{"meta":{"as_of":"2026-09-19","revision":6,"skeleton":false,"compiled_at":"2026-09-19T21:50:48.820491+00:00","extract_url":null,"extract_form":null,"authored_hash":"4382653d16cfde1f14874b314ff3701d","extract_filed":null,"extract_source":"authored","generated_hash":"af68b2e3fe33ecb57d7025af260b3baa","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"MaxLinear, Inc.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","quarters":[{"cfo":{"value":-30731000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":-34863000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-23","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":148476000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-10-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-24-000128","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":4132000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-23","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":81102000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":-75785000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"NetIncomeLoss","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":-0.9,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"EarningsPerShareDiluted","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":44080000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"GrossProfit","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":122840000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-10-23","concept":"LongTermDebtNoncurrent","accession":"0001288469-24-000128","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":{"value":84074000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"operating_income":{"value":-66743000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"OperatingIncomeLoss","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}},{"cfo":{"value":-27838000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":-30031000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":118575000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-01-29","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":2193000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":92167000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":-57838000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"NetIncomeLoss","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":51248000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"GrossProfit","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":122996000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-01-29","concept":"LongTermDebtNoncurrent","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-41173000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"OperatingIncomeLoss","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}},{"cfo":{"value":-11400000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":-13389000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-04-23","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":102773000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-04-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-25-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":1989000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":95933000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":-49713000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"NetIncomeLoss","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":{"value":-0.58,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"EarningsPerShareDiluted","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":53831000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"GrossProfit","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":123150000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-04-23","concept":"LongTermDebtNoncurrent","accession":"0001288469-25-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":{"value":85271000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"operating_income":{"value":-46094000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"OperatingIncomeLoss","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}},{"cfo":{"value":10489000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-07-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":9317000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-07-23","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":108618000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-25-000079","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":1172000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-07-23","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":108813000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":-26586000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"NetIncomeLoss","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2025-06-30","eps_diluted":{"value":-0.31,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"EarningsPerShareDiluted","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":61525000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"GrossProfit","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":123305000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-07-23","concept":"LongTermDebtNoncurrent","accession":"0001288469-25-000079","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":{"value":86626000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"operating_income":{"value":-24615000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"OperatingIncomeLoss","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}},{"cfo":{"value":10124000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":4395000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-23","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":111859000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":5729000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-23","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":126459000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":-45485000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"NetIncomeLoss","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2025-09-30","eps_diluted":{"value":-0.52,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"EarningsPerShareDiluted","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":71901000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"GrossProfit","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":123461000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"LongTermDebtNoncurrent","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":{"value":87186000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"operating_income":{"value":-41289000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-23","concept":"OperatingIncomeLoss","accession":"0001288469-25-000097","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}},{"cfo":{"value":10406000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":6698000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":72806000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":3708000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":136436000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":-14897000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"NetIncomeLoss","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":78557000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"GrossProfit","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":123618000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"LongTermDebtNoncurrent","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-14892000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-01-29","concept":"OperatingIncomeLoss","accession":"0001288469-26-000011","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}},{"cfo":{"value":-8872000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":-10256000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-04-23","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":61077000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":1384000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":137188000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":-45137000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"NetIncomeLoss","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":{"value":-0.52,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"EarningsPerShareDiluted","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":78884000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"GrossProfit","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":123773000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"LongTermDebtNoncurrent","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":{"value":87595000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"operating_income":{"value":-17209000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-04-23","concept":"OperatingIncomeLoss","accession":"0001288469-26-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}},{"cfo":{"value":4809000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-07-23","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fcf":{"value":2471000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-07-23","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"cash":{"value":64814000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"capex":{"value":2338000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-07-23","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"revenue":{"value":168847000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"net_income":{"value":1760000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"NetIncomeLoss","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"period_end":"2026-06-30","eps_diluted":{"value":0.02,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"EarningsPerShareDiluted","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":97663000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"GrossProfit","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"debt_long_term":{"value":123926000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"LongTermDebtNoncurrent","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"shares_diluted":{"value":97333000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}},"operating_income":{"value":-4185000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-07-23","concept":"OperatingIncomeLoss","accession":"0001288469-26-000051","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001288469.json","retrieved_at":"2026-09-19T21:50:48+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T21:50:48+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-2.89,"p50":0.194,"p90":3.141,"p_up":0.563},"5d":{"p10":-6.289,"p50":0.546,"p90":8.501,"p_up":0.537},"10d":{"p10":-9.498,"p50":0.262,"p90":10.123,"p_up":0.508}},"state":"up/above/off/stuck/effort/strong/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 optical ramp can improve revenue and operating leverage, but cash conversion depends on inventory and supplier commitments. The adjusted-to-GAAP gap includes both ordinary SBC and separate performance bonuses; stock settlement preserves cash while diluting shareholders. Litigation and limited unrestricted cash remain part of the underwriting.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Compare infrastructure growth with total sales, GAAP operating profit and inventory funding. Improve confidence if the ramp finances IP investment and compensation claims; reduce it if customer concentration, delayed programs or cash settlement strains liquidity."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","title":"July 23 10-Q: product categories, liquidity, bonuses and litigation","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","title":"July 23 results, reconciliation and Q3 guidance","retrieved":"2026-09-19"}],"business":{"drivers":["Optical infrastructure adoption and the other product categories","GAAP margins, engineering costs and compensation exclusions","Inventory, supplier advances, IP purchases and bonus settlement"],"description":"MaxLinear designs communications and mixed-signal chips for infrastructure, broadband, connectivity and industrial applications. Optical data-center products are part of infrastructure revenue. The business pays for engineering, manufacturing inventory and intellectual property before collecting sales. Bonuses may settle in stock or cash, so adjusted earnings, dilution and cash generation require separate analysis."},"earnings":{"source":"estimated from 10-Q filed 2026-07-23 plus 90 days","next_report_date":"2026-10-21"},"identity":{"cik":1288469,"sic":"3674","name":"MAXLINEAR, INC","symbol":"MXL","cluster":"Semis & compute","exchange":"Nasdaq"},"research":{"risks":["Optical product qualification and customer concentration affect the ramp.","Competition and pricing can pressure semiconductor margins.","Inventory and supplier advances consume cash ahead of sales.","Restricted balances cannot fund general operations freely.","Bonus and equity-award settlement changes cash use and dilution.","Silicon Motion arbitration and related litigation have uncertain financial outcomes."],"title":"Optical growth after inventory and stock-settled compensation","question":"Can infrastructure adoption produce cash after engineering investment, inventory and compensation?","economics":"H1 revenue was $306.035M, including $147.830M infrastructure. Non-GAAP operating profit $59.364M contrasts with GAAP operating loss $21.394M. The reconciliation includes $47.506M ordinary SBC and $17.948M performance equity expense. The $32.205M of bonus shares issued in H1 settles prior accruals; it is not current expense. H1 CFO negative $4.063M, PP&E $3.722M and intangibles $1.665M imply negative $9.450M after investment, or negative $16.888M after award taxes, before a separate notes investment. June unrestricted cash was $64.814M, restricted cash $28.918M and term principal $125M. Q3 guidance is $210M-$220M sales, 57%-60% GAAP gross margin and $98M-$104M GAAP operating expense. Future quarter and annual figures are desk scenarios.","change_note":"First completed four-market model with guided GAAP/adjusted bridge, bonus-settlement sensitivity and cash IP investment.","checkpoints":[{"event":"Q3 ramp","watch":"Compare total sales, infrastructure mix and both margin definitions with guidance.","timing":"Quarter ending September 30","date_status":"estimated"},{"event":"Compensation settlement","watch":"Distinguish current expense, prior-period stock settlement and cash election.","timing":"Bonus accruals and annual awards","date_status":"estimated"},{"event":"Liquidity and litigation","watch":"Monitor unrestricted cash, supplier obligations, debt and disclosed legal outcomes.","timing":"Quarterly filings and legal updates","date_status":"estimated"}],"countercase":"AI infrastructure growth can be concentrated in a few customer programs and demand inventory before cash arrives. Strong non-GAAP profit may depend on compensation exclusions. A larger cash bonus election or adverse litigation outcome could strain liquidity despite improving revenue.","limitations":["Infrastructure includes multiple products. The model does not label all infrastructure sales as optical AI revenue or invent customer-specific orders.","Only Q3 has current numerical guidance. Q4 and FY2027 revenue, mix, margins and cash timing are desk scenarios.","Performance-based equity in the company reconciliation includes bonus costs that can settle in shares or cash. It is separate from ordinary SBC; settlement assumptions change cash and dilution, not the underlying expense.","The company intends to settle most 2026 bonuses in stock, but the compensation committee retains discretion. Reported H1 stock settlement relates to prior-period accruals and is not current-period expense.","Company cash includes restricted balances that are excluded from unrestricted liquidity. The $8M financing funding arrangement is not operating revenue or assumed recurring CFO.","Forward FCF after intangibles differs from historical PP&E-only FCF. Legal damages from the terminated Silicon Motion deal are not estimable here; no zero-loss legal conclusion is implied.","No full working-capital, debt covenant, refinancing, tax or EPS forecast. Term-loan maturity in June 2028 is beyond the annual forecast endpoint."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":215000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":236499999.99999997},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":260932399.99999997},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":288728307.99999994}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 revenue","value":306.035,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_infrastructure","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 infrastructure","value":147.83,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_broadband","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 broadband","value":88.508,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_connectivity","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 connectivity","value":42.563,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_industrial","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 industrial","value":27.134,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 gross profit","value":176.547,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_non_gaap_op","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 non gaap op","value":59.364,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 operating income","value":-21.394,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 cfo","value":-4.063,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 capex","value":3.722,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_intangibles","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 intangibles","value":1.665,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 sbc","value":47.506,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_performance_expense","case":"shared","kind":"reported","unit":"USD_millions","basis":"Performance equity sums COGS $0.139M and operating $17.809M; bonuses settled in stock are a separate prior-accrual cash-flow fact.","label":"H1 performance expense","value":17.948,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"id":"h1_da","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 da","value":18.13,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_bonus_stock_settlement","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 bonus stock settlement","value":32.205,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_award_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 award cash","value":7.438,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_inventory_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 inventory use","value":27.386,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_prepaid_use","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 prepaid use","value":22.501,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_funding_proceeds","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported H1 amount in millions.","label":"H1 funding proceeds","value":8.0,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Historical PP&E-only scope.","label":"H1 CFO less PP&E","value":-7.785,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_investment","case":"shared","kind":"derived","unit":"USD_millions","basis":"Includes intellectual-property cash purchases.","label":"H1 cash after intangibles","value":-9.45,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_fcf","h1_intangibles"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_awards","case":"shared","kind":"derived","unit":"USD_millions","basis":"Before the separate $2M notes-receivable investment and financing fees.","label":"H1 cash after employee withholding","value":-16.887999999999998,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cash_after_investment","h1_award_cash"]},"source_url":null,"source_date":null},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"cash","value":64.814,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"restricted_short","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"restricted short","value":1.492,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"restricted_long","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"restricted long","value":27.426,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"term_principal","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"term principal","value":125.0,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"inventory","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"inventory","value":105.49,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"bonus_accrual","case":"shared","kind":"reported","unit":"USD_millions","basis":"Rounded $305.9M inventory and other contractual obligations; bonus accrual is approximately $18M.","label":"bonus accrual","value":18.0,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"purchase_obligations","case":"shared","kind":"reported","unit":"USD_millions","basis":"Rounded $305.9M inventory and other contractual obligations; bonus accrual is approximately $18M.","label":"purchase obligations","value":305.9,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"q2_infrastructure","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"q2 infrastructure","value":85.016,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"q2_broadband","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"q2 broadband","value":44.882,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"q2_connectivity","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"q2 connectivity","value":23.968,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"q2_industrial","case":"shared","kind":"reported","unit":"USD_millions","basis":"Company balance or revenue category; not incremental cash or standalone AI revenue.","label":"q2 industrial","value":14.981,"period":"June 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000051/mxl-20260630.htm","source_date":"2026-07-23"},{"id":"restricted_total","case":"shared","kind":"derived","unit":"USD_millions","basis":"Not included in $64.814M unrestricted cash.","label":"Total restricted cash","value":28.918,"period":"June 2026","formula":{"op":"sum","refs":["restricted_short","restricted_long"]},"source_url":null,"source_date":null},{"id":"q3_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 revenue guidance low","value":210.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"id":"q3_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 revenue guidance high","value":220.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"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":"q3_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 revenue guidance endpoint sum","value":430.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_guide_low","q3_guide_high"]},"source_url":null,"source_date":null},{"id":"q3_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 revenue guidance midpoint","value":215.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_gaap_opex_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 GAAP operating expense guidance low","value":98.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"id":"q3_gaap_opex_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 GAAP operating expense guidance high","value":104.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"id":"q3_gaap_opex_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 GAAP operating expense guidance endpoint sum","value":202.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_gaap_opex_low","q3_gaap_opex_high"]},"source_url":null,"source_date":null},{"id":"q3_gaap_opex","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 GAAP operating expense guidance midpoint","value":101.0,"period":"2026Q3","formula":{"op":"divide","refs":["q3_gaap_opex_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_ng_opex_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 non-GAAP operating expense guidance low","value":66.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"id":"q3_ng_opex_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q3 non-GAAP operating expense guidance high","value":71.0,"period":"2026Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1288469/000128846926000050/a06302026exhibit991.htm","source_date":"2026-07-23"},{"id":"q3_ng_opex_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q3 non-GAAP operating expense guidance endpoint sum","value":137.0,"period":"2026Q3","formula":{"op":"sum","refs":["q3_ng_opex_low","q3_ng_opex_high"]},"source_url":null,"source_date":null},{"id":"q3_ng_opex","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q3 non-GAAP operating expense guidance midpoint","value":68.5,"period":"2026Q3","formula":{"op":"divide","refs":["q3_ng_opex_sum","two"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_broadband","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":42.75,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_connectivity","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":24.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_industrial","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":16.15,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Base equals Q3 $215M guidance midpoint; other cases are independent desk outcomes.","label":"Revenue","value":200.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_other_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Broadband, connectivity and industrial.","label":"Other business sales","value":83.6,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_broadband","downside_2026q3_connectivity","downside_2026q3_industrial"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual infrastructure adoption requirement, not disclosed customer bookings.","label":"Infrastructure sales required","value":116.4,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_revenue","downside_2026q3_other_sales"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ng_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.58,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_ng_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":115.99999999999999,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_revenue","downside_2026q3_ng_gm"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_gaap_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.565,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":112.99999999999999,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_revenue","downside_2026q3_gaap_gm"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ng_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":71.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":107.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":44.999999999999986,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_ng_gp","downside_2026q3_ng_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":5.999999999999986,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_gross_profit","downside_2026q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_op_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":39.0,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_non_gaap_op","downside_2026q3_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_performance_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":7.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_special","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.25,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_non_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.05,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_performance_expense","downside_2026q3_acquired_amort","downside_2026q3_special"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":26.95,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_op_adjustments","downside_2026q3_non_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_bonus_cash_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.6,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_bonus_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":4.26,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_performance_expense","downside_2026q3_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_other_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":48.74999999999999,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_sbc","downside_2026q3_performance_expense","downside_2026q3_acquired_amort","downside_2026q3_other_da"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_net_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":30.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":39.76,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_bonus_cash","downside_2026q3_net_interest","downside_2026q3_cash_tax","downside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":8.989999999999995,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_before_uses","downside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_intangibles","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":5.989999999999995,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_investment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":3.989999999999995,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_fcf","downside_2026q3_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":-0.010000000000005116,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_after_investment","downside_2026q3_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_broadband","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":43.605,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_connectivity","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":25.688,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_industrial","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":16.6345,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_infra_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.03,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":119.89200000000001,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q3_infrastructure","downside_2026q4_infra_growth"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":205.8195,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_infrastructure","downside_2026q4_broadband","downside_2026q4_connectivity","downside_2026q4_industrial"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ng_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.58,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_ng_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":119.37531,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_revenue","downside_2026q4_ng_gm"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_gaap_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.565,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":116.2880175,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_revenue","downside_2026q4_gaap_gm"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ng_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":73.485,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":109.675,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":45.89031,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_ng_gp","downside_2026q4_ng_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":6.613017499999998,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_gross_profit","downside_2026q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_op_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":39.2772925,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_non_gaap_op","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_performance_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":7.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_special","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.25,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_non_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.55,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_performance_expense","downside_2026q4_acquired_amort","downside_2026q4_special"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":26.7272925,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_op_adjustments","downside_2026q4_non_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_bonus_cash_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_bonus_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":4.56,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_performance_expense","downside_2026q4_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_other_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":49.64031000000001,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_sbc","downside_2026q4_performance_expense","downside_2026q4_acquired_amort","downside_2026q4_other_da"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_net_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":25.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":35.06,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_bonus_cash","downside_2026q4_net_interest","downside_2026q4_cash_tax","downside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":14.580310000000004,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_before_uses","downside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_intangibles","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":11.580310000000004,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_investment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":9.580310000000004,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_fcf","downside_2026q4_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":5.580310000000004,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_after_investment","downside_2026q4_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_broadband","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":44.47709999999999,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_connectivity","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":26.71552,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_industrial","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":17.133535,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_infra_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.03,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":123.48876000000001,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2026q4_infrastructure","downside_2027q1_infra_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":211.814915,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_infrastructure","downside_2027q1_broadband","downside_2027q1_connectivity","downside_2027q1_industrial"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ng_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.58,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_ng_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":122.8526507,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_ng_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_gaap_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.565,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":119.675426975,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_revenue","downside_2027q1_gaap_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ng_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":75.97,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":112.35000000000001,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":46.8826507,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_ng_gp","downside_2027q1_ng_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":7.325426974999985,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gross_profit","downside_2027q1_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_op_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":39.557223725000014,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_non_gaap_op","downside_2027q1_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_performance_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":8.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_special","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_non_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.399999999999999,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_performance_expense","downside_2027q1_acquired_amort","downside_2027q1_special"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":27.157223725000016,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_op_adjustments","downside_2027q1_non_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_bonus_cash_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.6,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_bonus_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":4.859999999999999,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_performance_expense","downside_2027q1_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_other_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":50.8826507,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_sbc","downside_2027q1_performance_expense","downside_2027q1_acquired_amort","downside_2027q1_other_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_net_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.8,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":18.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":28.66,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_bonus_cash","downside_2027q1_net_interest","downside_2027q1_cash_tax","downside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":22.2226507,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_before_uses","downside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_intangibles","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":19.2226507,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_investment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":17.2226507,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_fcf","downside_2027q1_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":13.222650699999999,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_after_investment","downside_2027q1_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_broadband","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":45.366642000000006,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_connectivity","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":27.784140800000003,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_industrial","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":17.64754105,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_infra_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.03,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":127.19342280000002,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q1_infrastructure","downside_2027q2_infra_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":217.99174665,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_infrastructure","downside_2027q2_broadband","downside_2027q2_connectivity","downside_2027q2_industrial"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ng_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.58,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_ng_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":126.435213057,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_ng_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gaap_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.565,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":123.16533685725,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_revenue","downside_2027q2_gaap_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ng_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":78.455,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":115.02499999999999,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":47.980213057,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_ng_gp","downside_2027q2_ng_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":8.140336857250006,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gross_profit","downside_2027q2_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_op_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":39.839876199749995,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_non_gaap_op","downside_2027q2_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_performance_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":8.6,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_special","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_non_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.899999999999999,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_performance_expense","downside_2027q2_acquired_amort","downside_2027q2_special"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":26.939876199749996,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_op_adjustments","downside_2027q2_non_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_bonus_cash_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.6,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_bonus_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":5.159999999999999,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_performance_expense","downside_2027q2_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_other_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":51.980213057,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_sbc","downside_2027q2_performance_expense","downside_2027q2_acquired_amort","downside_2027q2_other_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_net_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":15.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":26.259999999999998,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_bonus_cash","downside_2027q2_net_interest","downside_2027q2_cash_tax","downside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":25.720213057000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_before_uses","downside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_intangibles","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":22.720213057000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_investment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":20.720213057000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_fcf","downside_2027q2_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":16.720213057000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_after_investment","downside_2027q2_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_broadband","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":46.273974839999994,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_connectivity","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":28.895506432000005,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_industrial","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":18.1769672815,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_infra_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.018,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":129.4829044104,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q2_infrastructure","downside_2027q3_infra_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":222.8293529639,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_infrastructure","downside_2027q3_broadband","downside_2027q3_connectivity","downside_2027q3_industrial"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ng_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.58,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_ng_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":129.24102471906198,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_ng_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gaap_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.565,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":125.89858442460348,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_gaap_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ng_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":80.94000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":117.7,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":48.30102471906197,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_ng_gp","downside_2027q3_ng_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":8.198584424603482,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gross_profit","downside_2027q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_op_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":40.10244029445849,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_non_gaap_op","downside_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_performance_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":9.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_special","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_non_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":13.399999999999999,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_performance_expense","downside_2027q3_acquired_amort","downside_2027q3_special"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":26.70244029445849,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_op_adjustments","downside_2027q3_non_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_bonus_cash_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.6,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_bonus_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":5.46,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_performance_expense","downside_2027q3_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_other_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":52.30102471906197,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_performance_expense","downside_2027q3_acquired_amort","downside_2027q3_other_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_net_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":15.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":26.86,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_bonus_cash","downside_2027q3_net_interest","downside_2027q3_cash_tax","downside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":25.44102471906197,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_uses","downside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_intangibles","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":22.44102471906197,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_investment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":20.44102471906197,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_fcf","downside_2027q3_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":16.44102471906197,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_after_investment","downside_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_broadband","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":47.199454336799995,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_connectivity","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":30.051326689280003,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_industrial","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":18.722276299945,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_infra_growth","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.018,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":131.8135966897872,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q3_infrastructure","downside_2027q4_infra_growth"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":227.7866540158122,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_infrastructure","downside_2027q4_broadband","downside_2027q4_connectivity","downside_2027q4_industrial"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ng_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.58,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_ng_gp","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":132.11625932917107,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_ng_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gaap_gm","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.565,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":128.69945951893388,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_gaap_gm"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ng_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":83.425,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gaap_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":120.375,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":48.691259329171075,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_ng_gp","downside_2027q4_ng_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":8.324459518933878,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gross_profit","downside_2027q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_op_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":40.3667998102372,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_non_gaap_op","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_performance_expense","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":9.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_special","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_non_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":13.899999999999999,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_performance_expense","downside_2027q4_acquired_amort","downside_2027q4_special"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":26.466799810237198,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_op_adjustments","downside_2027q4_non_sbc"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_bonus_cash_share","case":"downside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_bonus_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":5.76,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_performance_expense","downside_2027q4_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_other_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":52.691259329171075,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_performance_expense","downside_2027q4_acquired_amort","downside_2027q4_other_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_net_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.7,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":15.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":27.46,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_bonus_cash","downside_2027q4_net_interest","downside_2027q4_cash_tax","downside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":25.231259329171074,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_uses","downside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_intangibles","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":22.231259329171074,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_investment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":20.231259329171074,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_fcf","downside_2027q4_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_award_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":16.231259329171074,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_after_investment","downside_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":711.8545,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Infrastructure revenue ($M)","value":384.122,"period":"FY2026","formula":{"op":"sum","refs":["h1_infrastructure","downside_2026q3_infrastructure","downside_2026q4_infrastructure"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":405.83501749999994,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":150.25430999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_non_gaap_op","downside_2026q3_non_gaap_op","downside_2026q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":-8.780982500000015,"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 ($M)","value":19.50731,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":9.722,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","downside_2026q3_capex","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_intangibles","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 intangible purchases ($M)","value":5.665,"period":"FY2026","formula":{"op":"sum","refs":["h1_intangibles","downside_2026q3_intangibles","downside_2026q4_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":9.785309999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","downside_2026q3_fcf","downside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_investment","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 intangibles ($M)","value":4.12031,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_investment","downside_2026q3_cash_after_investment","downside_2026q4_cash_after_investment"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after investment and award taxes ($M)","value":-11.317689999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_awards","downside_2026q3_cash_after_awards","downside_2026q4_cash_after_awards"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":880.4226686297122,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_infrastructure","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Infrastructure revenue ($M)","value":511.9786839001872,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_infrastructure","downside_2027q2_infrastructure","downside_2027q3_infrastructure","downside_2027q4_infrastructure"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":497.4388077757874,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q2_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_non_gaap_op","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":191.85514780523306,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_non_gaap_op","downside_2027q2_non_gaap_op","downside_2027q3_non_gaap_op","downside_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":31.98880777578735,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":98.61514780523305,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cfo","downside_2027q2_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":12.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capex","downside_2027q2_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_intangibles","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash intangible purchases ($M)","value":8.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_intangibles","downside_2027q2_intangibles","downside_2027q3_intangibles","downside_2027q4_intangibles"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":86.61514780523305,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_fcf","downside_2027q2_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_investment","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":78.61514780523305,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_investment","downside_2027q2_cash_after_investment","downside_2027q3_cash_after_investment","downside_2027q4_cash_after_investment"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_awards","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after investment and award taxes ($M)","value":62.61514780523304,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_awards","downside_2027q2_cash_after_awards","downside_2027q3_cash_after_awards","downside_2027q4_cash_after_awards"]},"source_url":null,"source_date":null},{"id":"base_2026q3_broadband","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":45.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_connectivity","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":26.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_industrial","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":17.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"Base equals Q3 $215M guidance midpoint; other cases are independent desk outcomes.","label":"Revenue","value":215.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_other_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Broadband, connectivity and industrial.","label":"Other business sales","value":88.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_broadband","base_2026q3_connectivity","base_2026q3_industrial"]},"source_url":null,"source_date":null},{"id":"base_2026q3_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual infrastructure adoption requirement, not disclosed customer bookings.","label":"Infrastructure sales required","value":127.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_revenue","base_2026q3_other_sales"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ng_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.6,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_ng_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":129.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_revenue","base_2026q3_ng_gm"]},"source_url":null,"source_date":null},{"id":"base_2026q3_gaap_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.585,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":125.77499999999999,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_revenue","base_2026q3_gaap_gm"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ng_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":68.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":101.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":60.5,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_ng_gp","base_2026q3_ng_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":24.77499999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_gross_profit","base_2026q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_op_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":35.72500000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_non_gaap_op","base_2026q3_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2026q3_performance_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":7.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_special","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.25,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_non_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.05,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_performance_expense","base_2026q3_acquired_amort","base_2026q3_special"]},"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":23.675000000000008,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_op_adjustments","base_2026q3_non_sbc"]},"source_url":null,"source_date":null},{"id":"base_2026q3_bonus_cash_share","case":"base","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_bonus_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.71,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_performance_expense","base_2026q3_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"base_2026q3_other_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":64.25,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_sbc","base_2026q3_performance_expense","base_2026q3_acquired_amort","base_2026q3_other_da"]},"source_url":null,"source_date":null},{"id":"base_2026q3_net_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":22.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":28.21,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_bonus_cash","base_2026q3_net_interest","base_2026q3_cash_tax","base_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":36.04,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_before_uses","base_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_intangibles","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":33.04,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_investment","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":31.04,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_fcf","base_2026q3_intangibles"]},"source_url":null,"source_date":null},{"id":"base_2026q3_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":27.04,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_after_investment","base_2026q3_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_broadband","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":45.9,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_connectivity","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":27.04,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_industrial","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":17.51,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_infra_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.15,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":146.04999999999998,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q3_infrastructure","base_2026q4_infra_growth"]},"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":236.49999999999997,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_infrastructure","base_2026q4_broadband","base_2026q4_connectivity","base_2026q4_industrial"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ng_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_ng_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":141.89999999999998,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_revenue","base_2026q4_ng_gm"]},"source_url":null,"source_date":null},{"id":"base_2026q4_gaap_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.585,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":138.35249999999996,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_revenue","base_2026q4_gaap_gm"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ng_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":70.8975,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":103.52499999999999,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":71.00249999999998,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_ng_gp","base_2026q4_ng_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":34.82749999999997,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_gross_profit","base_2026q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_op_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":36.17500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_non_gaap_op","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2026q4_performance_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":7.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_special","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.25,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_non_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.55,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_performance_expense","base_2026q4_acquired_amort","base_2026q4_special"]},"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":23.62500000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_op_adjustments","base_2026q4_non_sbc"]},"source_url":null,"source_date":null},{"id":"base_2026q4_bonus_cash_share","case":"base","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_bonus_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.76,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_performance_expense","base_2026q4_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"base_2026q4_other_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":74.75249999999998,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_sbc","base_2026q4_performance_expense","base_2026q4_acquired_amort","base_2026q4_other_da"]},"source_url":null,"source_date":null},{"id":"base_2026q4_net_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":20.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":26.259999999999998,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_bonus_cash","base_2026q4_net_interest","base_2026q4_cash_tax","base_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":48.492499999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_before_uses","base_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_intangibles","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":45.492499999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_investment","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":43.492499999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_fcf","base_2026q4_intangibles"]},"source_url":null,"source_date":null},{"id":"base_2026q4_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":39.492499999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_after_investment","base_2026q4_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_broadband","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":46.818,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_connectivity","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":28.121600000000004,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_industrial","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":18.0353,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_infra_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":167.95749999999995,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2026q4_infrastructure","base_2027q1_infra_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":260.9324,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_infrastructure","base_2027q1_broadband","base_2027q1_connectivity","base_2027q1_industrial"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ng_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.6,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_ng_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":156.55943999999997,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_ng_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q1_gaap_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.585,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":152.64545399999997,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_revenue","base_2027q1_gaap_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ng_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":73.295,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":106.05000000000001,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":83.26443999999996,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_ng_gp","base_2027q1_ng_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":46.59545399999996,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gross_profit","base_2027q1_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_op_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":36.668986000000004,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_non_gaap_op","base_2027q1_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2027q1_performance_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":8.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_special","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_non_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.399999999999999,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_performance_expense","base_2027q1_acquired_amort","base_2027q1_special"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":24.268986000000005,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_op_adjustments","base_2027q1_non_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q1_bonus_cash_share","case":"base","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_bonus_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.81,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_performance_expense","base_2027q1_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"base_2027q1_other_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":87.26443999999996,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_sbc","base_2027q1_performance_expense","base_2027q1_acquired_amort","base_2027q1_other_da"]},"source_url":null,"source_date":null},{"id":"base_2027q1_net_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.8,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":18.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":24.61,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_bonus_cash","base_2027q1_net_interest","base_2027q1_cash_tax","base_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":62.654439999999965,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_before_uses","base_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_intangibles","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":59.654439999999965,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_investment","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":57.654439999999965,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_fcf","base_2027q1_intangibles"]},"source_url":null,"source_date":null},{"id":"base_2027q1_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":53.654439999999965,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_after_investment","base_2027q1_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_broadband","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":47.754360000000005,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_connectivity","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":29.246464000000003,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_industrial","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":18.576359,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_infra_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":193.15112499999992,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q1_infrastructure","base_2027q2_infra_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":288.72830799999997,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_infrastructure","base_2027q2_broadband","base_2027q2_connectivity","base_2027q2_industrial"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ng_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.6,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_ng_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":173.2369848,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_ng_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gaap_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.585,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":168.90606017999997,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_revenue","base_2027q2_gaap_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ng_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":75.6925,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":108.57499999999999,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":97.54448479999999,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_ng_gp","base_2027q2_ng_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":60.33106017999998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gross_profit","base_2027q2_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_op_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":37.21342462000001,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_non_gaap_op","base_2027q2_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2027q2_performance_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":8.6,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_special","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_non_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.899999999999999,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_performance_expense","base_2027q2_acquired_amort","base_2027q2_special"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":24.313424620000013,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_op_adjustments","base_2027q2_non_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q2_bonus_cash_share","case":"base","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_bonus_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.86,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_performance_expense","base_2027q2_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"base_2027q2_other_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":101.54448479999998,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_sbc","base_2027q2_performance_expense","base_2027q2_acquired_amort","base_2027q2_other_da"]},"source_url":null,"source_date":null},{"id":"base_2027q2_net_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":16.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":22.96,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_bonus_cash","base_2027q2_net_interest","base_2027q2_cash_tax","base_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":78.58448479999998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_before_uses","base_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_intangibles","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":75.58448479999998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_investment","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":73.58448479999998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_fcf","base_2027q2_intangibles"]},"source_url":null,"source_date":null},{"id":"base_2027q2_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":69.58448479999998,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_after_investment","base_2027q2_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_broadband","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":48.7094472,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_connectivity","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":30.416322560000005,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_industrial","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":19.13364977,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_infra_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.0899999999999999,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":210.5347262499999,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q2_infrastructure","base_2027q3_infra_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":308.7941457799999,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_infrastructure","base_2027q3_broadband","base_2027q3_connectivity","base_2027q3_industrial"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ng_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.6,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_ng_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":185.27648746799994,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_ng_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gaap_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.585,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":180.64457528129992,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_gaap_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ng_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":78.09,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":111.10000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":107.18648746799994,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_ng_gp","base_2027q3_ng_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":69.54457528129991,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gross_profit","base_2027q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_op_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":37.641912186700026,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_non_gaap_op","base_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2027q3_performance_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":9.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_special","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_non_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":13.399999999999999,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_performance_expense","base_2027q3_acquired_amort","base_2027q3_special"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":24.241912186700027,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_op_adjustments","base_2027q3_non_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q3_bonus_cash_share","case":"base","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_bonus_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.91,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_performance_expense","base_2027q3_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"base_2027q3_other_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":111.18648746799992,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_performance_expense","base_2027q3_acquired_amort","base_2027q3_other_da"]},"source_url":null,"source_date":null},{"id":"base_2027q3_net_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":14.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":21.310000000000002,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_bonus_cash","base_2027q3_net_interest","base_2027q3_cash_tax","base_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":89.87648746799992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_uses","base_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_intangibles","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":86.87648746799992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_investment","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":84.87648746799992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_fcf","base_2027q3_intangibles"]},"source_url":null,"source_date":null},{"id":"base_2027q3_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":80.87648746799992,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_after_investment","base_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_broadband","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":49.683636144,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_connectivity","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":31.632975462400005,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_industrial","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":19.707659263100002,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_infra_growth","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.0899999999999999,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":229.48285161249984,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q3_infrastructure","base_2027q4_infra_growth"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":330.5071224819999,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_infrastructure","base_2027q4_broadband","base_2027q4_connectivity","base_2027q4_industrial"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ng_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_ng_gp","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":198.30427348919991,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_ng_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gaap_gm","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.585,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":193.3466666519699,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_gaap_gm"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ng_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":80.4875,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gaap_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":113.625,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":117.81677348919992,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_ng_gp","base_2027q4_ng_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":79.72166665196991,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gross_profit","base_2027q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_op_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":38.095106837230006,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_non_gaap_op","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_2027q4_performance_expense","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":9.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_special","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_non_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":13.899999999999999,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_performance_expense","base_2027q4_acquired_amort","base_2027q4_special"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":24.195106837230007,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_op_adjustments","base_2027q4_non_sbc"]},"source_url":null,"source_date":null},{"id":"base_2027q4_bonus_cash_share","case":"base","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_bonus_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.96,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_performance_expense","base_2027q4_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"base_2027q4_other_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":121.81677348919992,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_performance_expense","base_2027q4_acquired_amort","base_2027q4_other_da"]},"source_url":null,"source_date":null},{"id":"base_2027q4_net_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.7,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":12.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":19.66,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_bonus_cash","base_2027q4_net_interest","base_2027q4_cash_tax","base_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":102.15677348919992,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_uses","base_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_intangibles","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":99.15677348919992,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_investment","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":97.15677348919992,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_fcf","base_2027q4_intangibles"]},"source_url":null,"source_date":null},{"id":"base_2027q4_award_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":93.15677348919992,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_after_investment","base_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":757.5350000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Infrastructure revenue ($M)","value":420.88,"period":"FY2026","formula":{"op":"sum","refs":["h1_infrastructure","base_2026q3_infrastructure","base_2026q4_infrastructure"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":440.67449999999997,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":190.86649999999997,"period":"FY2026","formula":{"op":"sum","refs":["h1_non_gaap_op","base_2026q3_non_gaap_op","base_2026q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"base_fy2026_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":38.208499999999965,"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 ($M)","value":80.46949999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":9.722,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","base_2026q3_capex","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_intangibles","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 intangible purchases ($M)","value":5.665,"period":"FY2026","formula":{"op":"sum","refs":["h1_intangibles","base_2026q3_intangibles","base_2026q4_intangibles"]},"source_url":null,"source_date":null},{"id":"base_fy2026_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":70.74749999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","base_2026q3_fcf","base_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_investment","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 intangibles ($M)","value":65.08249999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_investment","base_2026q3_cash_after_investment","base_2026q4_cash_after_investment"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after investment and award taxes ($M)","value":49.64449999999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_awards","base_2026q3_cash_after_awards","base_2026q4_cash_after_awards"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1188.9619762619996,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_infrastructure","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Infrastructure revenue ($M)","value":801.1262028624997,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_infrastructure","base_2027q2_infrastructure","base_2027q3_infrastructure","base_2027q4_infrastructure"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":695.5427561132698,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q2_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_non_gaap_op","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":405.8121857571998,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_non_gaap_op","base_2027q2_non_gaap_op","base_2027q3_non_gaap_op","base_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":256.19275611326975,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":333.2721857571998,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cfo","base_2027q2_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":12.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capex","base_2027q2_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_intangibles","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash intangible purchases ($M)","value":8.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_intangibles","base_2027q2_intangibles","base_2027q3_intangibles","base_2027q4_intangibles"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":321.2721857571998,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_fcf","base_2027q2_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_investment","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":313.2721857571998,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_investment","base_2027q2_cash_after_investment","base_2027q3_cash_after_investment","base_2027q4_cash_after_investment"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_awards","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after investment and award taxes ($M)","value":297.2721857571998,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_awards","base_2027q2_cash_after_awards","base_2027q3_cash_after_awards","base_2027q4_cash_after_awards"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_broadband","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":47.25,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_connectivity","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":27.3,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_industrial","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":17.85,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Base equals Q3 $215M guidance midpoint; other cases are independent desk outcomes.","label":"Revenue","value":230.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_other_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Broadband, connectivity and industrial.","label":"Other business sales","value":92.4,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_broadband","upside_2026q3_connectivity","upside_2026q3_industrial"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual infrastructure adoption requirement, not disclosed customer bookings.","label":"Infrastructure sales required","value":137.6,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_revenue","upside_2026q3_other_sales"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ng_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.615,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_ng_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":141.45,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_revenue","upside_2026q3_ng_gm"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_gaap_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.6,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":138.0,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_revenue","upside_2026q3_gaap_gm"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ng_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":69.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":103.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":72.44999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_ng_gp","upside_2026q3_ng_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":35.0,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_gross_profit","upside_2026q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_op_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":37.44999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_non_gaap_op","upside_2026q3_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_performance_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":7.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.7,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_special","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.25,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_non_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.05,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_performance_expense","upside_2026q3_acquired_amort","upside_2026q3_special"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":25.399999999999988,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_op_adjustments","upside_2026q3_non_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_bonus_cash_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_bonus_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.71,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_performance_expense","upside_2026q3_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_other_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":76.19999999999999,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_sbc","upside_2026q3_performance_expense","upside_2026q3_acquired_amort","upside_2026q3_other_da"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_net_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":20.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":26.21,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_bonus_cash","upside_2026q3_net_interest","upside_2026q3_cash_tax","upside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":49.98999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_before_uses","upside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_intangibles","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":46.98999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_investment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":44.98999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_fcf","upside_2026q3_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":40.98999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_after_investment","upside_2026q3_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_broadband","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":48.195,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_connectivity","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":28.392,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_industrial","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":18.385500000000004,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_infra_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.23,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":169.248,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q3_infrastructure","upside_2026q4_infra_growth"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":264.22049999999996,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_infrastructure","upside_2026q4_broadband","upside_2026q4_connectivity","upside_2026q4_industrial"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ng_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.615,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_ng_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":162.49560749999998,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_revenue","upside_2026q4_ng_gm"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_gaap_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":158.53229999999996,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_revenue","upside_2026q4_gaap_gm"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ng_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":71.41499999999999,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":105.57499999999999,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":91.08060749999999,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_ng_gp","upside_2026q4_ng_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":52.957299999999975,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_gross_profit","upside_2026q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_op_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":38.12330750000001,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_non_gaap_op","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_performance_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":7.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.7,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_special","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.25,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_non_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.55,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_performance_expense","upside_2026q4_acquired_amort","upside_2026q4_special"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":25.57330750000001,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_op_adjustments","upside_2026q4_non_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_bonus_cash_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_bonus_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.76,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_performance_expense","upside_2026q4_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_other_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":94.83060749999999,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_sbc","upside_2026q4_performance_expense","upside_2026q4_acquired_amort","upside_2026q4_other_da"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_net_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":18.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":24.259999999999998,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_bonus_cash","upside_2026q4_net_interest","upside_2026q4_cash_tax","upside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":70.5706075,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_before_uses","upside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_intangibles","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":67.5706075,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_investment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":65.5706075,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_fcf","upside_2026q4_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":61.570607499999994,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_after_investment","upside_2026q4_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_broadband","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":49.1589,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_connectivity","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":29.527680000000007,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_industrial","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":18.937065,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_infra_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.23,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":208.17504,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2026q4_infrastructure","upside_2027q1_infra_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":305.79868500000003,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_infrastructure","upside_2027q1_broadband","upside_2027q1_connectivity","upside_2027q1_industrial"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ng_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.615,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_ng_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":188.06619127500002,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_ng_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_gaap_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.6,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":183.47921100000002,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_revenue","upside_2027q1_gaap_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ng_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":73.83,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":108.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":114.23619127500002,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_ng_gp","upside_2027q1_ng_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":75.32921100000002,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gross_profit","upside_2027q1_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_op_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":38.90698027500001,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_non_gaap_op","upside_2027q1_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_performance_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":8.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_special","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_non_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.399999999999999,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_performance_expense","upside_2027q1_acquired_amort","upside_2027q1_special"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":26.50698027500001,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_op_adjustments","upside_2027q1_non_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_bonus_cash_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_bonus_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.81,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_performance_expense","upside_2027q1_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_other_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":118.23619127500002,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_sbc","upside_2027q1_performance_expense","upside_2027q1_acquired_amort","upside_2027q1_other_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_net_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":1.8,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":16.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":22.61,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_bonus_cash","upside_2027q1_net_interest","upside_2027q1_cash_tax","upside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":95.62619127500002,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_before_uses","upside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_intangibles","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":92.62619127500002,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_investment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":90.62619127500002,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_fcf","upside_2027q1_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":86.62619127500002,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_after_investment","upside_2027q1_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_broadband","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":50.142078000000005,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_connectivity","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":30.708787200000003,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_industrial","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":19.50517695,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_infra_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.23,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":256.0552992,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q1_infrastructure","upside_2027q2_infra_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":356.41134135000004,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_infrastructure","upside_2027q2_broadband","upside_2027q2_connectivity","upside_2027q2_industrial"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ng_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.615,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_ng_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":219.19297493025002,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_ng_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gaap_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.6,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":213.84680481,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_revenue","upside_2027q2_gaap_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ng_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":76.245,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":110.725,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":142.94797493025,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_ng_gp","upside_2027q2_ng_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":103.12180481000001,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gross_profit","upside_2027q2_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_op_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":39.82617012025,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_non_gaap_op","upside_2027q2_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_performance_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":8.6,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_special","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_non_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":12.899999999999999,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_performance_expense","upside_2027q2_acquired_amort","upside_2027q2_special"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":26.92617012025,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_op_adjustments","upside_2027q2_non_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_bonus_cash_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_bonus_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.86,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_performance_expense","upside_2027q2_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_other_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":146.94797493025,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_sbc","upside_2027q2_performance_expense","upside_2027q2_acquired_amort","upside_2027q2_other_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_net_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":14.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":20.96,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_bonus_cash","upside_2027q2_net_interest","upside_2027q2_cash_tax","upside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":125.98797493025,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_before_uses","upside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_intangibles","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":122.98797493025,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_investment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":120.98797493025,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_fcf","upside_2027q2_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":116.98797493025,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_after_investment","upside_2027q2_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_broadband","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":51.144919560000005,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_connectivity","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":31.937138688000005,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_industrial","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":20.090332258500002,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_infra_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.138,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":291.39093048959995,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q2_infrastructure","upside_2027q3_infra_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":394.56332099609995,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_infrastructure","upside_2027q3_broadband","upside_2027q3_connectivity","upside_2027q3_industrial"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ng_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.615,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_ng_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":242.65644241260145,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_ng_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gaap_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.6,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":236.73799259765997,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_gaap_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ng_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":78.66000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":113.30000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":163.99644241260143,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_ng_gp","upside_2027q3_ng_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":123.43799259765996,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gross_profit","upside_2027q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_op_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":40.55844981494147,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_non_gaap_op","upside_2027q3_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_performance_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":9.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_special","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_non_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":13.399999999999999,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_performance_expense","upside_2027q3_acquired_amort","upside_2027q3_special"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":27.15844981494147,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_op_adjustments","upside_2027q3_non_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_bonus_cash_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_bonus_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.91,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_performance_expense","upside_2027q3_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_other_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":167.99644241260143,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_performance_expense","upside_2027q3_acquired_amort","upside_2027q3_other_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_net_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":12.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":19.310000000000002,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_bonus_cash","upside_2027q3_net_interest","upside_2027q3_cash_tax","upside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":148.68644241260142,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_uses","upside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_intangibles","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":145.68644241260142,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_investment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":143.68644241260142,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_fcf","upside_2027q3_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":139.68644241260142,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_after_investment","upside_2027q3_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_broadband","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"broadband revenue","value":52.1678179512,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_connectivity","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"connectivity revenue","value":33.214624235520006,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_industrial","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"industrial revenue","value":20.693042226255002,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_infra_growth","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Sequential infrastructure expansion","value":1.138,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Optical and other infrastructure adoption; sequential growth moderates later.","label":"Infrastructure revenue","value":331.6028788971647,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q3_infrastructure","upside_2027q4_infra_growth"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Four non-overlapping revenue categories.","label":"Revenue","value":437.67836331013973,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_infrastructure","upside_2027q4_broadband","upside_2027q4_connectivity","upside_2027q4_industrial"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ng_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"Non-GAAP gross margin","value":0.615,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_ng_gp","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes mix sensitivity; acquired amortization and COGS equity costs excluded.","label":"Non-GAAP gross profit","value":269.17219343573595,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_ng_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gaap_gm","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption, not company guidance.","label":"GAAP gross margin","value":0.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Q3 base midpoint of 57%-60% guidance.","label":"GAAP gross profit","value":262.6070179860838,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_gaap_gm"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ng_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Non-GAAP operating expense","value":81.075,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gaap_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"GAAP operating expense","value":115.875,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base Q3 guidance-implied profit.","label":"Non-GAAP operating income","value":188.09719343573596,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_ng_gp","upside_2027q4_ng_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No annual company operating forecast asserted.","label":"GAAP operating income","value":146.7320179860838,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gross_profit","upside_2027q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_op_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Combined COGS and operating adjustments.","label":"Adjusted-to-GAAP operating gap","value":41.365175449652156,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_non_gaap_op","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_performance_expense","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Performance-bonus expense","value":9.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Acquired intangible amortization","value":2.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_special","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Specific cash acquisition/legal/restructuring expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_non_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Performance bonus is distinct from ordinary SBC.","label":"Other adjustments","value":13.899999999999999,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_performance_expense","upside_2027q4_acquired_amort","upside_2027q4_special"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"derived","unit":"USD_millions","basis":"Residual to guided GAAP/adjusted gap; not separately issued SBC guidance.","label":"Implied ordinary SBC","value":27.465175449652158,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_op_adjustments","upside_2027q4_non_sbc"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_bonus_cash_share","case":"upside","kind":"assumption","unit":"ratio","basis":"Base mostly shares as company intent; downside tests greater cash use. Not a predicted committee decision.","label":"Performance-bonus cash settlement fraction","value":0.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_bonus_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Even-quarter proxy for timing; expense and settlement remain distinct.","label":"Performance-bonus cash settlement","value":0.96,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_performance_expense","upside_2027q4_bonus_cash_share"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_other_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Other depreciation/amortization","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Special cash expense remains in profit; noncash bonus reverses before its cash fraction.","label":"Cash before tax, interest and working capital","value":192.09719343573596,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_performance_expense","upside_2027q4_acquired_amort","upside_2027q4_other_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_net_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash interest and other finance cost net","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Cash taxes","value":2.7,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Inventory, supplier advances and other net cash use","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Restricted cash and financing receipts do not enter CFO.","label":"Bonus, interest, tax and working-capital cash","value":17.66,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_bonus_cash","upside_2027q4_net_interest","upside_2027q4_cash_tax","upside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Illustrative cash bridge including cash election on performance bonuses.","label":"Operating cash flow proxy","value":174.43719343573596,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_uses","upside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"PP&E cash spending","value":3.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_intangibles","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Purchased intellectual property cash","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Historical feed scope.","label":"CFO less PP&E","value":171.43719343573596,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_investment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchased intellectual property is not omitted.","label":"Cash after PP&E and IP","value":169.43719343573596,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_fcf","upside_2027q4_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_award_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption, not company guidance.","label":"Employee award tax withholding","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before other investments, debt principal and financing proceeds.","label":"Cash after award withholding","value":165.43719343573596,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_after_investment","upside_2027q4_award_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":800.2555,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Infrastructure revenue ($M)","value":454.678,"period":"FY2026","formula":{"op":"sum","refs":["h1_infrastructure","upside_2026q3_infrastructure","upside_2026q4_infrastructure"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":473.0793,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":222.89460749999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_non_gaap_op","upside_2026q3_non_gaap_op","upside_2026q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":66.56329999999997,"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 ($M)","value":116.49760749999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":9.722,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","upside_2026q3_capex","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_intangibles","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 intangible purchases ($M)","value":5.665,"period":"FY2026","formula":{"op":"sum","refs":["h1_intangibles","upside_2026q3_intangibles","upside_2026q4_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":106.77560749999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","upside_2026q3_fcf","upside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_investment","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 intangibles ($M)","value":101.11060749999999,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_investment","upside_2026q3_cash_after_investment","upside_2026q4_cash_after_investment"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after investment and award taxes ($M)","value":85.67260749999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_awards","upside_2026q3_cash_after_awards","upside_2026q4_cash_after_awards"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1494.4517106562398,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_infrastructure","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Infrastructure revenue ($M)","value":1087.2241485867648,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_infrastructure","upside_2027q2_infrastructure","upside_2027q3_infrastructure","upside_2027q4_infrastructure"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit ($M)","value":896.6710263937439,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q2_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_non_gaap_op","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income ($M)","value":609.2778020535875,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_non_gaap_op","upside_2027q2_non_gaap_op","upside_2027q3_non_gaap_op","upside_2027q4_non_gaap_op"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income ($M)","value":448.62102639374376,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":544.7378020535874,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash PP&E purchases ($M)","value":12.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capex","upside_2027q2_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_intangibles","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash intangible purchases ($M)","value":8.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_intangibles","upside_2027q2_intangibles","upside_2027q3_intangibles","upside_2027q4_intangibles"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less PP&E ($M)","value":532.7378020535874,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_fcf","upside_2027q2_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_investment","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and intangibles ($M)","value":524.7378020535874,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_investment","upside_2027q2_cash_after_investment","upside_2027q3_cash_after_investment","upside_2027q4_cash_after_investment"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_awards","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after investment and award taxes ($M)","value":508.7378020535874,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_awards","upside_2027q2_cash_after_awards","upside_2027q3_cash_after_awards","upside_2027q4_cash_after_awards"]},"source_url":null,"source_date":null}],"title":"Optical infrastructure ramp after stock-settled bonuses and investment","method":"Model infrastructure, broadband, connectivity and industrial sales separately, with Q3 total and margins anchored to guidance. Infrastructure is the residual growth requirement for Q3; later segments have independent growth assumptions. Reconcile GAAP and adjusted margins through amortization, ordinary SBC, performance bonuses and cash special costs. Distinguish expense from whether bonuses settle in shares or cash, then deduct PP&E, purchased intangibles and employee withholding.","metrics":{"cfo":"Operating cash flow proxy ($M)","fcf":"CFO less PP&E ($M)","capex":"Cash PP&E purchases ($M)","revenue":"Revenue ($M)","intangibles":"Cash intangible purchases ($M)","non_gaap_op":"Non-GAAP operating income ($M)","gross_profit":"GAAP gross profit ($M)","infrastructure":"Infrastructure revenue ($M)","operating_income":"GAAP operating income ($M)","cash_after_awards":"Cash after investment and award taxes ($M)","cash_after_investment":"Cash after PP&E and intangibles ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":8.989999999999995,"fcf":5.989999999999995,"capex":3.0,"revenue":200.0,"intangibles":2.0,"non_gaap_op":44.999999999999986,"gross_profit":112.99999999999999,"infrastructure":116.4,"operating_income":5.999999999999986,"cash_after_awards":-0.010000000000005116,"cash_after_investment":3.989999999999995},"metrics":{"cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","capex":"downside_2026q3_capex","revenue":"downside_2026q3_revenue","intangibles":"downside_2026q3_intangibles","non_gaap_op":"downside_2026q3_non_gaap_op","gross_profit":"downside_2026q3_gross_profit","infrastructure":"downside_2026q3_infrastructure","operating_income":"downside_2026q3_operating_income","cash_after_awards":"downside_2026q3_cash_after_awards","cash_after_investment":"downside_2026q3_cash_after_investment"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":14.580310000000004,"fcf":11.580310000000004,"capex":3.0,"revenue":205.8195,"intangibles":2.0,"non_gaap_op":45.89031,"gross_profit":116.2880175,"infrastructure":119.89200000000001,"operating_income":6.613017499999998,"cash_after_awards":5.580310000000004,"cash_after_investment":9.580310000000004},"metrics":{"cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","capex":"downside_2026q4_capex","revenue":"downside_2026q4_revenue","intangibles":"downside_2026q4_intangibles","non_gaap_op":"downside_2026q4_non_gaap_op","gross_profit":"downside_2026q4_gross_profit","infrastructure":"downside_2026q4_infrastructure","operating_income":"downside_2026q4_operating_income","cash_after_awards":"downside_2026q4_cash_after_awards","cash_after_investment":"downside_2026q4_cash_after_investment"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":22.2226507,"fcf":19.2226507,"capex":3.0,"revenue":211.814915,"intangibles":2.0,"non_gaap_op":46.8826507,"gross_profit":119.675426975,"infrastructure":123.48876000000001,"operating_income":7.325426974999985,"cash_after_awards":13.222650699999999,"cash_after_investment":17.2226507},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","revenue":"downside_2027q1_revenue","intangibles":"downside_2027q1_intangibles","non_gaap_op":"downside_2027q1_non_gaap_op","gross_profit":"downside_2027q1_gross_profit","infrastructure":"downside_2027q1_infrastructure","operating_income":"downside_2027q1_operating_income","cash_after_awards":"downside_2027q1_cash_after_awards","cash_after_investment":"downside_2027q1_cash_after_investment"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":25.720213057000002,"fcf":22.720213057000002,"capex":3.0,"revenue":217.99174665,"intangibles":2.0,"non_gaap_op":47.980213057,"gross_profit":123.16533685725,"infrastructure":127.19342280000002,"operating_income":8.140336857250006,"cash_after_awards":16.720213057000002,"cash_after_investment":20.720213057000002},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","revenue":"downside_2027q2_revenue","intangibles":"downside_2027q2_intangibles","non_gaap_op":"downside_2027q2_non_gaap_op","gross_profit":"downside_2027q2_gross_profit","infrastructure":"downside_2027q2_infrastructure","operating_income":"downside_2027q2_operating_income","cash_after_awards":"downside_2027q2_cash_after_awards","cash_after_investment":"downside_2027q2_cash_after_investment"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":19.50731,"fcf":9.785309999999999,"capex":9.722,"revenue":711.8545,"intangibles":5.665,"non_gaap_op":150.25430999999998,"gross_profit":405.83501749999994,"infrastructure":384.122,"operating_income":-8.780982500000015,"cash_after_awards":-11.317689999999999,"cash_after_investment":4.12031},"metrics":{"cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","capex":"downside_fy2026_capex","revenue":"downside_fy2026_revenue","intangibles":"downside_fy2026_intangibles","non_gaap_op":"downside_fy2026_non_gaap_op","gross_profit":"downside_fy2026_gross_profit","infrastructure":"downside_fy2026_infrastructure","operating_income":"downside_fy2026_operating_income","cash_after_awards":"downside_fy2026_cash_after_awards","cash_after_investment":"downside_fy2026_cash_after_investment"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":98.61514780523305,"fcf":86.61514780523305,"capex":12.0,"revenue":880.4226686297122,"intangibles":8.0,"non_gaap_op":191.85514780523306,"gross_profit":497.4388077757874,"infrastructure":511.9786839001872,"operating_income":31.98880777578735,"cash_after_awards":62.61514780523304,"cash_after_investment":78.61514780523305},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","intangibles":"downside_fy2027_intangibles","non_gaap_op":"downside_fy2027_non_gaap_op","gross_profit":"downside_fy2027_gross_profit","infrastructure":"downside_fy2027_infrastructure","operating_income":"downside_fy2027_operating_income","cash_after_awards":"downside_fy2027_cash_after_awards","cash_after_investment":"downside_fy2027_cash_after_investment"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":36.04,"fcf":33.04,"capex":3.0,"revenue":215.0,"intangibles":2.0,"non_gaap_op":60.5,"gross_profit":125.77499999999999,"infrastructure":127.0,"operating_income":24.77499999999999,"cash_after_awards":27.04,"cash_after_investment":31.04},"metrics":{"cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","capex":"base_2026q3_capex","revenue":"base_2026q3_revenue","intangibles":"base_2026q3_intangibles","non_gaap_op":"base_2026q3_non_gaap_op","gross_profit":"base_2026q3_gross_profit","infrastructure":"base_2026q3_infrastructure","operating_income":"base_2026q3_operating_income","cash_after_awards":"base_2026q3_cash_after_awards","cash_after_investment":"base_2026q3_cash_after_investment"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":48.492499999999986,"fcf":45.492499999999986,"capex":3.0,"revenue":236.49999999999997,"intangibles":2.0,"non_gaap_op":71.00249999999998,"gross_profit":138.35249999999996,"infrastructure":146.04999999999998,"operating_income":34.82749999999997,"cash_after_awards":39.492499999999986,"cash_after_investment":43.492499999999986},"metrics":{"cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","capex":"base_2026q4_capex","revenue":"base_2026q4_revenue","intangibles":"base_2026q4_intangibles","non_gaap_op":"base_2026q4_non_gaap_op","gross_profit":"base_2026q4_gross_profit","infrastructure":"base_2026q4_infrastructure","operating_income":"base_2026q4_operating_income","cash_after_awards":"base_2026q4_cash_after_awards","cash_after_investment":"base_2026q4_cash_after_investment"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":62.654439999999965,"fcf":59.654439999999965,"capex":3.0,"revenue":260.9324,"intangibles":2.0,"non_gaap_op":83.26443999999996,"gross_profit":152.64545399999997,"infrastructure":167.95749999999995,"operating_income":46.59545399999996,"cash_after_awards":53.654439999999965,"cash_after_investment":57.654439999999965},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","revenue":"base_2027q1_revenue","intangibles":"base_2027q1_intangibles","non_gaap_op":"base_2027q1_non_gaap_op","gross_profit":"base_2027q1_gross_profit","infrastructure":"base_2027q1_infrastructure","operating_income":"base_2027q1_operating_income","cash_after_awards":"base_2027q1_cash_after_awards","cash_after_investment":"base_2027q1_cash_after_investment"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":78.58448479999998,"fcf":75.58448479999998,"capex":3.0,"revenue":288.72830799999997,"intangibles":2.0,"non_gaap_op":97.54448479999999,"gross_profit":168.90606017999997,"infrastructure":193.15112499999992,"operating_income":60.33106017999998,"cash_after_awards":69.58448479999998,"cash_after_investment":73.58448479999998},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","revenue":"base_2027q2_revenue","intangibles":"base_2027q2_intangibles","non_gaap_op":"base_2027q2_non_gaap_op","gross_profit":"base_2027q2_gross_profit","infrastructure":"base_2027q2_infrastructure","operating_income":"base_2027q2_operating_income","cash_after_awards":"base_2027q2_cash_after_awards","cash_after_investment":"base_2027q2_cash_after_investment"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":80.46949999999998,"fcf":70.74749999999999,"capex":9.722,"revenue":757.5350000000001,"intangibles":5.665,"non_gaap_op":190.86649999999997,"gross_profit":440.67449999999997,"infrastructure":420.88,"operating_income":38.208499999999965,"cash_after_awards":49.64449999999999,"cash_after_investment":65.08249999999998},"metrics":{"cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","capex":"base_fy2026_capex","revenue":"base_fy2026_revenue","intangibles":"base_fy2026_intangibles","non_gaap_op":"base_fy2026_non_gaap_op","gross_profit":"base_fy2026_gross_profit","infrastructure":"base_fy2026_infrastructure","operating_income":"base_fy2026_operating_income","cash_after_awards":"base_fy2026_cash_after_awards","cash_after_investment":"base_fy2026_cash_after_investment"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":333.2721857571998,"fcf":321.2721857571998,"capex":12.0,"revenue":1188.9619762619996,"intangibles":8.0,"non_gaap_op":405.8121857571998,"gross_profit":695.5427561132698,"infrastructure":801.1262028624997,"operating_income":256.19275611326975,"cash_after_awards":297.2721857571998,"cash_after_investment":313.2721857571998},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","intangibles":"base_fy2027_intangibles","non_gaap_op":"base_fy2027_non_gaap_op","gross_profit":"base_fy2027_gross_profit","infrastructure":"base_fy2027_infrastructure","operating_income":"base_fy2027_operating_income","cash_after_awards":"base_fy2027_cash_after_awards","cash_after_investment":"base_fy2027_cash_after_investment"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":49.98999999999999,"fcf":46.98999999999999,"capex":3.0,"revenue":230.0,"intangibles":2.0,"non_gaap_op":72.44999999999999,"gross_profit":138.0,"infrastructure":137.6,"operating_income":35.0,"cash_after_awards":40.98999999999999,"cash_after_investment":44.98999999999999},"metrics":{"cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","capex":"upside_2026q3_capex","revenue":"upside_2026q3_revenue","intangibles":"upside_2026q3_intangibles","non_gaap_op":"upside_2026q3_non_gaap_op","gross_profit":"upside_2026q3_gross_profit","infrastructure":"upside_2026q3_infrastructure","operating_income":"upside_2026q3_operating_income","cash_after_awards":"upside_2026q3_cash_after_awards","cash_after_investment":"upside_2026q3_cash_after_investment"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":70.5706075,"fcf":67.5706075,"capex":3.0,"revenue":264.22049999999996,"intangibles":2.0,"non_gaap_op":91.08060749999999,"gross_profit":158.53229999999996,"infrastructure":169.248,"operating_income":52.957299999999975,"cash_after_awards":61.570607499999994,"cash_after_investment":65.5706075},"metrics":{"cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","capex":"upside_2026q4_capex","revenue":"upside_2026q4_revenue","intangibles":"upside_2026q4_intangibles","non_gaap_op":"upside_2026q4_non_gaap_op","gross_profit":"upside_2026q4_gross_profit","infrastructure":"upside_2026q4_infrastructure","operating_income":"upside_2026q4_operating_income","cash_after_awards":"upside_2026q4_cash_after_awards","cash_after_investment":"upside_2026q4_cash_after_investment"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":95.62619127500002,"fcf":92.62619127500002,"capex":3.0,"revenue":305.79868500000003,"intangibles":2.0,"non_gaap_op":114.23619127500002,"gross_profit":183.47921100000002,"infrastructure":208.17504,"operating_income":75.32921100000002,"cash_after_awards":86.62619127500002,"cash_after_investment":90.62619127500002},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","revenue":"upside_2027q1_revenue","intangibles":"upside_2027q1_intangibles","non_gaap_op":"upside_2027q1_non_gaap_op","gross_profit":"upside_2027q1_gross_profit","infrastructure":"upside_2027q1_infrastructure","operating_income":"upside_2027q1_operating_income","cash_after_awards":"upside_2027q1_cash_after_awards","cash_after_investment":"upside_2027q1_cash_after_investment"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":125.98797493025,"fcf":122.98797493025,"capex":3.0,"revenue":356.41134135000004,"intangibles":2.0,"non_gaap_op":142.94797493025,"gross_profit":213.84680481,"infrastructure":256.0552992,"operating_income":103.12180481000001,"cash_after_awards":116.98797493025,"cash_after_investment":120.98797493025},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","revenue":"upside_2027q2_revenue","intangibles":"upside_2027q2_intangibles","non_gaap_op":"upside_2027q2_non_gaap_op","gross_profit":"upside_2027q2_gross_profit","infrastructure":"upside_2027q2_infrastructure","operating_income":"upside_2027q2_operating_income","cash_after_awards":"upside_2027q2_cash_after_awards","cash_after_investment":"upside_2027q2_cash_after_investment"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":116.49760749999999,"fcf":106.77560749999998,"capex":9.722,"revenue":800.2555,"intangibles":5.665,"non_gaap_op":222.89460749999998,"gross_profit":473.0793,"infrastructure":454.678,"operating_income":66.56329999999997,"cash_after_awards":85.67260749999998,"cash_after_investment":101.11060749999999},"metrics":{"cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","capex":"upside_fy2026_capex","revenue":"upside_fy2026_revenue","intangibles":"upside_fy2026_intangibles","non_gaap_op":"upside_fy2026_non_gaap_op","gross_profit":"upside_fy2026_gross_profit","infrastructure":"upside_fy2026_infrastructure","operating_income":"upside_fy2026_operating_income","cash_after_awards":"upside_fy2026_cash_after_awards","cash_after_investment":"upside_fy2026_cash_after_investment"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":544.7378020535874,"fcf":532.7378020535874,"capex":12.0,"revenue":1494.4517106562398,"intangibles":8.0,"non_gaap_op":609.2778020535875,"gross_profit":896.6710263937439,"infrastructure":1087.2241485867648,"operating_income":448.62102639374376,"cash_after_awards":508.7378020535874,"cash_after_investment":524.7378020535874},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","intangibles":"upside_fy2027_intangibles","non_gaap_op":"upside_fy2027_non_gaap_op","gross_profit":"upside_fy2027_gross_profit","infrastructure":"upside_fy2027_infrastructure","operating_income":"upside_fy2027_operating_income","cash_after_awards":"upside_fy2027_cash_after_awards","cash_after_investment":"upside_fy2027_cash_after_investment"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["q3_guide","q3_gaap_opex","q3_ng_opex","q2_infrastructure","h1_non_gaap_op","h1_operating_income","h1_sbc","h1_performance_expense","h1_bonus_stock_settlement","bonus_accrual","h1_cfo","h1_cash_after_investment","h1_cash_after_awards","cash","restricted_total","term_principal","inventory","purchase_obligations"],"limitations":["Infrastructure includes multiple products. The model does not label all infrastructure sales as optical AI revenue or invent customer-specific orders.","Only Q3 has current numerical guidance. Q4 and FY2027 revenue, mix, margins and cash timing are desk scenarios.","Performance-based equity in the company reconciliation includes bonus costs that can settle in shares or cash. It is separate from ordinary SBC; settlement assumptions change cash and dilution, not the underlying expense.","The company intends to settle most 2026 bonuses in stock, but the compensation committee retains discretion. Reported H1 stock settlement relates to prior-period accruals and is not current-period expense.","Company cash includes restricted balances that are excluded from unrestricted liquidity. The $8M financing funding arrangement is not operating revenue or assumed recurring CFO.","Forward FCF after intangibles differs from historical PP&E-only FCF. Legal damages from the terminated Silicon Motion deal are not estimable here; no zero-loss legal conclusion is implied.","No full working-capital, debt covenant, refinancing, tax or EPS forecast. Term-loan maturity in June 2028 is beyond the annual forecast endpoint."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}