{"meta":{"as_of":"2026-09-19","revision":5,"skeleton":false,"compiled_at":"2026-09-20T00:11:45.094690+00:00","extract_url":null,"extract_form":null,"authored_hash":"6236aec090fdb0b9ab314e45851207a5","extract_filed":null,"extract_source":"authored","generated_hash":"9005450e222ce0435acba988d8a0acfc","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"LITHIUM AMERICAS CORP.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","quarters":[{"cfo":{"value":84000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-13","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-34610000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-13","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":null,"capex":{"value":34694000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-13","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":-8536000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-13","concept":"NetIncomeLoss","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":-0.04,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-13","concept":"EarningsPerShareDiluted","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":218039000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-13","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"operating_income":null},{"cfo":{"value":-8276000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-74242000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":{"value":593885000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-03-19","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"capex":{"value":65966000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":-21278000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"NetIncomeLoss","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":null,"debt_long_term":null,"shares_diluted":null,"operating_income":null},{"cfo":{"value":-18841000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-136774000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-14","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":{"value":446620000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-15","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000950170-25-071963","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"capex":{"value":117933000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":-11526000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"NetIncomeLoss","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":-0.05,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"EarningsPerShareDiluted","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":218603000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"operating_income":null},{"cfo":{"value":-30543000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-13","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-266113000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-13","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":{"value":508852000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-14","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000950170-25-108408","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"capex":{"value":235570000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-13","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":-13249000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"NetIncomeLoss","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":-0.06,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"EarningsPerShareDiluted","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":219581000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"operating_income":null},{"cfo":{"value":2313000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-13","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-169853000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-13","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":{"value":385307000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-13","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"capex":{"value":172166000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-13","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":-199161000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-13","concept":"NetIncomeLoss","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":-0.83,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-13","concept":"EarningsPerShareDiluted","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":238701000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-13","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-25-278738","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"operating_income":null},{"cfo":{"value":-14151000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-253526000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":{"value":568226000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"capex":{"value":239375000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":137674000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-19","concept":"NetIncomeLoss","accession":"0001193125-26-115081","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":null,"debt_long_term":null,"shares_diluted":null,"operating_income":null},{"cfo":{"value":-18252000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-317575000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-14","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":{"value":758512000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"capex":{"value":299323000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":4628000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"NetIncomeLoss","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"EarningsPerShareDiluted","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":353176000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-14","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-222727","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"operating_income":null},{"cfo":{"value":-5569000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-13","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fcf":{"value":-337810000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-13","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"cash":{"value":822782000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"capex":{"value":332241000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-13","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"revenue":null,"net_income":{"value":1662000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"NetIncomeLoss","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":-0.02,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"EarningsPerShareDiluted","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":null,"debt_long_term":null,"shares_diluted":{"value":401738000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-13","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001193125-26-347826","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001966983.json","retrieved_at":"2026-09-20T00:11:44+00:00","reviewed_through":null}},"operating_income":null}],"retrieved_at":"2026-09-20T00:11:44+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-3.11,"p50":-0.078,"p90":3.045,"p_up":0.477},"5d":{"p10":-7.243,"p50":0.176,"p90":6.839,"p_up":0.503},"10d":{"p10":-11.429,"p50":-0.419,"p90":8.608,"p_up":0.473}},"state":"down/below/off/stuck/ordinary/mid/some","reason":null,"coverage":"ok","analogs_n":300,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"The investable question is whether the project reaches commissioning within its cost and funding envelope. Current accounting gains and large consolidated cash balances do not establish mine profitability or freely available parent cash.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track budget-eligible construction, cash PP&E, reserve restrictions and actual financing draws; distinguish mechanical completion from lithium shipments."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","title":"Q2 project accounts, restrictions, ownership and debt","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","title":"Capital guidance and construction milestones","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526349161/d131555d8k.htm","title":"Completed August $150M debenture issuance","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526336637/d60367d8k.htm","title":"Yorkville conversion, interest and repayment terms","retrieved":"2026-09-19"}],"business":{"drivers":["Construction completion, invoice settlement and cost overruns","Conditional DOE advances and corporate financing claims","Commissioning, customer acceptance and later lithium prices"],"description":"Lithium Americas is developing Thacker Pass in Nevada through a consolidated joint venture with General Motors. Construction, financing conditions and commissioning determine the path to lithium sales. Parent shareholders own an interest in the project after partner, debt, royalty and potential dilution claims."},"earnings":{"source":"estimated from 10-Q filed 2026-08-13 plus 90 days","next_report_date":"2026-11-11"},"identity":{"cik":1966983,"sic":"1000","name":"LITHIUM AMERICAS CORP.","symbol":"LAC","cluster":"Energy, materials & power","exchange":"NYSE"},"research":{"risks":["Construction inflation, labor availability and scope changes.","DOE draw conditions, reserve requirements and cash restrictions.","Commissioning and battery-grade product qualification.","Variable-price debt conversion and interest step-ups.","Lithium pricing, offtake economics and project-level claims."],"title":"Funding the construction path to Thacker Pass","question":"Can Thacker Pass reach commissioning within the revised capital and conditional funding envelope?","economics":"H1 capitalized costs were $802.4M, including $759.1M construction and $27.9M interest, while cash PP&E was $631.6M. Full-year capitalized guidance is $1.3-1.6B. Construction incurred through June was $1.622B against the $2.93B Phase 1 budget. The base scenario reaches that construction budget by late 2027 without assuming commercial sales. June cash was $822.8M plus $456.4M restricted; $530.3M of combined cash sat in the consolidated JV. DOE cash advances totaled $1.209B against $1.97B principal capacity, with repayments starting January 2029. August Yorkville issuance supplied $150M; the optional $25M is not received cash. Orion notes carry 9.875% interest and production-payment rights, and Yorkville conversion terms introduce additional dilution sensitivity.","change_note":"Added construction/cash reconciliation, conditional draw limits and completed August financing.","checkpoints":[{"event":"Energization","watch":"Verify energization separately from commercial operation.","timing":"Q4 2026 company target","date_status":"estimated"},{"event":"Construction and cash","watch":"Compare capitalized cost, cash PP&E and cumulative budget scope.","timing":"Next quarterly filing","date_status":"estimated"},{"event":"Funding and completion","watch":"Verify actual DOE advances and commissioning readiness; no presumed sales.","timing":"Late 2027 mechanical-completion target","date_status":"estimated"}],"countercase":"Delays can increase corporate burn and construction cost while financing conditions restrict draws. Even successful construction leaves commissioning, lithium pricing, partner ownership and creditor/royalty claims between project output and common-shareholder cash.","limitations":["Mechanical completion targeted for late 2027 is not commercial production. Energization, commissioning, customer acceptance and a later lithium ramp remain separate. All scenarios assume zero sales through 2027; no zero-sales perpetuity or mine valuation is implied.","Project financials consolidate 100% of a JV owned 62% by LAC and 38% by GM before potential DOE warrant dilution. Consolidated costs and cash do not equal common-shareholder economics or distributable parent cash.","The $1.3-1.6B annual capitalized-cost range includes noncash interest and other capital. Cash PP&E spending uses a separate invoice/payment-timing assumption. The H1 accrual/cash difference is not asserted to be solely payables.","DOE principal capacity is $1.97B; $1.209B was advanced by June. Forecast draws remain conditional and cumulative draws do not exceed that principal capacity. The larger $2.23B expected loan includes capitalized interest and is not an extra cash commitment.","Capitalized interest is a project-accounting proxy, not cash coupon expense. DOE repayments start January 2029. Orion and Yorkville interest is assumed capitalized/settled without current cash; actual elections and restrictions require filing updates.","August $150M Yorkville proceeds were issued; the optional $25M is excluded. Variable-price conversion, interest step-ups, redemption premiums and caps can materially alter dilution and financing needs. No diluted EPS or share-price target is supplied.","Orion notes, production payments and royalties survive construction. Their production-linked claims are outside the zero-sales horizon; no assumption that future mine revenue belongs entirely to shareholders.","Cash after financing is a period flow, not closing cash or a solvency opinion. Restrictions, reserve transfers, debt conversion, parent/JV waterfalls, reclamation and unmodeled expansion commitments remain outside the forecast."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Lithium revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":0.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Lithium revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":0.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Lithium revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":0.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Lithium revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":0.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Lithium revenue ($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":"No operating revenue in development period; funding is DOE and equity proceeds less cash financing fees, before separately deducted lease principal.","label":"H1 revenue","value":0.0,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 operating income","value":-26.236,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 cfo","value":-23.821,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_construction","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 construction","value":759.1,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"h1_other_capital","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 other capital","value":15.4,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"h1_capitalized_interest","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 capitalized interest","value":27.9,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"h1_capitalized_total","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 capitalized total","value":802.4,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"h1_cash_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 cash capex","value":631.564,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_lease_principal","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 lease principal","value":2.451,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_funding","case":"shared","kind":"reported","unit":"USD_millions","basis":"No operating revenue in development period; funding is DOE and equity proceeds less cash financing fees, before separately deducted lease principal.","label":"H1 funding","value":1031.417,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 sbc","value":4.122,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_net_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 net income","value":6.29,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_common_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 common income","value":1.742,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_doe_draw","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 doe draw","value":774.0,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_atm","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; capitalized-cost table is rounded.","label":"H1 atm","value":258.22,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347826/lac-20260630.htm","source_date":"2026-08-13"},{"id":"h1_capital_cash","case":"shared","kind":"derived","unit":"USD_millions","basis":"Cash purchases, not accrual additions.","label":"PP&E and lease cash","value":634.015,"period":"H1 2026","formula":{"op":"sum","refs":["h1_cash_capex","h1_lease_principal"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_capex","case":"shared","kind":"derived","unit":"USD_millions","basis":"Before new external funding.","label":"H1 cash after PP&E and lease principal","value":-657.836,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capital_cash"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_funding","case":"shared","kind":"derived","unit":"USD_millions","basis":"Reconciles total cash including restricted accounts.","label":"H1 consolidated cash change","value":373.5809999999999,"period":"H1 2026","formula":{"op":"sum","refs":["h1_cash_after_capex","h1_funding"]},"source_url":null,"source_date":null},{"id":"h1_accrual_cash_gap","case":"shared","kind":"derived","unit":"USD_millions","basis":"Includes noncash interest, invoice timing and other accounting differences; not a complete payable rollforward.","label":"H1 capitalized costs less cash PP&E","value":170.836,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_capitalized_total","h1_cash_capex"]},"source_url":null,"source_date":null},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"cash","value":822.782,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"restricted","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"restricted","value":456.408,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"jv_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"jv cash","value":530.3,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"construction_cumulative","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"construction cumulative","value":1621.7,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"construction_budget","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"construction budget","value":2930.0,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"doe_principal_capacity","case":"shared","kind":"reported","unit":"USD_millions","basis":"Orion amount excludes subsequent PIK; facility/optional amounts are not cash receipts.","label":"doe principal capacity","value":1970.0,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"doe_drawn","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"doe drawn","value":1209.0,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"orion_original_remaining","case":"shared","kind":"reported","unit":"USD_millions","basis":"Orion amount excludes subsequent PIK; facility/optional amounts are not cash receipts.","label":"orion original remaining","value":97.5,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"yorkville_closed","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"yorkville closed","value":150.0,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526349161/d131555d8k.htm","source_date":"2026-08-13"},{"id":"yorkville_optional","case":"shared","kind":"reported","unit":"USD_millions","basis":"Orion amount excludes subsequent PIK; facility/optional amounts are not cash receipts.","label":"yorkville optional","value":25.0,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526349161/d131555d8k.htm","source_date":"2026-08-13"},{"id":"subsequent_atm","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported project/financing reference; June cash includes separate restrictions.","label":"subsequent atm","value":4.2,"period":"June / subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"annual_capital_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2026 capitalized cost guidance low","value":1300.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"id":"annual_capital_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2026 capitalized cost guidance high","value":1600.0,"period":"FY2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1966983/000119312526347834/lac-ex99_1.htm","source_date":"2026-08-13"},{"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_capital_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2026 capitalized cost guidance endpoint sum","value":2900.0,"period":"FY2026","formula":{"op":"sum","refs":["annual_capital_guide_low","annual_capital_guide_high"]},"source_url":null,"source_date":null},{"id":"annual_capital_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2026 capitalized cost guidance midpoint","value":1450.0,"period":"FY2026","formula":{"op":"divide","refs":["annual_capital_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":18.75,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-18.75,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_revenue","downside_2026q3_operating_cost"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":2.5,"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":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_earnings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-10.25,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_sbc","downside_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_working_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-13.25,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_earnings","downside_2026q3_working_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_construction","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":420.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_other_capital","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":11.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_capitalized_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":13.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":444.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_construction","downside_2026q3_other_capital","downside_2026q3_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_payment_timing","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":80.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":511.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_construction","downside_2026q3_other_capital","downside_2026q3_payment_timing"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_lease_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_capital_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":512.3,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_cash_capex","downside_2026q3_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-525.55,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capital_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_doe_draw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":100.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":254.2,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_doe_draw","yorkville_closed","subsequent_atm"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_financing_fees","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":252.2,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_gross_funding","downside_2026q3_financing_fees"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-273.34999999999997,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_cash_after_capex","downside_2026q3_funding"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cumulative_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2041.7,"period":"2026Q3","formula":{"op":"sum","refs":["construction_cumulative","downside_2026q3_construction"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cumulative_doe","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1309.0,"period":"2026Q3","formula":{"op":"sum","refs":["doe_drawn","downside_2026q3_doe_draw"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":21.25,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-21.25,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_revenue","downside_2026q4_operating_cost"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":2.8,"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":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_earnings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-12.45,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_sbc","downside_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_working_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-16.45,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_earnings","downside_2026q4_working_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_construction","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":430.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_other_capital","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":12.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_capitalized_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":14.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":456.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_construction","downside_2026q4_other_capital","downside_2026q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_payment_timing","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":60.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":502.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_construction","downside_2026q4_other_capital","downside_2026q4_payment_timing"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_lease_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_capital_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":503.3,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_cash_capex","downside_2026q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-519.75,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capital_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_doe_draw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":150.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_new_debenture","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_atm","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":150.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_doe_draw","downside_2026q4_new_debenture","downside_2026q4_atm"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_financing_fees","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":149.0,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_gross_funding","downside_2026q4_financing_fees"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-370.75,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_cash_after_capex","downside_2026q4_funding"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cumulative_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2471.7,"period":"2026Q4","formula":{"op":"sum","refs":["construction_cumulative","downside_2026q3_construction","downside_2026q4_construction"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cumulative_doe","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1459.0,"period":"2026Q4","formula":{"op":"sum","refs":["doe_drawn","downside_2026q3_doe_draw","downside_2026q4_doe_draw"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":23.75,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-23.75,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_revenue","downside_2027q1_operating_cost"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.1,"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":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_earnings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-17.65,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_sbc","downside_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_working_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-22.65,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_earnings","downside_2027q1_working_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_construction","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":300.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_other_capital","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":14.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_capitalized_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":19.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":333.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_construction","downside_2027q1_other_capital","downside_2027q1_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_payment_timing","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":354.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_construction","downside_2027q1_other_capital","downside_2027q1_payment_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_lease_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_capital_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":355.3,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_cash_capex","downside_2027q1_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-377.95,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capital_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_doe_draw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":150.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_new_debenture","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_atm","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":150.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_doe_draw","downside_2027q1_new_debenture","downside_2027q1_atm"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_financing_fees","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":149.0,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gross_funding","downside_2027q1_financing_fees"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-228.95,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_cash_after_capex","downside_2027q1_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cumulative_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2771.7,"period":"2027Q1","formula":{"op":"sum","refs":["construction_cumulative","downside_2026q3_construction","downside_2026q4_construction","downside_2027q1_construction"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cumulative_doe","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1609.0,"period":"2027Q1","formula":{"op":"sum","refs":["doe_drawn","downside_2026q3_doe_draw","downside_2026q4_doe_draw","downside_2027q1_doe_draw"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":26.25,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-26.25,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_revenue","downside_2027q2_operating_cost"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.4,"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":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_earnings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-19.85,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_sbc","downside_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_working_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-25.85,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_earnings","downside_2027q2_working_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_construction","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":260.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_other_capital","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capitalized_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":22.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":297.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_construction","downside_2027q2_other_capital","downside_2027q2_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_payment_timing","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":20.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":295.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_construction","downside_2027q2_other_capital","downside_2027q2_payment_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_lease_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capital_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":296.3,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_cash_capex","downside_2027q2_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-322.15000000000003,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capital_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_doe_draw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":150.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_new_debenture","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_atm","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":150.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_doe_draw","downside_2027q2_new_debenture","downside_2027q2_atm"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_financing_fees","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":149.0,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gross_funding","downside_2027q2_financing_fees"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-173.15000000000003,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_cash_after_capex","downside_2027q2_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cumulative_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":3031.7,"period":"2027Q2","formula":{"op":"sum","refs":["construction_cumulative","downside_2026q3_construction","downside_2026q4_construction","downside_2027q1_construction","downside_2027q2_construction"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cumulative_doe","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1759.0,"period":"2027Q2","formula":{"op":"sum","refs":["doe_drawn","downside_2026q3_doe_draw","downside_2026q4_doe_draw","downside_2027q1_doe_draw","downside_2027q2_doe_draw"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":28.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-28.75,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_revenue","downside_2027q3_operating_cost"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.7,"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":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_earnings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-22.05,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_working_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":7.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-29.05,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_earnings","downside_2027q3_working_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_construction","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":210.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_other_capital","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":16.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capitalized_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":24.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":250.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_construction","downside_2027q3_other_capital","downside_2027q3_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_payment_timing","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":30.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":256.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_construction","downside_2027q3_other_capital","downside_2027q3_payment_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_lease_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capital_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":257.3,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_cash_capex","downside_2027q3_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-286.35,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capital_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_doe_draw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":150.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_new_debenture","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_atm","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":150.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_doe_draw","downside_2027q3_new_debenture","downside_2027q3_atm"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_financing_fees","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":149.0,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gross_funding","downside_2027q3_financing_fees"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-137.35000000000002,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_cash_after_capex","downside_2027q3_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cumulative_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":3241.7,"period":"2027Q3","formula":{"op":"sum","refs":["construction_cumulative","downside_2026q3_construction","downside_2026q4_construction","downside_2027q1_construction","downside_2027q2_construction","downside_2027q3_construction"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cumulative_doe","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1909.0,"period":"2027Q3","formula":{"op":"sum","refs":["doe_drawn","downside_2026q3_doe_draw","downside_2026q4_doe_draw","downside_2027q1_doe_draw","downside_2027q2_doe_draw","downside_2027q3_doe_draw"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":31.25,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-31.25,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_revenue","downside_2027q4_operating_cost"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":4.0,"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":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_earnings","case":"downside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-24.25,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_working_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-32.25,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_earnings","downside_2027q4_working_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_construction","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":180.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_other_capital","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":18.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capitalized_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":27.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":225.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_construction","downside_2027q4_other_capital","downside_2027q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_payment_timing","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":218.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_construction","downside_2027q4_other_capital","downside_2027q4_payment_timing"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_lease_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capital_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":219.3,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_cash_capex","downside_2027q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-251.55,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capital_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_doe_draw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":61.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_new_debenture","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_atm","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":61.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_doe_draw","downside_2027q4_new_debenture","downside_2027q4_atm"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_financing_fees","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":60.0,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gross_funding","downside_2027q4_financing_fees"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-191.55,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_cash_after_capex","downside_2027q4_funding"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cumulative_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":3421.7,"period":"2027Q4","formula":{"op":"sum","refs":["construction_cumulative","downside_2026q3_construction","downside_2026q4_construction","downside_2027q1_construction","downside_2027q2_construction","downside_2027q3_construction","downside_2027q4_construction"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cumulative_doe","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1970.0,"period":"2027Q4","formula":{"op":"sum","refs":["doe_drawn","downside_2026q3_doe_draw","downside_2026q4_doe_draw","downside_2027q1_doe_draw","downside_2027q2_doe_draw","downside_2027q3_doe_draw","downside_2027q4_doe_draw"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Lithium revenue ($M)","value":0.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"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":"Operating income ($M)","value":-66.236,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-53.521,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized construction ($M)","value":1609.1,"period":"FY2026","formula":{"op":"sum","refs":["h1_construction","downside_2026q3_construction","downside_2026q4_construction"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_other_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Other capitalized costs ($M)","value":38.4,"period":"FY2026","formula":{"op":"sum","refs":["h1_other_capital","downside_2026q3_other_capital","downside_2026q4_other_capital"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capitalized_interest","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized interest ($M)","value":54.9,"period":"FY2026","formula":{"op":"sum","refs":["h1_capitalized_interest","downside_2026q3_capitalized_interest","downside_2026q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Total capitalized costs ($M)","value":1702.4,"period":"FY2026","formula":{"op":"sum","refs":["h1_capitalized_total","downside_2026q3_capitalized_total","downside_2026q4_capitalized_total"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_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 PP&E spending ($M)","value":1644.5639999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_capex","downside_2026q3_cash_capex","downside_2026q4_cash_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_lease_principal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Finance-lease principal ($M)","value":5.051,"period":"FY2026","formula":{"op":"sum","refs":["h1_lease_principal","downside_2026q3_lease_principal","downside_2026q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_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 after PP&E and lease principal ($M)","value":-1703.136,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_capex","downside_2026q3_cash_after_capex","downside_2026q4_cash_after_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"External financing net of fees ($M)","value":1432.617,"period":"FY2026","formula":{"op":"sum","refs":["h1_funding","downside_2026q3_funding","downside_2026q4_funding"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated cash change proxy ($M)","value":-270.51900000000006,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_funding","downside_2026q3_cash_after_funding","downside_2026q4_cash_after_funding"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Lithium revenue ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_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":"Operating income ($M)","value":-110.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-109.8,"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_construction","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized construction ($M)","value":950.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_construction","downside_2027q2_construction","downside_2027q3_construction","downside_2027q4_construction"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_other_capital","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Other capitalized costs ($M)","value":63.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_other_capital","downside_2027q2_other_capital","downside_2027q3_other_capital","downside_2027q4_other_capital"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capitalized_interest","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized interest ($M)","value":92.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capitalized_interest","downside_2027q2_capitalized_interest","downside_2027q3_capitalized_interest","downside_2027q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capitalized_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Total capitalized costs ($M)","value":1105.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capitalized_total","downside_2027q2_capitalized_total","downside_2027q3_capitalized_total","downside_2027q4_capitalized_total"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_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 PP&E spending ($M)","value":1123.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_capex","downside_2027q2_cash_capex","downside_2027q3_cash_capex","downside_2027q4_cash_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_lease_principal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Finance-lease principal ($M)","value":5.2,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_lease_principal","downside_2027q2_lease_principal","downside_2027q3_lease_principal","downside_2027q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_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 after PP&E and lease principal ($M)","value":-1238.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_capex","downside_2027q2_cash_after_capex","downside_2027q3_cash_after_capex","downside_2027q4_cash_after_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"External financing net of fees ($M)","value":507.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_funding","downside_2027q2_funding","downside_2027q3_funding","downside_2027q4_funding"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated cash change proxy ($M)","value":-731.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_funding","downside_2027q2_cash_after_funding","downside_2027q3_cash_after_funding","downside_2027q4_cash_after_funding"]},"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_operating_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":15.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-15.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_revenue","base_2026q3_operating_cost"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":2.5,"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":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_earnings","case":"base","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-6.5,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_sbc","base_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2026q3_working_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-9.5,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_earnings","base_2026q3_working_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_construction","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":325.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_other_capital","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_capitalized_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":12.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":347.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_construction","base_2026q3_other_capital","base_2026q3_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_2026q3_payment_timing","case":"base","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":65.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":400.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_construction","base_2026q3_other_capital","base_2026q3_payment_timing"]},"source_url":null,"source_date":null},{"id":"base_2026q3_lease_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_capital_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":401.3,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_cash_capex","base_2026q3_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-410.8,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capital_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_doe_draw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":250.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gross_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":404.2,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_doe_draw","yorkville_closed","subsequent_atm"]},"source_url":null,"source_date":null},{"id":"base_2026q3_financing_fees","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":402.2,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_gross_funding","base_2026q3_financing_fees"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-8.600000000000023,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_cash_after_capex","base_2026q3_funding"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cumulative_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":1946.7,"period":"2026Q3","formula":{"op":"sum","refs":["construction_cumulative","base_2026q3_construction"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cumulative_doe","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1459.0,"period":"2026Q3","formula":{"op":"sum","refs":["doe_drawn","base_2026q3_doe_draw"]},"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_operating_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":17.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-17.0,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_revenue","base_2026q4_operating_cost"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":2.8,"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":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_earnings","case":"base","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-8.2,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_sbc","base_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2026q4_working_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-12.2,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_earnings","base_2026q4_working_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_construction","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":290.9,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_other_capital","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":9.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_capitalized_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":10.1,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":310.6,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_construction","base_2026q4_other_capital","base_2026q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_2026q4_payment_timing","case":"base","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":49.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":350.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_construction","base_2026q4_other_capital","base_2026q4_payment_timing"]},"source_url":null,"source_date":null},{"id":"base_2026q4_lease_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_capital_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":351.3,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_cash_capex","base_2026q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-363.5,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capital_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_doe_draw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":200.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_new_debenture","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_atm","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gross_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":200.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_doe_draw","base_2026q4_new_debenture","base_2026q4_atm"]},"source_url":null,"source_date":null},{"id":"base_2026q4_financing_fees","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":199.0,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_gross_funding","base_2026q4_financing_fees"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-164.5,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_cash_after_capex","base_2026q4_funding"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cumulative_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2237.6,"period":"2026Q4","formula":{"op":"sum","refs":["construction_cumulative","base_2026q3_construction","base_2026q4_construction"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cumulative_doe","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1659.0,"period":"2026Q4","formula":{"op":"sum","refs":["doe_drawn","base_2026q3_doe_draw","base_2026q4_doe_draw"]},"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_operating_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":19.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-19.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_revenue","base_2027q1_operating_cost"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.1,"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":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_earnings","case":"base","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-12.9,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_sbc","base_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q1_working_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-17.9,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_earnings","base_2027q1_working_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_construction","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":200.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_other_capital","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_capitalized_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":14.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":224.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_construction","base_2027q1_other_capital","base_2027q1_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q1_payment_timing","case":"base","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":20.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":230.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_construction","base_2027q1_other_capital","base_2027q1_payment_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q1_lease_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_capital_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":231.3,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_cash_capex","base_2027q1_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-249.20000000000002,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capital_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_doe_draw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":200.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_new_debenture","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_atm","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gross_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":200.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_doe_draw","base_2027q1_new_debenture","base_2027q1_atm"]},"source_url":null,"source_date":null},{"id":"base_2027q1_financing_fees","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":199.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gross_funding","base_2027q1_financing_fees"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-50.20000000000002,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_cash_after_capex","base_2027q1_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cumulative_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2437.6,"period":"2027Q1","formula":{"op":"sum","refs":["construction_cumulative","base_2026q3_construction","base_2026q4_construction","base_2027q1_construction"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cumulative_doe","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1859.0,"period":"2027Q1","formula":{"op":"sum","refs":["doe_drawn","base_2026q3_doe_draw","base_2026q4_doe_draw","base_2027q1_doe_draw"]},"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_operating_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":21.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-21.0,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_revenue","base_2027q2_operating_cost"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.4,"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":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_earnings","case":"base","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-14.600000000000001,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_sbc","base_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q2_working_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-20.6,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_earnings","base_2027q2_working_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_construction","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":210.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_other_capital","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capitalized_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":16.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":236.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_construction","base_2027q2_other_capital","base_2027q2_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q2_payment_timing","case":"base","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":235.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_construction","base_2027q2_other_capital","base_2027q2_payment_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q2_lease_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capital_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":236.3,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_cash_capex","base_2027q2_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-256.90000000000003,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capital_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_doe_draw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":111.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_new_debenture","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_atm","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gross_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":111.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_doe_draw","base_2027q2_new_debenture","base_2027q2_atm"]},"source_url":null,"source_date":null},{"id":"base_2027q2_financing_fees","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":110.0,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gross_funding","base_2027q2_financing_fees"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-146.90000000000003,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_cash_after_capex","base_2027q2_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cumulative_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2647.6,"period":"2027Q2","formula":{"op":"sum","refs":["construction_cumulative","base_2026q3_construction","base_2026q4_construction","base_2027q1_construction","base_2027q2_construction"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cumulative_doe","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1970.0,"period":"2027Q2","formula":{"op":"sum","refs":["doe_drawn","base_2026q3_doe_draw","base_2026q4_doe_draw","base_2027q1_doe_draw","base_2027q2_doe_draw"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_operating_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":23.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-23.0,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_revenue","base_2027q3_operating_cost"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.7,"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":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_earnings","case":"base","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-16.3,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q3_working_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":7.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-23.3,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_earnings","base_2027q3_working_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_construction","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":170.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_other_capital","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capitalized_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":18.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":198.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_construction","base_2027q3_other_capital","base_2027q3_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q3_payment_timing","case":"base","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":190.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_construction","base_2027q3_other_capital","base_2027q3_payment_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q3_lease_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capital_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":191.3,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_cash_capex","base_2027q3_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-214.60000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capital_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_doe_draw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_new_debenture","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_atm","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_doe_draw","base_2027q3_new_debenture","base_2027q3_atm"]},"source_url":null,"source_date":null},{"id":"base_2027q3_financing_fees","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":-1.0,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gross_funding","base_2027q3_financing_fees"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-215.60000000000002,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_cash_after_capex","base_2027q3_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cumulative_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2817.6,"period":"2027Q3","formula":{"op":"sum","refs":["construction_cumulative","base_2026q3_construction","base_2026q4_construction","base_2027q1_construction","base_2027q2_construction","base_2027q3_construction"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cumulative_doe","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1970.0,"period":"2027Q3","formula":{"op":"sum","refs":["doe_drawn","base_2026q3_doe_draw","base_2026q4_doe_draw","base_2027q1_doe_draw","base_2027q2_doe_draw","base_2027q3_doe_draw"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_operating_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":25.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-25.0,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_revenue","base_2027q4_operating_cost"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":4.0,"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":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_earnings","case":"base","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-18.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"base_2027q4_working_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-26.0,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_earnings","base_2027q4_working_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_construction","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":112.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_other_capital","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capitalized_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":142.4,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_construction","base_2027q4_other_capital","base_2027q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_2027q4_payment_timing","case":"base","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":132.4,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_construction","base_2027q4_other_capital","base_2027q4_payment_timing"]},"source_url":null,"source_date":null},{"id":"base_2027q4_lease_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capital_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":133.70000000000002,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_cash_capex","base_2027q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-159.70000000000002,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capital_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_doe_draw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_new_debenture","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_atm","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_doe_draw","base_2027q4_new_debenture","base_2027q4_atm"]},"source_url":null,"source_date":null},{"id":"base_2027q4_financing_fees","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":-1.0,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gross_funding","base_2027q4_financing_fees"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-160.70000000000002,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_cash_after_capex","base_2027q4_funding"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cumulative_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2930.0,"period":"2027Q4","formula":{"op":"sum","refs":["construction_cumulative","base_2026q3_construction","base_2026q4_construction","base_2027q1_construction","base_2027q2_construction","base_2027q3_construction","base_2027q4_construction"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cumulative_doe","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1970.0,"period":"2027Q4","formula":{"op":"sum","refs":["doe_drawn","base_2026q3_doe_draw","base_2026q4_doe_draw","base_2027q1_doe_draw","base_2027q2_doe_draw","base_2027q3_doe_draw","base_2027q4_doe_draw"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Lithium revenue ($M)","value":0.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"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":"Operating income ($M)","value":-58.236000000000004,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-45.521,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized construction ($M)","value":1375.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_construction","base_2026q3_construction","base_2026q4_construction"]},"source_url":null,"source_date":null},{"id":"base_fy2026_other_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Other capitalized costs ($M)","value":35.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_other_capital","base_2026q3_other_capital","base_2026q4_other_capital"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capitalized_interest","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized interest ($M)","value":50.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_capitalized_interest","base_2026q3_capitalized_interest","base_2026q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Total capitalized costs ($M)","value":1460.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_capitalized_total","base_2026q3_capitalized_total","base_2026q4_capitalized_total"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_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 PP&E spending ($M)","value":1381.5639999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_capex","base_2026q3_cash_capex","base_2026q4_cash_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_lease_principal","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Finance-lease principal ($M)","value":5.051,"period":"FY2026","formula":{"op":"sum","refs":["h1_lease_principal","base_2026q3_lease_principal","base_2026q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_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 after PP&E and lease principal ($M)","value":-1432.136,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_capex","base_2026q3_cash_after_capex","base_2026q4_cash_after_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"External financing net of fees ($M)","value":1632.617,"period":"FY2026","formula":{"op":"sum","refs":["h1_funding","base_2026q3_funding","base_2026q4_funding"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated cash change proxy ($M)","value":200.48099999999988,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_funding","base_2026q3_cash_after_funding","base_2026q4_cash_after_funding"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Lithium revenue ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_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":"Operating income ($M)","value":-88.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-87.8,"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_construction","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized construction ($M)","value":692.4,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_construction","base_2027q2_construction","base_2027q3_construction","base_2027q4_construction"]},"source_url":null,"source_date":null},{"id":"base_fy2027_other_capital","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Other capitalized costs ($M)","value":40.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_other_capital","base_2027q2_other_capital","base_2027q3_other_capital","base_2027q4_other_capital"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capitalized_interest","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized interest ($M)","value":68.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capitalized_interest","base_2027q2_capitalized_interest","base_2027q3_capitalized_interest","base_2027q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capitalized_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Total capitalized costs ($M)","value":800.4,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capitalized_total","base_2027q2_capitalized_total","base_2027q3_capitalized_total","base_2027q4_capitalized_total"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_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 PP&E spending ($M)","value":787.4,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_capex","base_2027q2_cash_capex","base_2027q3_cash_capex","base_2027q4_cash_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_lease_principal","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Finance-lease principal ($M)","value":5.2,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_lease_principal","base_2027q2_lease_principal","base_2027q3_lease_principal","base_2027q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_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 after PP&E and lease principal ($M)","value":-880.4000000000001,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_capex","base_2027q2_cash_after_capex","base_2027q3_cash_after_capex","base_2027q4_cash_after_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"External financing net of fees ($M)","value":307.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_funding","base_2027q2_funding","base_2027q3_funding","base_2027q4_funding"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated cash change proxy ($M)","value":-573.4000000000001,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_funding","base_2027q2_cash_after_funding","base_2027q3_cash_after_funding","base_2027q4_cash_after_funding"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":13.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-13.5,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_revenue","upside_2026q3_operating_cost"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":2.5,"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":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_earnings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-5.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_sbc","upside_2026q3_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_working_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-8.0,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_earnings","upside_2026q3_working_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_construction","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":260.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_other_capital","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":8.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_capitalized_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":278.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_construction","upside_2026q3_other_capital","upside_2026q3_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_payment_timing","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":45.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":313.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_construction","upside_2026q3_other_capital","upside_2026q3_payment_timing"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_lease_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_capital_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":314.3,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_cash_capex","upside_2026q3_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-322.3,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capital_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_doe_draw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":250.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":404.2,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_doe_draw","yorkville_closed","subsequent_atm"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_financing_fees","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":402.2,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_gross_funding","upside_2026q3_financing_fees"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":79.89999999999998,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_cash_after_capex","upside_2026q3_funding"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cumulative_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":1881.7,"period":"2026Q3","formula":{"op":"sum","refs":["construction_cumulative","upside_2026q3_construction"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cumulative_doe","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1459.0,"period":"2026Q3","formula":{"op":"sum","refs":["doe_drawn","upside_2026q3_doe_draw"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":15.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-15.3,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_revenue","upside_2026q4_operating_cost"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":2.8,"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":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_earnings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-6.5,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_sbc","upside_2026q4_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_working_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-10.5,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_earnings","upside_2026q4_working_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_construction","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":230.9,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_other_capital","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":8.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_capitalized_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":15.1,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":254.6,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_construction","upside_2026q4_other_capital","upside_2026q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_payment_timing","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":35.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":274.5,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_construction","upside_2026q4_other_capital","upside_2026q4_payment_timing"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_lease_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_capital_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":275.8,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_cash_capex","upside_2026q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-286.3,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capital_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_doe_draw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":250.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_new_debenture","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_atm","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":250.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_doe_draw","upside_2026q4_new_debenture","upside_2026q4_atm"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_financing_fees","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":249.0,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_gross_funding","upside_2026q4_financing_fees"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-37.30000000000001,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_cash_after_capex","upside_2026q4_funding"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cumulative_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2112.6,"period":"2026Q4","formula":{"op":"sum","refs":["construction_cumulative","upside_2026q3_construction","upside_2026q4_construction"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cumulative_doe","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1709.0,"period":"2026Q4","formula":{"op":"sum","refs":["doe_drawn","upside_2026q3_doe_draw","upside_2026q4_doe_draw"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":17.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-17.1,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_revenue","upside_2027q1_operating_cost"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.1,"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":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_earnings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-11.000000000000002,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_sbc","upside_2027q1_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_working_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":5.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-16.0,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_earnings","upside_2027q1_working_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_construction","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":260.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_other_capital","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":9.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_capitalized_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":14.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":283.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_construction","upside_2027q1_other_capital","upside_2027q1_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_payment_timing","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":15.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":284.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_construction","upside_2027q1_other_capital","upside_2027q1_payment_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_lease_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_capital_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":285.3,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_cash_capex","upside_2027q1_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-301.3,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capital_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_doe_draw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":200.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_new_debenture","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_atm","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":200.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_doe_draw","upside_2027q1_new_debenture","upside_2027q1_atm"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_financing_fees","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":199.0,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gross_funding","upside_2027q1_financing_fees"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-102.30000000000001,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_cash_after_capex","upside_2027q1_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cumulative_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2372.6,"period":"2027Q1","formula":{"op":"sum","refs":["construction_cumulative","upside_2026q3_construction","upside_2026q4_construction","upside_2027q1_construction"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cumulative_doe","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1909.0,"period":"2027Q1","formula":{"op":"sum","refs":["doe_drawn","upside_2026q3_doe_draw","upside_2026q4_doe_draw","upside_2027q1_doe_draw"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":18.900000000000002,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-18.900000000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_revenue","upside_2027q2_operating_cost"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.4,"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":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_earnings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-12.500000000000002,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_sbc","upside_2027q2_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_working_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-18.5,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_earnings","upside_2027q2_working_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_construction","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":240.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_other_capital","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capitalized_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":16.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":265.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_construction","upside_2027q2_other_capital","upside_2027q2_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_payment_timing","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":259.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_construction","upside_2027q2_other_capital","upside_2027q2_payment_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_lease_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capital_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":260.3,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_cash_capex","upside_2027q2_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-278.8,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capital_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_doe_draw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":61.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_new_debenture","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_atm","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":61.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_doe_draw","upside_2027q2_new_debenture","upside_2027q2_atm"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_financing_fees","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":60.0,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gross_funding","upside_2027q2_financing_fees"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-218.8,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_cash_after_capex","upside_2027q2_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cumulative_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2612.6,"period":"2027Q2","formula":{"op":"sum","refs":["construction_cumulative","upside_2026q3_construction","upside_2026q4_construction","upside_2027q1_construction","upside_2027q2_construction"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cumulative_doe","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1970.0,"period":"2027Q2","formula":{"op":"sum","refs":["doe_drawn","upside_2026q3_doe_draw","upside_2026q4_doe_draw","upside_2027q1_doe_draw","upside_2027q2_doe_draw"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":20.7,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-20.7,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_revenue","upside_2027q3_operating_cost"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":3.7,"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":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_earnings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-14.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_working_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":7.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-21.0,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_earnings","upside_2027q3_working_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_construction","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":190.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_other_capital","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":9.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capitalized_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":18.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":217.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_construction","upside_2027q3_other_capital","upside_2027q3_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_payment_timing","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":209.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_construction","upside_2027q3_other_capital","upside_2027q3_payment_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_lease_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capital_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":210.3,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_cash_capex","upside_2027q3_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-231.3,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capital_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_doe_draw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_new_debenture","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_atm","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_doe_draw","upside_2027q3_new_debenture","upside_2027q3_atm"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_financing_fees","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":-1.0,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gross_funding","upside_2027q3_financing_fees"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-232.3,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_cash_after_capex","upside_2027q3_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cumulative_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2802.6,"period":"2027Q3","formula":{"op":"sum","refs":["construction_cumulative","upside_2026q3_construction","upside_2026q4_construction","upside_2027q1_construction","upside_2027q2_construction","upside_2027q3_construction"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cumulative_doe","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1970.0,"period":"2027Q3","formula":{"op":"sum","refs":["doe_drawn","upside_2026q3_doe_draw","upside_2026q4_doe_draw","upside_2027q1_doe_draw","upside_2027q2_doe_draw","upside_2027q3_doe_draw"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"No sales assumed before commissioning and customer acceptance; mechanical completion does not recognize revenue.","label":"Lithium sales","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Corporate and expensed project costs","value":22.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Construction cost is capitalized separately; fair-value gains do not create operating earnings.","label":"Operating income","value":-22.5,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_revenue","upside_2027q4_operating_cost"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Noncash SBC","value":4.0,"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":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_earnings","case":"upside","kind":"derived","unit":"USD_millions","basis":"Interest on constrained cash is not assumed freely distributable.","label":"Operating income plus SBC and cash interest income","value":-15.5,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_interest_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_working_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other operating working-capital cash use","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Assumes no cash payment of DOE or PIK corporate coupons in the horizon.","label":"Operating cash flow proxy","value":-23.5,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_earnings","upside_2027q4_working_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_construction","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized construction","value":127.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_other_capital","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other capitalized costs","value":9.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capitalized_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Capitalized noncash interest","value":20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Accrual project cost; cash payment is calculated independently.","label":"Total capitalized costs","value":156.4,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_construction","upside_2027q4_other_capital","upside_2027q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_payment_timing","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Positive means cash exceeds current non-interest capital additions; includes invoice settlement and other differences.","label":"Payment timing and other cash/accrual difference","value":5.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Capitalized noncash interest is not paid again.","label":"Cash PP&E purchases","value":141.4,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_construction","upside_2027q4_other_capital","upside_2027q4_payment_timing"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_lease_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Finance-lease cash principal","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capital_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"No double deduction in financing.","label":"PP&E and finance-lease cash","value":142.70000000000002,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_cash_capex","upside_2027q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Consolidated cash consumption before external funding.","label":"Cash after PP&E and leases","value":-166.20000000000002,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capital_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_doe_draw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk draw schedule subject to conditions; not a receipt or unrestricted parent cash.","label":"Conditional DOE principal advance","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_new_debenture","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional debenture proceeds","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_atm","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Additional equity proceeds","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Only disclosed completed corporate proceeds plus conditional DOE scenario.","label":"DOE and issued equity/debenture proceeds","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_doe_draw","upside_2027q4_new_debenture","upside_2027q4_atm"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_financing_fees","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash financing fees","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"No optional Yorkville $25M or new Orion delayed draw included.","label":"Financing net of fees before lease principal","value":-1.0,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gross_funding","upside_2027q4_financing_fees"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes constrained project cash; not parent cash available for distribution.","label":"Consolidated cash change proxy","value":-167.20000000000002,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_cash_after_capex","upside_2027q4_funding"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cumulative_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Tracks original Phase 1 scope against $2.93B budget, before other capital and interest.","label":"Cumulative budget-eligible construction","value":2930.0,"period":"2027Q4","formula":{"op":"sum","refs":["construction_cumulative","upside_2026q3_construction","upside_2026q4_construction","upside_2027q1_construction","upside_2027q2_construction","upside_2027q3_construction","upside_2027q4_construction"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cumulative_doe","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized interest.","label":"Cumulative DOE cash advances","value":1970.0,"period":"2027Q4","formula":{"op":"sum","refs":["doe_drawn","upside_2026q3_doe_draw","upside_2026q4_doe_draw","upside_2027q1_doe_draw","upside_2027q2_doe_draw","upside_2027q3_doe_draw","upside_2027q4_doe_draw"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Lithium revenue ($M)","value":0.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"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":"Operating income ($M)","value":-55.036,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-42.321,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized construction ($M)","value":1250.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_construction","upside_2026q3_construction","upside_2026q4_construction"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_other_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Other capitalized costs ($M)","value":32.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_other_capital","upside_2026q3_other_capital","upside_2026q4_other_capital"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capitalized_interest","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized interest ($M)","value":53.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_capitalized_interest","upside_2026q3_capitalized_interest","upside_2026q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Total capitalized costs ($M)","value":1335.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_capitalized_total","upside_2026q3_capitalized_total","upside_2026q4_capitalized_total"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_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 PP&E spending ($M)","value":1219.0639999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_capex","upside_2026q3_cash_capex","upside_2026q4_cash_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_lease_principal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Finance-lease principal ($M)","value":5.051,"period":"FY2026","formula":{"op":"sum","refs":["h1_lease_principal","upside_2026q3_lease_principal","upside_2026q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_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 after PP&E and lease principal ($M)","value":-1266.436,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_capex","upside_2026q3_cash_after_capex","upside_2026q4_cash_after_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"External financing net of fees ($M)","value":1682.617,"period":"FY2026","formula":{"op":"sum","refs":["h1_funding","upside_2026q3_funding","upside_2026q4_funding"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated cash change proxy ($M)","value":416.18099999999987,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_funding","upside_2026q3_cash_after_funding","upside_2026q4_cash_after_funding"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Lithium revenue ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_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":"Operating income ($M)","value":-79.2,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-79.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_construction","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized construction ($M)","value":817.4,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_construction","upside_2027q2_construction","upside_2027q3_construction","upside_2027q4_construction"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_other_capital","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Other capitalized costs ($M)","value":36.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_other_capital","upside_2027q2_other_capital","upside_2027q3_other_capital","upside_2027q4_other_capital"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capitalized_interest","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Capitalized interest ($M)","value":68.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capitalized_interest","upside_2027q2_capitalized_interest","upside_2027q3_capitalized_interest","upside_2027q4_capitalized_interest"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capitalized_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Total capitalized costs ($M)","value":921.4,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capitalized_total","upside_2027q2_capitalized_total","upside_2027q3_capitalized_total","upside_2027q4_capitalized_total"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_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 PP&E spending ($M)","value":893.4,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_capex","upside_2027q2_cash_capex","upside_2027q3_cash_capex","upside_2027q4_cash_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_lease_principal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Finance-lease principal ($M)","value":5.2,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_lease_principal","upside_2027q2_lease_principal","upside_2027q3_lease_principal","upside_2027q4_lease_principal"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_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 after PP&E and lease principal ($M)","value":-977.6000000000001,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_capex","upside_2027q2_cash_after_capex","upside_2027q3_cash_after_capex","upside_2027q4_cash_after_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"External financing net of fees ($M)","value":257.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_funding","upside_2027q2_funding","upside_2027q3_funding","upside_2027q4_funding"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated cash change proxy ($M)","value":-720.6000000000001,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_funding","upside_2027q2_cash_after_funding","upside_2027q3_cash_after_funding","upside_2027q4_cash_after_funding"]},"source_url":null,"source_date":null}],"title":"Thacker Pass construction, capitalized cost and conditional funding","method":"Keep the consolidated project construction schedule separate from cash payments, capitalized interest and corporate operating cash. Base 2026 total capitalized cost is $1.46B within the reported $1.3-1.6B range; base cumulative construction reaches the $2.93B project budget by late 2027. No lithium sales are assumed through 2027. Vary invoice settlement, corporate cost, conditional DOE draws and financing cash independently. Show consolidated cash change after financing without implying unrestricted parent liquidity.","metrics":{"cfo":"Operating cash flow proxy ($M)","funding":"External financing net of fees ($M)","revenue":"Lithium revenue ($M)","cash_capex":"Cash PP&E spending ($M)","construction":"Capitalized construction ($M)","other_capital":"Other capitalized costs ($M)","lease_principal":"Finance-lease principal ($M)","cash_after_capex":"Cash after PP&E and lease principal ($M)","operating_income":"Operating income ($M)","capitalized_total":"Total capitalized costs ($M)","cash_after_funding":"Consolidated cash change proxy ($M)","capitalized_interest":"Capitalized interest ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":-13.25,"funding":252.2,"revenue":0.0,"cash_capex":511.0,"construction":420.0,"other_capital":11.0,"lease_principal":1.3,"cash_after_capex":-525.55,"operating_income":-18.75,"capitalized_total":444.0,"cash_after_funding":-273.34999999999997,"capitalized_interest":13.0},"metrics":{"cfo":"downside_2026q3_cfo","funding":"downside_2026q3_funding","revenue":"downside_2026q3_revenue","cash_capex":"downside_2026q3_cash_capex","construction":"downside_2026q3_construction","other_capital":"downside_2026q3_other_capital","lease_principal":"downside_2026q3_lease_principal","cash_after_capex":"downside_2026q3_cash_after_capex","operating_income":"downside_2026q3_operating_income","capitalized_total":"downside_2026q3_capitalized_total","cash_after_funding":"downside_2026q3_cash_after_funding","capitalized_interest":"downside_2026q3_capitalized_interest"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":-16.45,"funding":149.0,"revenue":0.0,"cash_capex":502.0,"construction":430.0,"other_capital":12.0,"lease_principal":1.3,"cash_after_capex":-519.75,"operating_income":-21.25,"capitalized_total":456.0,"cash_after_funding":-370.75,"capitalized_interest":14.0},"metrics":{"cfo":"downside_2026q4_cfo","funding":"downside_2026q4_funding","revenue":"downside_2026q4_revenue","cash_capex":"downside_2026q4_cash_capex","construction":"downside_2026q4_construction","other_capital":"downside_2026q4_other_capital","lease_principal":"downside_2026q4_lease_principal","cash_after_capex":"downside_2026q4_cash_after_capex","operating_income":"downside_2026q4_operating_income","capitalized_total":"downside_2026q4_capitalized_total","cash_after_funding":"downside_2026q4_cash_after_funding","capitalized_interest":"downside_2026q4_capitalized_interest"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":-22.65,"funding":149.0,"revenue":0.0,"cash_capex":354.0,"construction":300.0,"other_capital":14.0,"lease_principal":1.3,"cash_after_capex":-377.95,"operating_income":-23.75,"capitalized_total":333.0,"cash_after_funding":-228.95,"capitalized_interest":19.0},"metrics":{"cfo":"downside_2027q1_cfo","funding":"downside_2027q1_funding","revenue":"downside_2027q1_revenue","cash_capex":"downside_2027q1_cash_capex","construction":"downside_2027q1_construction","other_capital":"downside_2027q1_other_capital","lease_principal":"downside_2027q1_lease_principal","cash_after_capex":"downside_2027q1_cash_after_capex","operating_income":"downside_2027q1_operating_income","capitalized_total":"downside_2027q1_capitalized_total","cash_after_funding":"downside_2027q1_cash_after_funding","capitalized_interest":"downside_2027q1_capitalized_interest"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":-25.85,"funding":149.0,"revenue":0.0,"cash_capex":295.0,"construction":260.0,"other_capital":15.0,"lease_principal":1.3,"cash_after_capex":-322.15000000000003,"operating_income":-26.25,"capitalized_total":297.0,"cash_after_funding":-173.15000000000003,"capitalized_interest":22.0},"metrics":{"cfo":"downside_2027q2_cfo","funding":"downside_2027q2_funding","revenue":"downside_2027q2_revenue","cash_capex":"downside_2027q2_cash_capex","construction":"downside_2027q2_construction","other_capital":"downside_2027q2_other_capital","lease_principal":"downside_2027q2_lease_principal","cash_after_capex":"downside_2027q2_cash_after_capex","operating_income":"downside_2027q2_operating_income","capitalized_total":"downside_2027q2_capitalized_total","cash_after_funding":"downside_2027q2_cash_after_funding","capitalized_interest":"downside_2027q2_capitalized_interest"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":-53.521,"funding":1432.617,"revenue":0.0,"cash_capex":1644.5639999999999,"construction":1609.1,"other_capital":38.4,"lease_principal":5.051,"cash_after_capex":-1703.136,"operating_income":-66.236,"capitalized_total":1702.4,"cash_after_funding":-270.51900000000006,"capitalized_interest":54.9},"metrics":{"cfo":"downside_fy2026_cfo","funding":"downside_fy2026_funding","revenue":"downside_fy2026_revenue","cash_capex":"downside_fy2026_cash_capex","construction":"downside_fy2026_construction","other_capital":"downside_fy2026_other_capital","lease_principal":"downside_fy2026_lease_principal","cash_after_capex":"downside_fy2026_cash_after_capex","operating_income":"downside_fy2026_operating_income","capitalized_total":"downside_fy2026_capitalized_total","cash_after_funding":"downside_fy2026_cash_after_funding","capitalized_interest":"downside_fy2026_capitalized_interest"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":-109.8,"funding":507.0,"revenue":0.0,"cash_capex":1123.0,"construction":950.0,"other_capital":63.0,"lease_principal":5.2,"cash_after_capex":-1238.0,"operating_income":-110.0,"capitalized_total":1105.0,"cash_after_funding":-731.0,"capitalized_interest":92.0},"metrics":{"cfo":"downside_fy2027_cfo","funding":"downside_fy2027_funding","revenue":"downside_fy2027_revenue","cash_capex":"downside_fy2027_cash_capex","construction":"downside_fy2027_construction","other_capital":"downside_fy2027_other_capital","lease_principal":"downside_fy2027_lease_principal","cash_after_capex":"downside_fy2027_cash_after_capex","operating_income":"downside_fy2027_operating_income","capitalized_total":"downside_fy2027_capitalized_total","cash_after_funding":"downside_fy2027_cash_after_funding","capitalized_interest":"downside_fy2027_capitalized_interest"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":-9.5,"funding":402.2,"revenue":0.0,"cash_capex":400.0,"construction":325.0,"other_capital":10.0,"lease_principal":1.3,"cash_after_capex":-410.8,"operating_income":-15.0,"capitalized_total":347.0,"cash_after_funding":-8.600000000000023,"capitalized_interest":12.0},"metrics":{"cfo":"base_2026q3_cfo","funding":"base_2026q3_funding","revenue":"base_2026q3_revenue","cash_capex":"base_2026q3_cash_capex","construction":"base_2026q3_construction","other_capital":"base_2026q3_other_capital","lease_principal":"base_2026q3_lease_principal","cash_after_capex":"base_2026q3_cash_after_capex","operating_income":"base_2026q3_operating_income","capitalized_total":"base_2026q3_capitalized_total","cash_after_funding":"base_2026q3_cash_after_funding","capitalized_interest":"base_2026q3_capitalized_interest"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":-12.2,"funding":199.0,"revenue":0.0,"cash_capex":350.0,"construction":290.9,"other_capital":9.6,"lease_principal":1.3,"cash_after_capex":-363.5,"operating_income":-17.0,"capitalized_total":310.6,"cash_after_funding":-164.5,"capitalized_interest":10.1},"metrics":{"cfo":"base_2026q4_cfo","funding":"base_2026q4_funding","revenue":"base_2026q4_revenue","cash_capex":"base_2026q4_cash_capex","construction":"base_2026q4_construction","other_capital":"base_2026q4_other_capital","lease_principal":"base_2026q4_lease_principal","cash_after_capex":"base_2026q4_cash_after_capex","operating_income":"base_2026q4_operating_income","capitalized_total":"base_2026q4_capitalized_total","cash_after_funding":"base_2026q4_cash_after_funding","capitalized_interest":"base_2026q4_capitalized_interest"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":-17.9,"funding":199.0,"revenue":0.0,"cash_capex":230.0,"construction":200.0,"other_capital":10.0,"lease_principal":1.3,"cash_after_capex":-249.20000000000002,"operating_income":-19.0,"capitalized_total":224.0,"cash_after_funding":-50.20000000000002,"capitalized_interest":14.0},"metrics":{"cfo":"base_2027q1_cfo","funding":"base_2027q1_funding","revenue":"base_2027q1_revenue","cash_capex":"base_2027q1_cash_capex","construction":"base_2027q1_construction","other_capital":"base_2027q1_other_capital","lease_principal":"base_2027q1_lease_principal","cash_after_capex":"base_2027q1_cash_after_capex","operating_income":"base_2027q1_operating_income","capitalized_total":"base_2027q1_capitalized_total","cash_after_funding":"base_2027q1_cash_after_funding","capitalized_interest":"base_2027q1_capitalized_interest"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":-20.6,"funding":110.0,"revenue":0.0,"cash_capex":235.0,"construction":210.0,"other_capital":10.0,"lease_principal":1.3,"cash_after_capex":-256.90000000000003,"operating_income":-21.0,"capitalized_total":236.0,"cash_after_funding":-146.90000000000003,"capitalized_interest":16.0},"metrics":{"cfo":"base_2027q2_cfo","funding":"base_2027q2_funding","revenue":"base_2027q2_revenue","cash_capex":"base_2027q2_cash_capex","construction":"base_2027q2_construction","other_capital":"base_2027q2_other_capital","lease_principal":"base_2027q2_lease_principal","cash_after_capex":"base_2027q2_cash_after_capex","operating_income":"base_2027q2_operating_income","capitalized_total":"base_2027q2_capitalized_total","cash_after_funding":"base_2027q2_cash_after_funding","capitalized_interest":"base_2027q2_capitalized_interest"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":-45.521,"funding":1632.617,"revenue":0.0,"cash_capex":1381.5639999999999,"construction":1375.0,"other_capital":35.0,"lease_principal":5.051,"cash_after_capex":-1432.136,"operating_income":-58.236000000000004,"capitalized_total":1460.0,"cash_after_funding":200.48099999999988,"capitalized_interest":50.0},"metrics":{"cfo":"base_fy2026_cfo","funding":"base_fy2026_funding","revenue":"base_fy2026_revenue","cash_capex":"base_fy2026_cash_capex","construction":"base_fy2026_construction","other_capital":"base_fy2026_other_capital","lease_principal":"base_fy2026_lease_principal","cash_after_capex":"base_fy2026_cash_after_capex","operating_income":"base_fy2026_operating_income","capitalized_total":"base_fy2026_capitalized_total","cash_after_funding":"base_fy2026_cash_after_funding","capitalized_interest":"base_fy2026_capitalized_interest"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":-87.8,"funding":307.0,"revenue":0.0,"cash_capex":787.4,"construction":692.4,"other_capital":40.0,"lease_principal":5.2,"cash_after_capex":-880.4000000000001,"operating_income":-88.0,"capitalized_total":800.4,"cash_after_funding":-573.4000000000001,"capitalized_interest":68.0},"metrics":{"cfo":"base_fy2027_cfo","funding":"base_fy2027_funding","revenue":"base_fy2027_revenue","cash_capex":"base_fy2027_cash_capex","construction":"base_fy2027_construction","other_capital":"base_fy2027_other_capital","lease_principal":"base_fy2027_lease_principal","cash_after_capex":"base_fy2027_cash_after_capex","operating_income":"base_fy2027_operating_income","capitalized_total":"base_fy2027_capitalized_total","cash_after_funding":"base_fy2027_cash_after_funding","capitalized_interest":"base_fy2027_capitalized_interest"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":-8.0,"funding":402.2,"revenue":0.0,"cash_capex":313.0,"construction":260.0,"other_capital":8.0,"lease_principal":1.3,"cash_after_capex":-322.3,"operating_income":-13.5,"capitalized_total":278.0,"cash_after_funding":79.89999999999998,"capitalized_interest":10.0},"metrics":{"cfo":"upside_2026q3_cfo","funding":"upside_2026q3_funding","revenue":"upside_2026q3_revenue","cash_capex":"upside_2026q3_cash_capex","construction":"upside_2026q3_construction","other_capital":"upside_2026q3_other_capital","lease_principal":"upside_2026q3_lease_principal","cash_after_capex":"upside_2026q3_cash_after_capex","operating_income":"upside_2026q3_operating_income","capitalized_total":"upside_2026q3_capitalized_total","cash_after_funding":"upside_2026q3_cash_after_funding","capitalized_interest":"upside_2026q3_capitalized_interest"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":-10.5,"funding":249.0,"revenue":0.0,"cash_capex":274.5,"construction":230.9,"other_capital":8.6,"lease_principal":1.3,"cash_after_capex":-286.3,"operating_income":-15.3,"capitalized_total":254.6,"cash_after_funding":-37.30000000000001,"capitalized_interest":15.1},"metrics":{"cfo":"upside_2026q4_cfo","funding":"upside_2026q4_funding","revenue":"upside_2026q4_revenue","cash_capex":"upside_2026q4_cash_capex","construction":"upside_2026q4_construction","other_capital":"upside_2026q4_other_capital","lease_principal":"upside_2026q4_lease_principal","cash_after_capex":"upside_2026q4_cash_after_capex","operating_income":"upside_2026q4_operating_income","capitalized_total":"upside_2026q4_capitalized_total","cash_after_funding":"upside_2026q4_cash_after_funding","capitalized_interest":"upside_2026q4_capitalized_interest"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":-16.0,"funding":199.0,"revenue":0.0,"cash_capex":284.0,"construction":260.0,"other_capital":9.0,"lease_principal":1.3,"cash_after_capex":-301.3,"operating_income":-17.1,"capitalized_total":283.0,"cash_after_funding":-102.30000000000001,"capitalized_interest":14.0},"metrics":{"cfo":"upside_2027q1_cfo","funding":"upside_2027q1_funding","revenue":"upside_2027q1_revenue","cash_capex":"upside_2027q1_cash_capex","construction":"upside_2027q1_construction","other_capital":"upside_2027q1_other_capital","lease_principal":"upside_2027q1_lease_principal","cash_after_capex":"upside_2027q1_cash_after_capex","operating_income":"upside_2027q1_operating_income","capitalized_total":"upside_2027q1_capitalized_total","cash_after_funding":"upside_2027q1_cash_after_funding","capitalized_interest":"upside_2027q1_capitalized_interest"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":-18.5,"funding":60.0,"revenue":0.0,"cash_capex":259.0,"construction":240.0,"other_capital":9.0,"lease_principal":1.3,"cash_after_capex":-278.8,"operating_income":-18.900000000000002,"capitalized_total":265.0,"cash_after_funding":-218.8,"capitalized_interest":16.0},"metrics":{"cfo":"upside_2027q2_cfo","funding":"upside_2027q2_funding","revenue":"upside_2027q2_revenue","cash_capex":"upside_2027q2_cash_capex","construction":"upside_2027q2_construction","other_capital":"upside_2027q2_other_capital","lease_principal":"upside_2027q2_lease_principal","cash_after_capex":"upside_2027q2_cash_after_capex","operating_income":"upside_2027q2_operating_income","capitalized_total":"upside_2027q2_capitalized_total","cash_after_funding":"upside_2027q2_cash_after_funding","capitalized_interest":"upside_2027q2_capitalized_interest"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":-42.321,"funding":1682.617,"revenue":0.0,"cash_capex":1219.0639999999999,"construction":1250.0,"other_capital":32.0,"lease_principal":5.051,"cash_after_capex":-1266.436,"operating_income":-55.036,"capitalized_total":1335.0,"cash_after_funding":416.18099999999987,"capitalized_interest":53.0},"metrics":{"cfo":"upside_fy2026_cfo","funding":"upside_fy2026_funding","revenue":"upside_fy2026_revenue","cash_capex":"upside_fy2026_cash_capex","construction":"upside_fy2026_construction","other_capital":"upside_fy2026_other_capital","lease_principal":"upside_fy2026_lease_principal","cash_after_capex":"upside_fy2026_cash_after_capex","operating_income":"upside_fy2026_operating_income","capitalized_total":"upside_fy2026_capitalized_total","cash_after_funding":"upside_fy2026_cash_after_funding","capitalized_interest":"upside_fy2026_capitalized_interest"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":-79.0,"funding":257.0,"revenue":0.0,"cash_capex":893.4,"construction":817.4,"other_capital":36.0,"lease_principal":5.2,"cash_after_capex":-977.6000000000001,"operating_income":-79.2,"capitalized_total":921.4,"cash_after_funding":-720.6000000000001,"capitalized_interest":68.0},"metrics":{"cfo":"upside_fy2027_cfo","funding":"upside_fy2027_funding","revenue":"upside_fy2027_revenue","cash_capex":"upside_fy2027_cash_capex","construction":"upside_fy2027_construction","other_capital":"upside_fy2027_other_capital","lease_principal":"upside_fy2027_lease_principal","cash_after_capex":"upside_fy2027_cash_after_capex","operating_income":"upside_fy2027_operating_income","capitalized_total":"upside_fy2027_capitalized_total","cash_after_funding":"upside_fy2027_cash_after_funding","capitalized_interest":"upside_fy2027_capitalized_interest"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["annual_capital_guide","h1_capitalized_total","h1_cash_capex","h1_accrual_cash_gap","h1_cash_after_capex","cash","restricted","jv_cash","construction_cumulative","construction_budget","doe_principal_capacity","doe_drawn","yorkville_closed","yorkville_optional","orion_original_remaining"],"limitations":["Mechanical completion targeted for late 2027 is not commercial production. Energization, commissioning, customer acceptance and a later lithium ramp remain separate. All scenarios assume zero sales through 2027; no zero-sales perpetuity or mine valuation is implied.","Project financials consolidate 100% of a JV owned 62% by LAC and 38% by GM before potential DOE warrant dilution. Consolidated costs and cash do not equal common-shareholder economics or distributable parent cash.","The $1.3-1.6B annual capitalized-cost range includes noncash interest and other capital. Cash PP&E spending uses a separate invoice/payment-timing assumption. The H1 accrual/cash difference is not asserted to be solely payables.","DOE principal capacity is $1.97B; $1.209B was advanced by June. Forecast draws remain conditional and cumulative draws do not exceed that principal capacity. The larger $2.23B expected loan includes capitalized interest and is not an extra cash commitment.","Capitalized interest is a project-accounting proxy, not cash coupon expense. DOE repayments start January 2029. Orion and Yorkville interest is assumed capitalized/settled without current cash; actual elections and restrictions require filing updates.","August $150M Yorkville proceeds were issued; the optional $25M is excluded. Variable-price conversion, interest step-ups, redemption premiums and caps can materially alter dilution and financing needs. No diluted EPS or share-price target is supplied.","Orion notes, production payments and royalties survive construction. Their production-linked claims are outside the zero-sales horizon; no assumption that future mine revenue belongs entirely to shareholders.","Cash after financing is a period flow, not closing cash or a solvency opinion. Restrictions, reserve transfers, debt conversion, parent/JV waterfalls, reclamation and unmodeled expansion commitments remain outside the forecast."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}