":15.970924139999994,"capex":10.0,"revenue":194.83696559999998,"us_revenue":181.4904336,"adjusted_op":4.87092414,"gross_profit":163.66305110399998,"international":13.346531999999998,"restructuring":0.0,"operating_income":2.8709241399999996,"cash_after_awards":11.770924139999995},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","revenue":"downside_2027q1_revenue","us_revenue":"downside_2027q1_us_revenue","adjusted_op":"downside_2027q1_adjusted_op","gross_profit":"downside_2027q1_gross_profit","international":"downside_2027q1_international","restructuring":"downside_2027q1_restructuring","operating_income":"downside_2027q1_operating_income","cash_after_awards":"downside_2027q1_cash_after_awards"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":28.469446553749997,"fcf":18.469446553749997,"capex":10.0,"revenue":190.77786215,"us_revenue":177.7093829,"adjusted_op":4.769446553750001,"gross_profit":160.253404206,"international":13.068479249999998,"restructuring":0.0,"operating_income":2.769446553750001,"cash_after_awards":14.269446553749997},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","revenue":"downside_2027q2_revenue","us_revenue":"downside_2027q2_us_revenue","adjusted_op":"downside_2027q2_adjusted_op","gross_profit":"downside_2027q2_gross_profit","international":"downside_2027q2_international","restructuring":"downside_2027q2_restructuring","operating_income":"downside_2027q2_operating_income","cash_after_awards":"downside_2027q2_cash_after_awards"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":97.47599999999998,"fcf":57.475999999999985,"capex":40.0,"revenue":820.0,"us_revenue":771.643,"adjusted_op":16.4,"gross_profit":696.8332399999999,"international":48.357,"restructuring":22.5,"operating_income":-16.633000000000003,"cash_after_awards":40.79999999999998},"metrics":{"cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","capex":"downside_fy2026_capex","revenue":"downside_fy2026_revenue","us_revenue":"downside_fy2026_us_revenue","adjusted_op":"downside_fy2026_adjusted_op","gross_profit":"downside_fy2026_gross_profit","international":"downside_fy2026_international","restructuring":"downside_fy2026_restructuring","operating_income":"downside_fy2026_operating_income","cash_after_awards":"downside_fy2026_cash_after_awards"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":118.29551724999999,"fcf":78.29551724999999,"capex":40.0,"revenue":811.82069,"us_revenue":756.2101399999999,"adjusted_op":20.29551725,"gross_profit":681.9293796,"international":55.61054999999999,"restructuring":0.0,"operating_income":12.29551725,"cash_after_awards":61.49551724999999},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","us_revenue":"downside_fy2027_us_revenue","adjusted_op":"downside_fy2027_adjusted_op","gross_profit":"downside_fy2027_gross_profit","international":"downside_fy2027_international","restructuring":"downside_fy2027_restructuring","operating_income":"downside_fy2027_operating_income","cash_after_awards":"downside_fy2027_cash_after_awards"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":41.4747,"fcf":32.167699999999996,"capex":9.307,"revenue":202.42620000000002,"us_revenue":189.42620000000002,"adjusted_op":11.774700000000001,"gross_profit":173.07440100000002,"international":13.0,"restructuring":22.5,"operating_income":-13.425299999999998,"cash_after_awards":27.967699999999997},"metrics":{"cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","capex":"base_2026q3_capex","revenue":"base_2026q3_revenue","us_revenue":"base_2026q3_us_revenue","adjusted_op":"base_2026q3_adjusted_op","gross_profit":"base_2026q3_gross_profit","international":"base_2026q3_international","restructuring":"base_2026q3_restructuring","operating_income":"base_2026q3_operating_income","cash_after_awards":"base_2026q3_cash_after_awards"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":50.2743,"fcf":40.967299999999994,"capex":9.307,"revenue":247.40980000000002,"us_revenue":231.40980000000002,"adjusted_op":27.4743,"gross_profit":211.535379,"international":16.0,"restructuring":0.0,"operating_income":24.7743,"cash_after_awards":36.76729999999999},"metrics":{"cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","capex":"base_2026q4_capex","revenue":"base_2026q4_revenue","us_revenue":"base_2026q4_us_revenue","adjusted_op":"base_2026q4_adjusted_op","gross_profit":"base_2026q4_gross_profit","international":"base_2026q4_international","restructuring":"base_2026q4_restructuring","operating_income":"base_2026q4_operating_income","cash_after_awards":"base_2026q4_cash_after_awards"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":35.21352519999999,"fcf":25.213525199999992,"capex":10.0,"revenue":228.18033600000004,"us_revenue":212.18815200000003,"adjusted_op":17.1135252,"gross_profit":195.09418728000003,"international":15.992184,"restructuring":0.0,"operating_income":15.113525200000002,"cash_after_awards":21.013525199999993},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","revenue":"base_2027q1_revenue","us_revenue":"base_2027q1_us_revenue","adjusted_op":"base_2027q1_adjusted_op","gross_profit":"base_2027q1_gross_profit","international":"base_2027q1_international","restructuring":"base_2027q1_restructuring","operating_income":"base_2027q1_operating_income","cash_after_awards":"base_2027q1_cash_after_awards"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":40.456993425,"fcf":30.456993425,"capex":10.0,"revenue":223.426579,"us_revenue":207.76756550000002,"adjusted_op":16.756993425,"gross_profit":191.029725045,"international":15.6590135,"restructuring":0.0,"operating_income":14.756993425000001,"cash_after_awards":26.256993425},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","revenue":"base_2027q2_revenue","us_revenue":"base_2027q2_us_revenue","adjusted_op":"base_2027q2_adjusted_op","gross_profit":"base_2027q2_gross_profit","international":"base_2027q2_international","restructuring":"base_2027q2_restructuring","operating_income":"base_2027q2_operating_income","cash_after_awards":"base_2027q2_cash_after_awards"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":127.826,"fcf":90.326,"capex":37.5,"revenue":855.0,"us_revenue":803.743,"adjusted_op":42.75,"gross_profit":732.98078,"international":51.257000000000005,"restructuring":22.5,"operating_income":9.717000000000002,"cash_after_awards":73.64999999999999},"metrics":{"cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","capex":"base_fy2026_capex","revenue":"base_fy2026_revenue","us_revenue":"base_fy2026_us_revenue","adjusted_op":"base_fy2026_adjusted_op","gross_profit":"base_fy2026_gross_profit","international":"base_fy2026_international","restructuring":"base_fy2026_restructuring","operating_income":"base_fy2026_operating_income","cash_after_awards":"base_fy2026_cash_after_awards"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":166.306355,"fcf":126.30635499999997,"capex":40.0,"revenue":950.7514000000001,"us_revenue":884.1173000000001,"adjusted_op":71.306355,"gross_profit":812.8924470000001,"international":66.6341,"restructuring":0.0,"operating_income":63.306354999999996,"cash_after_awards":109.50635499999999},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","us_revenue":"base_fy2027_us_revenue","adjusted_op":"base_fy2027_adjusted_op","gross_profit":"base_fy2027_gross_profit","international":"base_fy2027_international","restructuring":"base_fy2027_restructuring","operating_income":"base_fy2027_operating_income","cash_after_awards":"base_fy2027_cash_after_awards"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":52.3397,"fcf":42.2827,"capex":10.057,"revenue":218.17620000000002,"us_revenue":203.8762,"adjusted_op":17.6397,"gross_profit":188.72241300000002,"international":14.3,"restructuring":22.5,"operating_income":-7.560299999999998,"cash_after_awards":38.082699999999996},"metrics":{"cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","capex":"upside_2026q3_capex","revenue":"upside_2026q3_revenue","us_revenue":"upside_2026q3_us_revenue","adjusted_op":"upside_2026q3_adjusted_op","gross_profit":"upside_2026q3_gross_profit","international":"upside_2026q3_international","restructuring":"upside_2026q3_restructuring","operating_income":"upside_2026q3_operating_income","cash_after_awards":"upside_2026q3_cash_after_awards"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":66.9593,"fcf":56.9023,"capex":10.057,"revenue":266.6598,"us_revenue":249.05980000000002,"adjusted_op":41.1593,"gross_profit":230.660727,"international":17.6,"restructuring":0.0,"operating_income":38.4593,"cash_after_awards":52.702299999999994},"metrics":{"cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","capex":"upside_2026q4_capex","revenue":"upside_2026q4_revenue","us_revenue":"upside_2026q4_us_revenue","adjusted_op":"upside_2026q4_adjusted_op","gross_profit":"upside_2026q4_gross_profit","international":"upside_2026q4_international","restructuring":"upside_2026q4_restructuring","operating_income":"upside_2026q4_operating_income","cash_after_awards":"upside_2026q4_cash_after_awards"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":48.65263619999999,"fcf":38.65263619999999,"capex":10.0,"revenue":259.56942,"us_revenue":240.72278399999996,"adjusted_op":28.552636199999995,"gross_profit":224.52754829999998,"international":18.846636,"restructuring":0.0,"operating_income":26.552636199999995,"cash_after_awards":34.452636199999986},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","revenue":"upside_2027q1_revenue","us_revenue":"upside_2027q1_us_revenue","adjusted_op":"upside_2027q1_adjusted_op","gross_profit":"upside_2027q1_gross_profit","international":"upside_2027q1_international","restructuring":"upside_2027q1_restructuring","operating_income":"upside_2027q1_operating_income","cash_after_awards":"upside_2027q1_cash_after_awards"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":53.6577896125,"fcf":43.6577896125,"capex":10.0,"revenue":254.16172374999996,"us_revenue":235.70772599999998,"adjusted_op":27.957789612499994,"gross_profit":219.84989104374998,"international":18.45399775,"restructuring":0.0,"operating_income":25.957789612499994,"cash_after_awards":39.457789612499994},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","revenue":"upside_2027q2_revenue","us_revenue":"upside_2027q2_us_revenue","adjusted_op":"upside_2027q2_adjusted_op","gross_profit":"upside_2027q2_gross_profit","international":"upside_2027q2_international","restructuring":"upside_2027q2_restructuring","operating_income":"upside_2027q2_operating_income","cash_after_awards":"upside_2027q2_cash_after_awards"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":155.37599999999998,"fcf":116.37599999999999,"capex":39.0,"revenue":890.0,"us_revenue":835.843,"adjusted_op":62.300000000000004,"gross_profit":767.75414,"international":54.157000000000004,"restructuring":22.5,"operating_income":29.267000000000003,"cash_after_awards":99.69999999999999},"metrics":{"cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","capex":"upside_fy2026_capex","revenue":"upside_fy2026_revenue","us_revenue":"upside_fy2026_us_revenue","adjusted_op":"upside_fy2026_adjusted_op","gross_profit":"upside_fy2026_gross_profit","international":"upside_fy2026_international","restructuring":"upside_fy2026_restructuring","operating_income":"upside_fy2026_operating_income","cash_after_awards":"upside_fy2026_cash_after_awards"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":221.9693175,"fcf":181.9693175,"capex":40.0,"revenue":1081.53925,"us_revenue":1003.0115999999998,"adjusted_op":118.96931749999999,"gross_profit":935.53145125,"international":78.52765000000001,"restructuring":0.0,"operating_income":110.96931749999999,"cash_after_awards":165.16931749999998},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","us_revenue":"upside_fy2027_us_revenue","adjusted_op":"upside_fy2027_adjusted_op","gross_profit":"upside_fy2027_gross_profit","international":"upside_fy2027_international","restructuring":"upside_fy2027_restructuring","operating_income":"upside_fy2027_operating_income","cash_after_awards":"upside_fy2027_cash_after_awards"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["annual_guide","margin_low","margin_high","capex_guide","horizon_guide","growth_capacity","h1_adjusted_op","h1_operating_income","h1_sbc","h1_tax_expense","h1_deferred_tax","h1_cfo","h1_fcf","h1_cash_after_awards","inventory","liquidity"],"limitations":["Revenue is system sales, not a disclosed implant count times an invented price. No procedure count, payer reimbursement rate or permanent coding resolution is assumed.","Adjusted operating income retains ordinary SBC. Adjusted EBITDA excludes it and is a different measure; the model does not substitute EBITDA for the guided operating margin.","Project Horizon aims to redeploy approximately $30M annualized capacity into growth. The base case reinvests all savings; they do not automatically increase annual profit by $30M.","Horizon first-phase charges are $20M-$25M: $4M-$5M employee costs and $16M-$20M noncash costs. Charge and payment timing are separate desk assumptions.","Stock-compensation tax shortfalls distort GAAP tax rates. Cash tax assumptions are independent, and no forecast EPS is presented without a full deferred-tax and dilution bridge.","Horizon charge allocation between COGS and other operating expense is undisclosed. Gross profit is shown before that allocation; total GAAP operating profit includes the full charge. Cash excludes new buybacks, acquisitions and stock issuance."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}