{"meta":{"as_of":"2026-09-19","revision":3,"skeleton":false,"compiled_at":"2026-09-19T23:01:52.708986+00:00","extract_url":null,"extract_form":null,"authored_hash":"806f8cb0b964123eea7adf5039a5d168","extract_filed":null,"extract_source":"authored","generated_hash":"b4f6080120e4cc2d24f4b542c175a746","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"NAVAN, INC.","source":"Quarter values retain field-level provenance. Fiscal labels reviewed against https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm (2026-09-10); January 31 fiscal year-end; July 2026 is FY2027 Q2.","quarters":[{"cfo":null,"fcf":null,"cash":null,"capex":null,"revenue":{"value":151118000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-41882000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"NetIncomeLoss","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2024-10-31","eps_diluted":{"value":-0.92,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"EarningsPerShareDiluted","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":106596000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"GrossProfit","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":{"value":617938000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"LongTermDebt","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"shares_diluted":{"value":45324084.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"operating_income":{"value":-19458000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"OperatingIncomeLoss","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}},{"cfo":{"value":-8938000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fcf":{"value":-9158000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"cash":{"value":157672000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-04-02","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"capex":{"value":220000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"revenue":{"value":131992000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-46652000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"NetIncomeLoss","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2025-01-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":89244000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"GrossProfit","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":{"value":617938000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-04-02","concept":"LongTermDebt","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-32810000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"OperatingIncomeLoss","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}},{"cfo":{"value":4551000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fcf":{"value":4461000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-06-11","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"cash":null,"capex":{"value":90000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"revenue":{"value":157461000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-61257000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"NetIncomeLoss","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2025-04-30","eps_diluted":{"value":-1.33,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"EarningsPerShareDiluted","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":111793000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"GrossProfit","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":46145251.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"operating_income":{"value":-15894000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"OperatingIncomeLoss","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}},{"cfo":{"value":233000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-09-10","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fcf":{"value":135000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-09-10","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"cash":null,"capex":{"value":98000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-09-10","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"revenue":{"value":171952000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-38623000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"NetIncomeLoss","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2025-07-31","eps_diluted":{"value":-0.83,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"EarningsPerShareDiluted","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":125037000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"GrossProfit","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":46546290.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"operating_income":{"value":-12257000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"OperatingIncomeLoss","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}},{"cfo":{"value":-6095000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-15","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fcf":{"value":-6496000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-15","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"cash":{"value":809080000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"capex":{"value":401000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-12-15","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"revenue":{"value":194934000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-225389000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"NetIncomeLoss","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2025-10-31","eps_diluted":{"value":-4.58,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"EarningsPerShareDiluted","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fiscal_label":"2026Q3","gross_profit":{"value":137854000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"GrossProfit","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":{"value":206633000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"LongTermDebt","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"shares_diluted":{"value":49258348.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"operating_income":{"value":-79236000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-12-15","concept":"OperatingIncomeLoss","accession":"0001639723-25-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}},{"cfo":{"value":34982000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fcf":{"value":34654000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"cash":{"value":583516000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"capex":{"value":328000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"revenue":{"value":177918000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-72761000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"NetIncomeLoss","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2026-01-31","eps_diluted":null,"fiscal_label":"2026Q4","gross_profit":{"value":125787000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"GrossProfit","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":{"value":124795000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"LongTermDebt","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-89490000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-04-02","concept":"OperatingIncomeLoss","accession":"0001628280-26-023250","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}},{"cfo":{"value":-6798000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fcf":{"value":-6903000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-06-11","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"cash":{"value":518377000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"capex":{"value":105000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"revenue":{"value":220231000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-20506000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"NetIncomeLoss","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2026-04-30","eps_diluted":{"value":-0.08,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"EarningsPerShareDiluted","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fiscal_label":"2027Q1","gross_profit":{"value":163055000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"GrossProfit","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":{"value":124490000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"LongTermDebt","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"shares_diluted":{"value":250281201.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"operating_income":{"value":-18109000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-06-11","concept":"OperatingIncomeLoss","accession":"0001628280-26-042552","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}},{"cfo":{"value":25186000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-09-10","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fcf":{"value":24263000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-09-10","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"cash":{"value":653015000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"capex":{"value":923000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-09-10","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"revenue":{"value":232790000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"net_income":{"value":-29117000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"NetIncomeLoss","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"period_end":"2026-07-31","eps_diluted":{"value":-0.11,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"EarningsPerShareDiluted","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"fiscal_label":"2027Q2","gross_profit":{"value":172469000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"GrossProfit","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":256369621.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}},"operating_income":{"value":-25570000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-09-10","concept":"OperatingIncomeLoss","accession":"0001628280-26-061416","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001639723.json","retrieved_at":"2026-09-19T23:01:52+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T23:01:52+00:00"},"notes":[],"memory":{"as_of":null,"bands":null,"state":null,"reason":"No built market state is available for NAVN.","coverage":"none","analogs_n":null,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"Enterprise wins and signed demand support growth, but booked travel volume must convert into recognized net revenue and cash. The model makes card funding and acquisition cash visible beside reported FCF rather than treating the travel platform as a pure subscription business.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Compare usage/subscription growth and service margin, then check commission cash, corporate-card receivables, supplier settlements and the disclosed BoomPop consideration split."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","title":"September 10 filing, fiscal calendar, card funding and BoomPop consideration","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","title":"September 9 results and updated annual guidance","retrieved":"2026-09-19"},{"url":"https://investors.navan.com/news-releases/news-release-details/navan-acquires-leading-ai-powered-events-platform-boompop","title":"Completed BoomPop acquisition; no material guidance impact","retrieved":"2026-09-19"},{"url":"https://investors.navan.com/news-releases/news-release-details/navan-and-engine-announce-strategic-technology-partnership-power","title":"September 8 Engine technology partnership","retrieved":"2026-09-19"}],"business":{"drivers":["Booking/card activity and recognized monetization","Subscription adoption, service costs and sales investment","Card receivable funding, restricted cash and acquisition claims"],"description":"Navan provides business travel booking, corporate payments and expense management. Most revenue is usage based, with a smaller subscription component. Gross bookings and card payment volumes measure customer activity, not Navan revenue. The September BoomPop acquisition adds meetings and events capability; card receivables and supplier settlement also create funding needs."},"earnings":{"source":"estimated from 10-Q filed 2026-09-10 plus 90 days","next_report_date":"2026-12-09"},"identity":{"cik":1639723,"sic":"7372","name":"Navan, Inc.","symbol":"NAVN","cluster":"Software & internet","exchange":"Nasdaq"},"research":{"risks":["Business travel activity is seasonal and sensitive to corporate budgets.","Usage revenue mixes travel and payment economics that are not separately disclosed.","Card receivables, credit losses and restricted reserves create funding exposure.","BoomPop consideration, purchase accounting and integration costs remain uncertain.","Supplier settlements and customer deposits affect cash availability.","Warehouse/ABL refinancing follows shortly after the forecast horizon."],"title":"From booking growth to cash after card funding","question":"Can Navan scale travel and payments while funding receivables and the newly acquired events platform?","economics":"FY2027 H1 revenue was $453.0M, split $413.5M usage and $39.5M subscriptions. Q2 GBV $3.0B and card payment volume $1.3B are rounded activity metrics, not additive revenue. H1 adjusted operating profit $40.9M contrasts with GAAP loss $43.7M. CFO $18.4M less gross PP&E/software $11.1M gives $7.3M; company FCF $9.9M additionally nets $2.6M asset-sale proceeds. Corporate-card receivables used another $5.0M investing cash. July cash/securities were $820.0M before BoomPop; restricted balances and customer/supplier claims remain separate. Warehouse debt $118.2M funds cards and matures February 18, 2028; $6M ABL matures March 2028. BoomPop closed in September for up to $95M cash and shares, with allocation still pending; no material guidance impact is expected. FY2027 midpoint revenue/adjusted operating profit are $930M/$84M. The base card/acquisition cash case is explicitly hypothetical.","change_note":"Completed travel/payment scenarios with September BoomPop and a gross-investment FCF bridge.","checkpoints":[{"event":"Q3 bookings and recognized sales","watch":"Reconcile GBV, payment volume, usage revenue and $253M-$255M sales guidance.","timing":"Quarter ending October 31, 2026","date_status":"estimated"},{"event":"BoomPop purchase accounting","watch":"Replace the cash sensitivity with disclosed cash, stock and contingent consideration.","timing":"Next quarterly filing","date_status":"estimated"},{"event":"Cash funding and maturities","watch":"Review card receivables, restricted cash, borrowing-base availability and refinancing.","timing":"Quarterly through early 2028","date_status":"estimated"}],"countercase":"More bookings may arrive with lower monetization or higher customer-service cost. Card growth requires liquidity before customer repayment, while acquisitions and up-front commissions can consume cash despite adjusted profitability.","limitations":["Fiscal year ends January 31: July 2026 is FY2027 Q2. Historical fiscal labels are explicitly reviewed; dates/financial amounts are preserved.","GBV includes traveler taxes/fees and is measured at booking; payment volume is card spend. They overlap economically and are not company revenue or amounts to add together as sales.","The 80/20 index is a desk sensitivity because revenue is not split between travel and card economics. Monetization factors absorb product mix and recognition timing; they are not contractual take rates.","BoomPop closed in September for up to $95M cash and shares, subject to adjustments. Cash split and purchase accounting were undisclosed in the reviewed filing. $30M/$60M/$95M cash cases are sensitivities, not reported consideration. Company expects no material guidance impact; no separate acquired sales uplift is added.","Company H1 FCF nets $2.647M asset-sale proceeds. Model FCF uses gross PP&E/software cash; disposal proceeds are shown separately below it. Corporate-card receivables are investing cash and are additional funding uses.","Restricted cash, customer deposits and supplier payables are not interchangeable with freely deployable parent cash. Future warehouse borrowing is excluded from cash after claims.","Warehouse and ABL maturities in February/March 2028 fall just after the FY2028 forecast end. Earlier covenant/borrowing-base repayment can still occur. No EPS, fully diluted ownership or complete cash roll-forward."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q3","revenue":254000000.00000006},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q4","revenue":222979000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2028Q1","revenue":277000000.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Consolidated revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2028Q2","revenue":296000000.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Consolidated revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 revenue","value":453.021,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 gross profit","value":335.524,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 operating income","value":-43.679,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_adj_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 adj operating income","value":40.894,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 cfo","value":18.388,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_ppe","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 ppe","value":1.028,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_software","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 software","value":10.059,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_asset_sales","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 asset sales","value":2.647,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_card_funding","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 card funding","value":4.967,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_acquisition_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 acquisition cash","value":0.0,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_debt_principal","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 debt principal","value":0.519,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_award_withholding","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 award withholding","value":0.437,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_sbc","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 sbc","value":79.169,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_sbc_related","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 sbc related","value":81.198,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"h1_acquired_amort","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 acquired amort","value":1.343,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"h1_transition","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 transition","value":1.796,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"h1_restructuring","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 restructuring","value":2.408,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"h1_disposal_gain","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 disposal gain","value":2.172,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_commission_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 commission cash","value":22.136,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_commission_amort","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 commission amort","value":5.054,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_usage","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 usage","value":413.527,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_subscriptions","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 H1 subscriptions","value":39.494,"period":"H1 FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"h1_capex","case":"shared","kind":"derived","unit":"USD_millions","basis":"No disposal proceeds netted.","label":"H1 gross PP&E and software cash","value":11.087,"period":"H1 FY2027","formula":{"op":"sum","refs":["h1_ppe","h1_software"]},"source_url":null,"source_date":null},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Comparable gross-investment FCF, distinct from company net-capex definition.","label":"H1 CFO less gross cash investment","value":7.301000000000002,"period":"H1 FY2027","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_company_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Company nets disposal proceeds into capex.","label":"H1 company-reported FCF reconciliation","value":9.948000000000002,"period":"H1 FY2027","formula":{"op":"sum","refs":["h1_fcf","h1_asset_sales"]},"source_url":null,"source_date":null},{"id":"h1_claims","case":"shared","kind":"derived","unit":"USD_millions","basis":"Card receivables and capital claims outside CFO.","label":"H1 additional cash claims","value":5.923,"period":"H1 FY2027","formula":{"op":"sum","refs":["h1_card_funding","h1_acquisition_cash","h1_debt_principal","h1_award_withholding"]},"source_url":null,"source_date":null},{"id":"h1_cash_after_claims","case":"shared","kind":"derived","unit":"USD_millions","basis":"Before borrowing, option proceeds and equity-award taxes collected from employees.","label":"H1 cash after card and capital claims","value":4.025000000000002,"period":"H1 FY2027","formula":{"op":"subtract","refs":["h1_company_fcf","h1_claims"]},"source_url":null,"source_date":null},{"id":"q2_usage","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"q2 usage","value":211.393,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"q2_subscriptions","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"q2 subscriptions","value":21.397,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"q2_gbv","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"q2 gbv","value":3000.0,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"q2_payment_volume","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"q2 payment volume","value":1300.0,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"cash","value":653.015,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"securities","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"securities","value":167.029,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"restricted_current","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"restricted current","value":89.84,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"restricted_noncurrent","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"restricted noncurrent","value":5.603,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"card_receivables","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"card receivables","value":212.935,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"warehouse_debt","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"warehouse debt","value":118.174,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"abl_debt","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"abl debt","value":6.0,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"small_notes","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"small notes","value":0.867,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"supplier_payables","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"supplier payables","value":51.288,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"customer_deposits","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"customer deposits","value":32.587,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"boompop_max","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; GBV and payment volumes are reported rounded operating metrics. BoomPop maximum consideration includes both cash and shares, announced September.","label":"boompop max","value":95.0,"period":"July/September 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061416/navn-20260731.htm","source_date":"2026-09-10"},{"id":"liquidity","case":"shared","kind":"derived","unit":"USD_millions","basis":"Predates BoomPop cash settlement; excludes restricted cash.","label":"July cash plus short-term investments","value":820.044,"period":"July 2026","formula":{"op":"sum","refs":["cash","securities"]},"source_url":null,"source_date":null},{"id":"q3_revenue_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 Q3 revenue low","value":253.0,"period":"2027Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"q3_revenue_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 Q3 revenue high","value":255.0,"period":"2027Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"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_revenue_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2027 Q3 revenue endpoint sum","value":508.0,"period":"2027Q3","formula":{"op":"sum","refs":["q3_revenue_low","q3_revenue_high"]},"source_url":null,"source_date":null},{"id":"q3_revenue","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2027 Q3 revenue midpoint","value":254.0,"period":"2027Q3","formula":{"op":"divide","refs":["q3_revenue_sum","two"]},"source_url":null,"source_date":null},{"id":"fy27_revenue_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 revenue low","value":927.0,"period":"FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"fy27_revenue_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 revenue high","value":933.0,"period":"FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"fy27_revenue_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2027 revenue endpoint sum","value":1860.0,"period":"FY2027","formula":{"op":"sum","refs":["fy27_revenue_low","fy27_revenue_high"]},"source_url":null,"source_date":null},{"id":"fy27_revenue","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2027 revenue midpoint","value":930.0,"period":"FY2027","formula":{"op":"divide","refs":["fy27_revenue_sum","two"]},"source_url":null,"source_date":null},{"id":"q3_adj_op_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 Q3 adjusted operating income low","value":35.5,"period":"2027Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"q3_adj_op_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 Q3 adjusted operating income high","value":36.5,"period":"2027Q3","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"q3_adj_op_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2027 Q3 adjusted operating income endpoint sum","value":72.0,"period":"2027Q3","formula":{"op":"sum","refs":["q3_adj_op_low","q3_adj_op_high"]},"source_url":null,"source_date":null},{"id":"q3_adj_op","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2027 Q3 adjusted operating income midpoint","value":36.0,"period":"2027Q3","formula":{"op":"divide","refs":["q3_adj_op_sum","two"]},"source_url":null,"source_date":null},{"id":"fy27_adj_op_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 adjusted operating income low","value":82.0,"period":"FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"fy27_adj_op_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 adjusted operating income high","value":86.0,"period":"FY2027","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1639723/000162828026061136/exhibit991-earningspressre.htm","source_date":"2026-09-09"},{"id":"fy27_adj_op_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2027 adjusted operating income endpoint sum","value":168.0,"period":"FY2027","formula":{"op":"sum","refs":["fy27_adj_op_low","fy27_adj_op_high"]},"source_url":null,"source_date":null},{"id":"fy27_adj_op","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2027 adjusted operating income midpoint","value":84.0,"period":"FY2027","formula":{"op":"divide","refs":["fy27_adj_op_sum","two"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gbv","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3100.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_payment_volume","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1380.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gbv_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.0333333333333334,"period":"2027Q3","formula":{"op":"divide","refs":["downside_2027q3_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_payment_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.0615384615384615,"period":"2027Q3","formula":{"op":"divide","refs":["downside_2027q3_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_booking_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gbv_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.8266666666666668,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_gbv_ratio","downside_2027q3_booking_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_payment_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_payment_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.2123076923076923,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_payment_ratio","downside_2027q3_payment_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_activity_index","case":"downside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.0389743589743592,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_gbv_weighted","downside_2027q3_payment_weighted"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_monetization","case":"downside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":1.0107821006941735,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_usage","case":"downside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":222.00000000000003,"period":"2027Q3","formula":{"op":"multiply","refs":["q2_usage","downside_2027q3_activity_index","downside_2027q3_monetization"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_subscriptions","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":22.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":244.00000000000003,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_usage","downside_2027q3_subscriptions"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adj_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.735,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_adj_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":179.34000000000003,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_revenue","downside_2027q3_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cogs_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":176.34000000000003,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_adj_gross_profit","downside_2027q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adjusted_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":154.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":25.00000000000003,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_adj_gross_profit","downside_2027q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":45.0,"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 including BoomPop allowance","value":1.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":49.6,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_sbc","downside_2027q3_payroll","downside_2027q3_acquired_amort","downside_2027q3_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-24.599999999999973,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_adj_operating_income","downside_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ordinary_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":5.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":34.50000000000003,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_adj_operating_income","downside_2027q3_ordinary_da","downside_2027q3_commission_amort","downside_2027q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_commission_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":13.0,"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 tax","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_wc_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":12.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":31.2,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_commission_cash","downside_2027q3_cash_tax","downside_2027q3_payroll","downside_2027q3_special_cash","downside_2027q3_wc_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":3.300000000000029,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_uses","downside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ppe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":7.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_ppe","downside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-3.699999999999971,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_asset_sales","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_card_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":16.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_acquisition_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":95.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_debt_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.3955,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_with_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-3.699999999999971,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_fcf","downside_2027q3_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_additional_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":113.3955,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_card_funding","downside_2027q3_acquisition_cash","downside_2027q3_debt_principal","downside_2027q3_award_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-117.09549999999997,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_with_sales","downside_2027q3_additional_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gbv","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":2550.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_payment_volume","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1380.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gbv_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":0.85,"period":"2027Q4","formula":{"op":"divide","refs":["downside_2027q4_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_payment_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.0615384615384615,"period":"2027Q4","formula":{"op":"divide","refs":["downside_2027q4_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_booking_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gbv_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.68,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_gbv_ratio","downside_2027q4_booking_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_payment_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_payment_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.2123076923076923,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_payment_ratio","downside_2027q4_payment_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_activity_index","case":"downside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":0.8923076923076924,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_gbv_weighted","downside_2027q4_payment_weighted"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_monetization","case":"downside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9383568470361707,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_usage","case":"downside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":177.0,"period":"2027Q4","formula":{"op":"multiply","refs":["q2_usage","downside_2027q4_activity_index","downside_2027q4_monetization"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_subscriptions","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":23.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":200.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_usage","downside_2027q4_subscriptions"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adj_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.735,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_adj_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":147.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_revenue","downside_2027q4_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cogs_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":143.8,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_adj_gross_profit","downside_2027q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adjusted_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":154.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":-7.0,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_adj_gross_profit","downside_2027q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":48.0,"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 including BoomPop allowance","value":1.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":52.699999999999996,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_sbc","downside_2027q4_payroll","downside_2027q4_acquired_amort","downside_2027q4_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-59.699999999999996,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_adj_operating_income","downside_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ordinary_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":3.4,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_adj_operating_income","downside_2027q4_ordinary_da","downside_2027q4_commission_amort","downside_2027q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_commission_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":14.5,"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 tax","value":3.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_wc_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":14.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":35.1,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_commission_cash","downside_2027q4_cash_tax","downside_2027q4_payroll","downside_2027q4_special_cash","downside_2027q4_wc_use"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":-31.700000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_uses","downside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ppe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":6.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":7.7,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_ppe","downside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-39.400000000000006,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_asset_sales","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_card_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":18.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_acquisition_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_debt_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.3955,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_with_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-39.400000000000006,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_fcf","downside_2027q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_additional_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":20.3955,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_card_funding","downside_2027q4_acquisition_cash","downside_2027q4_debt_principal","downside_2027q4_award_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-59.795500000000004,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_with_sales","downside_2027q4_additional_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_gbv","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3050.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_payment_volume","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1420.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_gbv_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.0166666666666666,"period":"2028Q1","formula":{"op":"divide","refs":["downside_2028q1_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_payment_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.0923076923076922,"period":"2028Q1","formula":{"op":"divide","refs":["downside_2028q1_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_booking_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_gbv_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.8133333333333334,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_gbv_ratio","downside_2028q1_booking_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_payment_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_payment_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.21846153846153846,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_payment_ratio","downside_2028q1_payment_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_activity_index","case":"downside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.0317948717948717,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_gbv_weighted","downside_2028q1_payment_weighted"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_monetization","case":"downside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9903068520798217,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_usage","case":"downside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":216.0,"period":"2028Q1","formula":{"op":"multiply","refs":["q2_usage","downside_2028q1_activity_index","downside_2028q1_monetization"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_subscriptions","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":25.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":241.0,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_usage","downside_2028q1_subscriptions"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_adj_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.735,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_adj_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":177.135,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_revenue","downside_2028q1_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cogs_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":173.73499999999999,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_adj_gross_profit","downside_2028q1_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_adjusted_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":164.135,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":13.0,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_adj_gross_profit","downside_2028q1_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":51.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":55.4,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_sbc","downside_2028q1_payroll","downside_2028q1_acquired_amort","downside_2028q1_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-42.4,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_adj_operating_income","downside_2028q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_ordinary_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":6.5,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":24.3,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_adj_operating_income","downside_2028q1_ordinary_da","downside_2028q1_commission_amort","downside_2028q1_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_commission_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":16.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":3.6,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_wc_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":12.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":34.0,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_commission_cash","downside_2028q1_cash_tax","downside_2028q1_payroll","downside_2028q1_special_cash","downside_2028q1_wc_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":-9.7,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_cash_before_uses","downside_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_ppe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":7.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":8.4,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_ppe","downside_2028q1_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-18.1,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_cfo","downside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_asset_sales","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_card_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":18.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_acquisition_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_debt_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_with_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-18.1,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_fcf","downside_2028q1_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_additional_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":20.019,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_card_funding","downside_2028q1_acquisition_cash","downside_2028q1_debt_principal","downside_2028q1_award_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-38.119,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_cash_with_sales","downside_2028q1_additional_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_gbv","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3150.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_payment_volume","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1500.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_gbv_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.05,"period":"2028Q2","formula":{"op":"divide","refs":["downside_2028q2_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_payment_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.1538461538461537,"period":"2028Q2","formula":{"op":"divide","refs":["downside_2028q2_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_booking_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_gbv_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.8400000000000001,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_gbv_ratio","downside_2028q2_booking_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_payment_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_payment_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.23076923076923075,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_payment_ratio","downside_2028q2_payment_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_activity_index","case":"downside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.070769230769231,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_gbv_weighted","downside_2028q2_payment_weighted"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_monetization","case":"downside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":1.0028578355800883,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_usage","case":"downside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":227.00000000000003,"period":"2028Q2","formula":{"op":"multiply","refs":["q2_usage","downside_2028q2_activity_index","downside_2028q2_monetization"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_subscriptions","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":27.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":254.00000000000003,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_usage","downside_2028q2_subscriptions"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_adj_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.735,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_adj_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":186.69000000000003,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_revenue","downside_2028q2_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cogs_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.6,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":183.09000000000003,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_adj_gross_profit","downside_2028q2_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_adjusted_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":168.69,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":18.00000000000003,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_adj_gross_profit","downside_2028q2_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":54.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":58.5,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_sbc","downside_2028q2_payroll","downside_2028q2_acquired_amort","downside_2028q2_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-40.49999999999997,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_adj_operating_income","downside_2028q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_ordinary_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":7.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":4.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":30.200000000000028,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_adj_operating_income","downside_2028q2_ordinary_da","downside_2028q2_commission_amort","downside_2028q2_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_commission_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":17.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":3.9,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_wc_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":14.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":37.9,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_commission_cash","downside_2028q2_cash_tax","downside_2028q2_payroll","downside_2028q2_special_cash","downside_2028q2_wc_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":-7.699999999999971,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_cash_before_uses","downside_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_ppe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.6,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":7.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":9.1,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_ppe","downside_2028q2_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-16.79999999999997,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_cfo","downside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_asset_sales","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_card_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":22.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_acquisition_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_debt_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_with_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-16.79999999999997,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_fcf","downside_2028q2_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_additional_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":24.019,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_card_funding","downside_2028q2_acquisition_cash","downside_2028q2_debt_principal","downside_2028q2_award_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-40.81899999999997,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_cash_with_sales","downside_2028q2_additional_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_gbv","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3500.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_payment_volume","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1600.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_gbv_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.1666666666666667,"period":"2028Q3","formula":{"op":"divide","refs":["downside_2028q3_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_payment_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.2307692307692308,"period":"2028Q3","formula":{"op":"divide","refs":["downside_2028q3_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_booking_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_gbv_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.9333333333333335,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_gbv_ratio","downside_2028q3_booking_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_payment_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_payment_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.24615384615384617,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_payment_ratio","downside_2028q3_payment_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_activity_index","case":"downside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.1794871794871797,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_gbv_weighted","downside_2028q3_payment_weighted"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_monetization","case":"downside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":1.0066764170340878,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_usage","case":"downside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":251.00000000000003,"period":"2028Q3","formula":{"op":"multiply","refs":["q2_usage","downside_2028q3_activity_index","downside_2028q3_monetization"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_subscriptions","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":29.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":280.0,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_usage","downside_2028q3_subscriptions"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_adj_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.735,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_adj_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":205.79999999999998,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_revenue","downside_2028q3_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cogs_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":201.99999999999997,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_adj_gross_profit","downside_2028q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_adjusted_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":173.79999999999998,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":32.0,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_adj_gross_profit","downside_2028q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":57.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":61.6,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_sbc","downside_2028q3_payroll","downside_2028q3_acquired_amort","downside_2028q3_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-29.6,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_adj_operating_income","downside_2028q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_ordinary_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":7.5,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":4.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":45.1,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_adj_operating_income","downside_2028q3_ordinary_da","downside_2028q3_commission_amort","downside_2028q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_commission_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":19.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":4.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_wc_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":16.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":41.8,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_commission_cash","downside_2028q3_cash_tax","downside_2028q3_payroll","downside_2028q3_special_cash","downside_2028q3_wc_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":3.3000000000000043,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_cash_before_uses","downside_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_ppe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":8.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":9.8,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_ppe","downside_2028q3_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-6.4999999999999964,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_cfo","downside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_asset_sales","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_card_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":25.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_acquisition_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_debt_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_with_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-6.4999999999999964,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_fcf","downside_2028q3_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_additional_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":27.019,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_card_funding","downside_2028q3_acquisition_cash","downside_2028q3_debt_principal","downside_2028q3_award_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-33.51899999999999,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_cash_with_sales","downside_2028q3_additional_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_gbv","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":2850.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_payment_volume","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1650.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_gbv_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":0.95,"period":"2028Q4","formula":{"op":"divide","refs":["downside_2028q4_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_payment_ratio","case":"downside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.2692307692307692,"period":"2028Q4","formula":{"op":"divide","refs":["downside_2028q4_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_booking_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_gbv_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.76,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_gbv_ratio","downside_2028q4_booking_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_payment_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_payment_weighted","case":"downside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.25384615384615383,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_payment_ratio","downside_2028q4_payment_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_activity_index","case":"downside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.0138461538461538,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_gbv_weighted","downside_2028q4_payment_weighted"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_monetization","case":"downside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9565137137470805,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_usage","case":"downside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":205.0,"period":"2028Q4","formula":{"op":"multiply","refs":["q2_usage","downside_2028q4_activity_index","downside_2028q4_monetization"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_subscriptions","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":31.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":236.0,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_usage","downside_2028q4_subscriptions"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_adj_gross_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.735,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_adj_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":173.46,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_revenue","downside_2028q4_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cogs_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":4.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":169.46,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_adj_gross_profit","downside_2028q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_adjusted_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":175.46,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":-2.0,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_adj_gross_profit","downside_2028q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_payroll","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.7,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_special_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":60.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_acquired_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_gaap_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":64.7,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_sbc","downside_2028q4_payroll","downside_2028q4_acquired_amort","downside_2028q4_special_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-66.7,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_adj_operating_income","downside_2028q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_ordinary_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":8.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_commission_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":5.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_net_interest_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":12.0,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_adj_operating_income","downside_2028q4_ordinary_da","downside_2028q4_commission_amort","downside_2028q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_commission_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":20.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":4.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_wc_use","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":18.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":45.7,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_commission_cash","downside_2028q4_cash_tax","downside_2028q4_payroll","downside_2028q4_special_cash","downside_2028q4_wc_use"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":-33.7,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_cash_before_uses","downside_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_ppe","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_software","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":8.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":10.5,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_ppe","downside_2028q4_software"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-44.2,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_cfo","downside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_asset_sales","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_card_funding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":22.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_acquisition_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_debt_principal","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_with_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-44.2,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_fcf","downside_2028q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_award_withholding","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_additional_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":24.019,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_card_funding","downside_2028q4_acquisition_cash","downside_2028q4_debt_principal","downside_2028q4_award_withholding"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_after_claims","case":"downside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-68.219,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_cash_with_sales","downside_2028q4_additional_uses"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":897.0210000000001,"period":"FY2027","formula":{"op":"sum","refs":["h1_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":655.664,"period":"FY2027","formula":{"op":"sum","refs":["h1_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-127.97899999999996,"period":"FY2027","formula":{"op":"sum","refs":["h1_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income proxy ($M)","value":58.894000000000034,"period":"FY2027","formula":{"op":"sum","refs":["h1_adj_operating_income","downside_2027q3_adj_operating_income","downside_2027q4_adj_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-10.011999999999972,"period":"FY2027","formula":{"op":"sum","refs":["h1_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":"Gross cash PP&E and software ($M)","value":25.787,"period":"FY2027","formula":{"op":"sum","refs":["h1_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less gross PP&E/software ($M)","value":-35.79899999999998,"period":"FY2027","formula":{"op":"sum","refs":["h1_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_asset_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Asset-sale cash ($M)","value":2.647,"period":"FY2027","formula":{"op":"sum","refs":["h1_asset_sales","downside_2027q3_asset_sales","downside_2027q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_card_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Corporate-card receivable investment ($M)","value":38.967,"period":"FY2027","formula":{"op":"sum","refs":["h1_card_funding","downside_2027q3_card_funding","downside_2027q4_card_funding"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_acquisition_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquisition cash sensitivity ($M)","value":95.0,"period":"FY2027","formula":{"op":"sum","refs":["h1_acquisition_cash","downside_2027q3_acquisition_cash","downside_2027q4_acquisition_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_debt_principal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Scheduled small-note principal ($M)","value":1.31,"period":"FY2027","formula":{"op":"sum","refs":["h1_debt_principal","downside_2027q3_debt_principal","downside_2027q4_debt_principal"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_claims","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 card funding and capital claims ($M)","value":-172.86599999999999,"period":"FY2027","formula":{"op":"sum","refs":["h1_cash_after_claims","downside_2027q3_cash_after_claims","downside_2027q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":1011.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_revenue","downside_2028q2_revenue","downside_2028q3_revenue","downside_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":728.2850000000001,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_gross_profit","downside_2028q2_gross_profit","downside_2028q3_gross_profit","downside_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-179.2,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_operating_income","downside_2028q2_operating_income","downside_2028q3_operating_income","downside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_adj_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income proxy ($M)","value":61.00000000000003,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_adj_operating_income","downside_2028q2_adj_operating_income","downside_2028q3_adj_operating_income","downside_2028q4_adj_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-47.79999999999997,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_cfo","downside_2028q2_cfo","downside_2028q3_cfo","downside_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_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":"Gross cash PP&E and software ($M)","value":37.8,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_capex","downside_2028q2_capex","downside_2028q3_capex","downside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less gross PP&E/software ($M)","value":-85.59999999999997,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_fcf","downside_2028q2_fcf","downside_2028q3_fcf","downside_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_asset_sales","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Asset-sale cash ($M)","value":0.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_asset_sales","downside_2028q2_asset_sales","downside_2028q3_asset_sales","downside_2028q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_card_funding","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Corporate-card receivable investment ($M)","value":87.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_card_funding","downside_2028q2_card_funding","downside_2028q3_card_funding","downside_2028q4_card_funding"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_acquisition_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquisition cash sensitivity ($M)","value":0.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_acquisition_cash","downside_2028q2_acquisition_cash","downside_2028q3_acquisition_cash","downside_2028q4_acquisition_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_debt_principal","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Scheduled small-note principal ($M)","value":0.076,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_debt_principal","downside_2028q2_debt_principal","downside_2028q3_debt_principal","downside_2028q4_debt_principal"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_cash_after_claims","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 card funding and capital claims ($M)","value":-180.67599999999993,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_cash_after_claims","downside_2028q2_cash_after_claims","downside_2028q3_cash_after_claims","downside_2028q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gbv","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3300.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_payment_volume","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1450.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gbv_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.1,"period":"2027Q3","formula":{"op":"divide","refs":["base_2027q3_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"base_2027q3_payment_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.1153846153846154,"period":"2027Q3","formula":{"op":"divide","refs":["base_2027q3_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"base_2027q3_booking_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gbv_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.8800000000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_gbv_ratio","base_2027q3_booking_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_payment_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_payment_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.2230769230769231,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_payment_ratio","base_2027q3_payment_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_activity_index","case":"base","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.1030769230769233,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_gbv_weighted","base_2027q3_payment_weighted"]},"source_url":null,"source_date":null},{"id":"base_2027q3_monetization","case":"base","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9906393586420676,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_usage","case":"base","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":231.00000000000006,"period":"2027Q3","formula":{"op":"multiply","refs":["q2_usage","base_2027q3_activity_index","base_2027q3_monetization"]},"source_url":null,"source_date":null},{"id":"base_2027q3_subscriptions","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":23.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":254.00000000000006,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_usage","base_2027q3_subscriptions"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adj_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.755,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_adj_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":191.77000000000004,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_revenue","base_2027q3_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cogs_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":188.77000000000004,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_adj_gross_profit","base_2027q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adjusted_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":155.77,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":36.00000000000003,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_adj_gross_profit","base_2027q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":45.0,"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 including BoomPop allowance","value":1.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":49.6,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_sbc","base_2027q3_payroll","base_2027q3_acquired_amort","base_2027q3_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-13.599999999999973,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_adj_operating_income","base_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ordinary_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":5.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":45.50000000000003,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_adj_operating_income","base_2027q3_ordinary_da","base_2027q3_commission_amort","base_2027q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_commission_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":13.0,"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 tax","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_wc_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":5.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":24.2,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_commission_cash","base_2027q3_cash_tax","base_2027q3_payroll","base_2027q3_special_cash","base_2027q3_wc_use"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":21.30000000000003,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_uses","base_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ppe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":7.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_ppe","base_2027q3_software"]},"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":14.30000000000003,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_asset_sales","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_card_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":12.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_acquisition_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":60.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_debt_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.3955,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_with_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":14.30000000000003,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_fcf","base_2027q3_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_2027q3_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_additional_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":74.3955,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_card_funding","base_2027q3_acquisition_cash","base_2027q3_debt_principal","base_2027q3_award_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-60.09549999999997,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_with_sales","base_2027q3_additional_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gbv","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":2850.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_payment_volume","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1450.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gbv_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":0.95,"period":"2027Q4","formula":{"op":"divide","refs":["base_2027q4_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"base_2027q4_payment_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.1153846153846154,"period":"2027Q4","formula":{"op":"divide","refs":["base_2027q4_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"base_2027q4_booking_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gbv_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.76,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_gbv_ratio","base_2027q4_booking_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_payment_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_payment_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.2230769230769231,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_payment_ratio","base_2027q4_payment_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_activity_index","case":"base","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":0.9830769230769231,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_gbv_weighted","base_2027q4_payment_weighted"]},"source_url":null,"source_date":null},{"id":"base_2027q4_monetization","case":"base","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9574787414880058,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_usage","case":"base","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":198.979,"period":"2027Q4","formula":{"op":"multiply","refs":["q2_usage","base_2027q4_activity_index","base_2027q4_monetization"]},"source_url":null,"source_date":null},{"id":"base_2027q4_subscriptions","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":24.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":222.979,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_usage","base_2027q4_subscriptions"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adj_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.755,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_adj_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":168.34914500000002,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_revenue","base_2027q4_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cogs_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":165.14914500000003,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_adj_gross_profit","base_2027q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adjusted_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":161.24314500000003,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":7.1059999999999945,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_adj_gross_profit","base_2027q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":48.0,"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 including BoomPop allowance","value":1.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":52.699999999999996,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_sbc","base_2027q4_payroll","base_2027q4_acquired_amort","base_2027q4_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-45.594,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_adj_operating_income","base_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ordinary_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":17.505999999999993,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_adj_operating_income","base_2027q4_ordinary_da","base_2027q4_commission_amort","base_2027q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_commission_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":14.5,"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 tax","value":3.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_wc_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":29.1,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_commission_cash","base_2027q4_cash_tax","base_2027q4_payroll","base_2027q4_special_cash","base_2027q4_wc_use"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":-11.594000000000008,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_uses","base_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ppe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":6.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":7.7,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_ppe","base_2027q4_software"]},"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-19.294000000000008,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_asset_sales","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_card_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":14.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_acquisition_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_debt_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.3955,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_with_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-19.294000000000008,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_fcf","base_2027q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_2027q4_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_additional_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":16.3955,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_card_funding","base_2027q4_acquisition_cash","base_2027q4_debt_principal","base_2027q4_award_withholding"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-35.68950000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_with_sales","base_2027q4_additional_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q1_gbv","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3600.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_payment_volume","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1540.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_gbv_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.2,"period":"2028Q1","formula":{"op":"divide","refs":["base_2028q1_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"base_2028q1_payment_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.1846153846153846,"period":"2028Q1","formula":{"op":"divide","refs":["base_2028q1_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"base_2028q1_booking_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_gbv_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.96,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_gbv_ratio","base_2028q1_booking_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q1_payment_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_payment_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.23692307692307693,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_payment_ratio","base_2028q1_payment_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q1_activity_index","case":"base","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.196923076923077,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_gbv_weighted","base_2028q1_payment_weighted"]},"source_url":null,"source_date":null},{"id":"base_2028q1_monetization","case":"base","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9880596547735375,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_usage","case":"base","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":250.0,"period":"2028Q1","formula":{"op":"multiply","refs":["q2_usage","base_2028q1_activity_index","base_2028q1_monetization"]},"source_url":null,"source_date":null},{"id":"base_2028q1_subscriptions","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":27.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":277.0,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_usage","base_2028q1_subscriptions"]},"source_url":null,"source_date":null},{"id":"base_2028q1_adj_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.755,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_adj_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":209.135,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_revenue","base_2028q1_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cogs_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":205.73499999999999,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_adj_gross_profit","base_2028q1_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q1_adjusted_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":179.135,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":30.0,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_adj_gross_profit","base_2028q1_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2028q1_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":51.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":55.4,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_sbc","base_2028q1_payroll","base_2028q1_acquired_amort","base_2028q1_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-25.4,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_adj_operating_income","base_2028q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q1_ordinary_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":6.5,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":41.3,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_adj_operating_income","base_2028q1_ordinary_da","base_2028q1_commission_amort","base_2028q1_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q1_commission_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":16.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":3.6,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_wc_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":8.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":30.0,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_commission_cash","base_2028q1_cash_tax","base_2028q1_payroll","base_2028q1_special_cash","base_2028q1_wc_use"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":11.299999999999997,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_cash_before_uses","base_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q1_ppe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":7.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":8.4,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_ppe","base_2028q1_software"]},"source_url":null,"source_date":null},{"id":"base_2028q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":2.899999999999997,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_cfo","base_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q1_asset_sales","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_card_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":14.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_acquisition_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_debt_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_with_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":2.899999999999997,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_fcf","base_2028q1_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_2028q1_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_additional_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":16.019,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_card_funding","base_2028q1_acquisition_cash","base_2028q1_debt_principal","base_2028q1_award_withholding"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-13.119000000000002,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_cash_with_sales","base_2028q1_additional_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q2_gbv","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3750.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_payment_volume","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1680.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_gbv_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.25,"period":"2028Q2","formula":{"op":"divide","refs":["base_2028q2_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"base_2028q2_payment_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.2923076923076924,"period":"2028Q2","formula":{"op":"divide","refs":["base_2028q2_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"base_2028q2_booking_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_gbv_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":1.0,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_gbv_ratio","base_2028q2_booking_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q2_payment_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_payment_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.25846153846153846,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_payment_ratio","base_2028q2_payment_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q2_activity_index","case":"base","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.2584615384615385,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_gbv_weighted","base_2028q2_payment_weighted"]},"source_url":null,"source_date":null},{"id":"base_2028q2_monetization","case":"base","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9998873811054965,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_usage","case":"base","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":266.0,"period":"2028Q2","formula":{"op":"multiply","refs":["q2_usage","base_2028q2_activity_index","base_2028q2_monetization"]},"source_url":null,"source_date":null},{"id":"base_2028q2_subscriptions","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":30.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":296.0,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_usage","base_2028q2_subscriptions"]},"source_url":null,"source_date":null},{"id":"base_2028q2_adj_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.755,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_adj_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":223.48,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_revenue","base_2028q2_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cogs_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.6,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":219.88,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_adj_gross_profit","base_2028q2_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q2_adjusted_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":187.48,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":36.0,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_adj_gross_profit","base_2028q2_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2028q2_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":54.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":58.5,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_sbc","base_2028q2_payroll","base_2028q2_acquired_amort","base_2028q2_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-22.5,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_adj_operating_income","base_2028q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q2_ordinary_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":7.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":4.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":48.2,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_adj_operating_income","base_2028q2_ordinary_da","base_2028q2_commission_amort","base_2028q2_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q2_commission_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":17.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":3.9,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_wc_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":10.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":33.9,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_commission_cash","base_2028q2_cash_tax","base_2028q2_payroll","base_2028q2_special_cash","base_2028q2_wc_use"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":14.300000000000004,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_cash_before_uses","base_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q2_ppe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.6,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":7.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":9.1,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_ppe","base_2028q2_software"]},"source_url":null,"source_date":null},{"id":"base_2028q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":5.200000000000005,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_cfo","base_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q2_asset_sales","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_card_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":18.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_acquisition_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_debt_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_with_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":5.200000000000005,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_fcf","base_2028q2_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_2028q2_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_additional_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":20.019,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_card_funding","base_2028q2_acquisition_cash","base_2028q2_debt_principal","base_2028q2_award_withholding"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-14.818999999999994,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_cash_with_sales","base_2028q2_additional_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q3_gbv","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":4200.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_payment_volume","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1850.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_gbv_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.4,"period":"2028Q3","formula":{"op":"divide","refs":["base_2028q3_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"base_2028q3_payment_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.4230769230769231,"period":"2028Q3","formula":{"op":"divide","refs":["base_2028q3_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"base_2028q3_booking_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_gbv_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":1.1199999999999999,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_gbv_ratio","base_2028q3_booking_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q3_payment_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_payment_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.28461538461538466,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_payment_ratio","base_2028q3_payment_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q3_activity_index","case":"base","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.4046153846153846,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_gbv_weighted","base_2028q3_payment_weighted"]},"source_url":null,"source_date":null},{"id":"base_2028q3_monetization","case":"base","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":1.003617536040815,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_usage","case":"base","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":298.0,"period":"2028Q3","formula":{"op":"multiply","refs":["q2_usage","base_2028q3_activity_index","base_2028q3_monetization"]},"source_url":null,"source_date":null},{"id":"base_2028q3_subscriptions","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":33.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":331.0,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_usage","base_2028q3_subscriptions"]},"source_url":null,"source_date":null},{"id":"base_2028q3_adj_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.755,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_adj_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":249.905,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_revenue","base_2028q3_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cogs_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":246.105,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_adj_gross_profit","base_2028q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q3_adjusted_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":194.905,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":55.0,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_adj_gross_profit","base_2028q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2028q3_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":57.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":61.6,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_sbc","base_2028q3_payroll","base_2028q3_acquired_amort","base_2028q3_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-6.600000000000001,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_adj_operating_income","base_2028q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q3_ordinary_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":7.5,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":4.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":68.1,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_adj_operating_income","base_2028q3_ordinary_da","base_2028q3_commission_amort","base_2028q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q3_commission_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":19.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":4.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_wc_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":12.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":37.8,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_commission_cash","base_2028q3_cash_tax","base_2028q3_payroll","base_2028q3_special_cash","base_2028q3_wc_use"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":30.299999999999997,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_cash_before_uses","base_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q3_ppe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":8.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":9.8,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_ppe","base_2028q3_software"]},"source_url":null,"source_date":null},{"id":"base_2028q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":20.499999999999996,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_cfo","base_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q3_asset_sales","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_card_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":22.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_acquisition_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_debt_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_with_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":20.499999999999996,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_fcf","base_2028q3_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_2028q3_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_additional_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":24.019,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_card_funding","base_2028q3_acquisition_cash","base_2028q3_debt_principal","base_2028q3_award_withholding"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-3.519000000000002,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_cash_with_sales","base_2028q3_additional_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q4_gbv","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3400.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_payment_volume","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1900.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_gbv_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.1333333333333333,"period":"2028Q4","formula":{"op":"divide","refs":["base_2028q4_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"base_2028q4_payment_ratio","case":"base","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.4615384615384615,"period":"2028Q4","formula":{"op":"divide","refs":["base_2028q4_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"base_2028q4_booking_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_gbv_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.9066666666666667,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_gbv_ratio","base_2028q4_booking_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q4_payment_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_payment_weighted","case":"base","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.2923076923076923,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_payment_ratio","base_2028q4_payment_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q4_activity_index","case":"base","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.1989743589743591,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_gbv_weighted","base_2028q4_payment_weighted"]},"source_url":null,"source_date":null},{"id":"base_2028q4_monetization","case":"base","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9705873115883549,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_usage","case":"base","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":246.00000000000006,"period":"2028Q4","formula":{"op":"multiply","refs":["q2_usage","base_2028q4_activity_index","base_2028q4_monetization"]},"source_url":null,"source_date":null},{"id":"base_2028q4_subscriptions","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":36.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":282.00000000000006,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_usage","base_2028q4_subscriptions"]},"source_url":null,"source_date":null},{"id":"base_2028q4_adj_gross_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.755,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_adj_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":212.91000000000005,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_revenue","base_2028q4_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cogs_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":4.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":208.91000000000005,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_adj_gross_profit","base_2028q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q4_adjusted_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":192.91,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":20.000000000000057,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_adj_gross_profit","base_2028q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"base_2028q4_payroll","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.7,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_special_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":60.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_acquired_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_gaap_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":64.7,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_sbc","base_2028q4_payroll","base_2028q4_acquired_amort","base_2028q4_special_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-44.699999999999946,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_adj_operating_income","base_2028q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q4_ordinary_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":8.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_commission_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":5.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_net_interest_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":34.00000000000006,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_adj_operating_income","base_2028q4_ordinary_da","base_2028q4_commission_amort","base_2028q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"base_2028q4_commission_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":20.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":4.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_wc_use","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":10.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":37.7,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_commission_cash","base_2028q4_cash_tax","base_2028q4_payroll","base_2028q4_special_cash","base_2028q4_wc_use"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":-3.699999999999946,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_cash_before_uses","base_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q4_ppe","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_software","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":8.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":10.5,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_ppe","base_2028q4_software"]},"source_url":null,"source_date":null},{"id":"base_2028q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-14.199999999999946,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_cfo","base_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q4_asset_sales","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_card_funding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":18.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_acquisition_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_debt_principal","case":"base","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_with_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-14.199999999999946,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_fcf","base_2028q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_2028q4_award_withholding","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_additional_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":20.019,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_card_funding","base_2028q4_acquisition_cash","base_2028q4_debt_principal","base_2028q4_award_withholding"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cash_after_claims","case":"base","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-34.218999999999944,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_cash_with_sales","base_2028q4_additional_uses"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":930.0000000000001,"period":"FY2027","formula":{"op":"sum","refs":["h1_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":689.4431450000002,"period":"FY2027","formula":{"op":"sum","refs":["h1_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-102.87299999999998,"period":"FY2027","formula":{"op":"sum","refs":["h1_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income proxy ($M)","value":84.00000000000003,"period":"FY2027","formula":{"op":"sum","refs":["h1_adj_operating_income","base_2027q3_adj_operating_income","base_2027q4_adj_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":28.094000000000023,"period":"FY2027","formula":{"op":"sum","refs":["h1_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":"Gross cash PP&E and software ($M)","value":25.787,"period":"FY2027","formula":{"op":"sum","refs":["h1_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less gross PP&E/software ($M)","value":2.3070000000000235,"period":"FY2027","formula":{"op":"sum","refs":["h1_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_asset_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Asset-sale cash ($M)","value":2.647,"period":"FY2027","formula":{"op":"sum","refs":["h1_asset_sales","base_2027q3_asset_sales","base_2027q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_fy2027_card_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Corporate-card receivable investment ($M)","value":30.967,"period":"FY2027","formula":{"op":"sum","refs":["h1_card_funding","base_2027q3_card_funding","base_2027q4_card_funding"]},"source_url":null,"source_date":null},{"id":"base_fy2027_acquisition_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquisition cash sensitivity ($M)","value":60.0,"period":"FY2027","formula":{"op":"sum","refs":["h1_acquisition_cash","base_2027q3_acquisition_cash","base_2027q4_acquisition_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2027_debt_principal","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Scheduled small-note principal ($M)","value":1.31,"period":"FY2027","formula":{"op":"sum","refs":["h1_debt_principal","base_2027q3_debt_principal","base_2027q4_debt_principal"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_claims","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 card funding and capital claims ($M)","value":-91.75999999999998,"period":"FY2027","formula":{"op":"sum","refs":["h1_cash_after_claims","base_2027q3_cash_after_claims","base_2027q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"base_fy2028_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":1186.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_revenue","base_2028q2_revenue","base_2028q3_revenue","base_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2028_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":880.6300000000001,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_gross_profit","base_2028q2_gross_profit","base_2028q3_gross_profit","base_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2028_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-99.19999999999995,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_operating_income","base_2028q2_operating_income","base_2028q3_operating_income","base_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2028_adj_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income proxy ($M)","value":141.00000000000006,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_adj_operating_income","base_2028q2_adj_operating_income","base_2028q3_adj_operating_income","base_2028q4_adj_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2028_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":52.20000000000005,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_cfo","base_2028q2_cfo","base_2028q3_cfo","base_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2028_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":"Gross cash PP&E and software ($M)","value":37.8,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_capex","base_2028q2_capex","base_2028q3_capex","base_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2028_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less gross PP&E/software ($M)","value":14.400000000000052,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_fcf","base_2028q2_fcf","base_2028q3_fcf","base_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2028_asset_sales","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Asset-sale cash ($M)","value":0.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_asset_sales","base_2028q2_asset_sales","base_2028q3_asset_sales","base_2028q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"base_fy2028_card_funding","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Corporate-card receivable investment ($M)","value":72.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_card_funding","base_2028q2_card_funding","base_2028q3_card_funding","base_2028q4_card_funding"]},"source_url":null,"source_date":null},{"id":"base_fy2028_acquisition_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquisition cash sensitivity ($M)","value":0.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_acquisition_cash","base_2028q2_acquisition_cash","base_2028q3_acquisition_cash","base_2028q4_acquisition_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2028_debt_principal","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Scheduled small-note principal ($M)","value":0.076,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_debt_principal","base_2028q2_debt_principal","base_2028q3_debt_principal","base_2028q4_debt_principal"]},"source_url":null,"source_date":null},{"id":"base_fy2028_cash_after_claims","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 card funding and capital claims ($M)","value":-65.67599999999995,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_cash_after_claims","base_2028q2_cash_after_claims","base_2028q3_cash_after_claims","base_2028q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gbv","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3480.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_payment_volume","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1520.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gbv_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.16,"period":"2027Q3","formula":{"op":"divide","refs":["upside_2027q3_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_payment_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.1692307692307693,"period":"2027Q3","formula":{"op":"divide","refs":["upside_2027q3_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_booking_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gbv_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.9279999999999999,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_gbv_ratio","upside_2027q3_booking_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_payment_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_payment_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.23384615384615387,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_payment_ratio","upside_2027q3_payment_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_activity_index","case":"upside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.1618461538461538,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_gbv_weighted","upside_2027q3_payment_weighted"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_monetization","case":"upside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.989388929944684,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_usage","case":"upside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":242.99999999999994,"period":"2027Q3","formula":{"op":"multiply","refs":["q2_usage","upside_2027q3_activity_index","upside_2027q3_monetization"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_subscriptions","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":24.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":266.99999999999994,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_usage","upside_2027q3_subscriptions"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adj_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.775,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_adj_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":206.92499999999995,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_revenue","upside_2027q3_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cogs_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":203.92499999999995,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_adj_gross_profit","upside_2027q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adjusted_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":164.925,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":41.99999999999994,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_adj_gross_profit","upside_2027q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":45.0,"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 including BoomPop allowance","value":1.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":49.6,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_sbc","upside_2027q3_payroll","upside_2027q3_acquired_amort","upside_2027q3_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-7.600000000000058,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_adj_operating_income","upside_2027q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ordinary_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":5.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":51.49999999999994,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_adj_operating_income","upside_2027q3_ordinary_da","upside_2027q3_commission_amort","upside_2027q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_commission_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":13.0,"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 tax","value":3.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_wc_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":27.2,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_commission_cash","upside_2027q3_cash_tax","upside_2027q3_payroll","upside_2027q3_special_cash","upside_2027q3_wc_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":24.299999999999944,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_uses","upside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ppe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":6.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":7.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_ppe","upside_2027q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":17.299999999999944,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_asset_sales","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_card_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":15.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_acquisition_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":30.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_debt_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.3955,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_with_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":17.299999999999944,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_fcf","upside_2027q3_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_additional_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":47.3955,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_card_funding","upside_2027q3_acquisition_cash","upside_2027q3_debt_principal","upside_2027q3_award_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-30.095500000000055,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_with_sales","upside_2027q3_additional_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gbv","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3100.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_payment_volume","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1570.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gbv_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.0333333333333334,"period":"2027Q4","formula":{"op":"divide","refs":["upside_2027q4_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_payment_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.2076923076923076,"period":"2027Q4","formula":{"op":"divide","refs":["upside_2027q4_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_booking_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gbv_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":0.8266666666666668,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_gbv_ratio","upside_2027q4_booking_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_payment_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_payment_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.24153846153846154,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_payment_ratio","upside_2027q4_payment_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_activity_index","case":"upside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.0682051282051284,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_gbv_weighted","upside_2027q4_payment_weighted"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_monetization","case":"upside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9654087548048645,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_usage","case":"upside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":218.00000000000006,"period":"2027Q4","formula":{"op":"multiply","refs":["q2_usage","upside_2027q4_activity_index","upside_2027q4_monetization"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_subscriptions","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":26.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":244.00000000000006,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_usage","upside_2027q4_subscriptions"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adj_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.775,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_adj_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":189.10000000000005,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_revenue","upside_2027q4_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cogs_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":185.90000000000006,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_adj_gross_profit","upside_2027q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adjusted_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":173.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":16.000000000000057,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_adj_gross_profit","upside_2027q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":48.0,"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 including BoomPop allowance","value":1.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":52.699999999999996,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_sbc","upside_2027q4_payroll","upside_2027q4_acquired_amort","upside_2027q4_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-36.69999999999994,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_adj_operating_income","upside_2027q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ordinary_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":6.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":26.400000000000055,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_adj_operating_income","upside_2027q4_ordinary_da","upside_2027q4_commission_amort","upside_2027q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_commission_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":14.5,"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 tax","value":3.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_wc_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":12.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":33.1,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_commission_cash","upside_2027q4_cash_tax","upside_2027q4_payroll","upside_2027q4_special_cash","upside_2027q4_wc_use"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":-6.699999999999946,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_uses","upside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ppe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":6.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":7.7,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_ppe","upside_2027q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":-14.399999999999945,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_asset_sales","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_card_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":18.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_acquisition_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_debt_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.3955,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_with_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":-14.399999999999945,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_fcf","upside_2027q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_additional_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":20.3955,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_card_funding","upside_2027q4_acquisition_cash","upside_2027q4_debt_principal","upside_2027q4_award_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-34.79549999999995,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_with_sales","upside_2027q4_additional_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_gbv","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":3950.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_payment_volume","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1750.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_gbv_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.3166666666666667,"period":"2028Q1","formula":{"op":"divide","refs":["upside_2028q1_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_payment_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.3461538461538463,"period":"2028Q1","formula":{"op":"divide","refs":["upside_2028q1_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_booking_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_gbv_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":1.0533333333333335,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_gbv_ratio","upside_2028q1_booking_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_payment_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_payment_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.2692307692307693,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_payment_ratio","upside_2028q1_payment_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_activity_index","case":"upside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.3225641025641028,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_gbv_weighted","upside_2028q1_payment_weighted"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_monetization","case":"upside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9871922770851285,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_usage","case":"upside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":276.0000000000001,"period":"2028Q1","formula":{"op":"multiply","refs":["q2_usage","upside_2028q1_activity_index","upside_2028q1_monetization"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_subscriptions","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":31.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":307.0000000000001,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_usage","upside_2028q1_subscriptions"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_adj_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.775,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_adj_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":237.9250000000001,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_revenue","upside_2028q1_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cogs_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":234.5250000000001,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_adj_gross_profit","upside_2028q1_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_adjusted_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":194.925,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":43.000000000000085,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_adj_gross_profit","upside_2028q1_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":51.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":55.4,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_sbc","upside_2028q1_payroll","upside_2028q1_acquired_amort","upside_2028q1_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-12.399999999999913,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_adj_operating_income","upside_2028q1_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_ordinary_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":6.5,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":3.8,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":54.30000000000008,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_adj_operating_income","upside_2028q1_ordinary_da","upside_2028q1_commission_amort","upside_2028q1_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_commission_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":16.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":3.6,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_wc_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":12.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":34.0,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_commission_cash","upside_2028q1_cash_tax","upside_2028q1_payroll","upside_2028q1_special_cash","upside_2028q1_wc_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":20.300000000000082,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_cash_before_uses","upside_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_ppe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.4,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":7.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":8.4,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_ppe","upside_2028q1_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":11.900000000000082,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_cfo","upside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_asset_sales","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_card_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":22.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_acquisition_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_debt_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_with_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":11.900000000000082,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_fcf","upside_2028q1_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_additional_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":24.019,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_card_funding","upside_2028q1_acquisition_cash","upside_2028q1_debt_principal","upside_2028q1_award_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-12.118999999999916,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_cash_with_sales","upside_2028q1_additional_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_gbv","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":4300.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_payment_volume","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":1980.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_gbv_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.4333333333333333,"period":"2028Q2","formula":{"op":"divide","refs":["upside_2028q2_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_payment_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.523076923076923,"period":"2028Q2","formula":{"op":"divide","refs":["upside_2028q2_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_booking_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_gbv_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":1.1466666666666667,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_gbv_ratio","upside_2028q2_booking_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_payment_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_payment_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.3046153846153846,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_payment_ratio","upside_2028q2_payment_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_activity_index","case":"upside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.4512820512820515,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_gbv_weighted","upside_2028q2_payment_weighted"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_monetization","case":"upside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":1.0072007793365425,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_usage","case":"upside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":309.0,"period":"2028Q2","formula":{"op":"multiply","refs":["q2_usage","upside_2028q2_activity_index","upside_2028q2_monetization"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_subscriptions","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":36.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":345.0,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_usage","upside_2028q2_subscriptions"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_adj_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.775,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_adj_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":267.375,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_revenue","upside_2028q2_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cogs_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.6,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":263.775,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_adj_gross_profit","upside_2028q2_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_adjusted_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":210.375,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":57.0,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_adj_gross_profit","upside_2028q2_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":54.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":58.5,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_sbc","upside_2028q2_payroll","upside_2028q2_acquired_amort","upside_2028q2_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-1.5,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_adj_operating_income","upside_2028q2_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_ordinary_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":7.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":4.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":69.2,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_adj_operating_income","upside_2028q2_ordinary_da","upside_2028q2_commission_amort","upside_2028q2_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_commission_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":17.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":3.9,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_wc_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":15.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":38.9,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_commission_cash","upside_2028q2_cash_tax","upside_2028q2_payroll","upside_2028q2_special_cash","upside_2028q2_wc_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":30.300000000000004,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_cash_before_uses","upside_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_ppe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.6,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":7.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":9.1,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_ppe","upside_2028q2_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":21.200000000000003,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_cfo","upside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_asset_sales","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_card_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":27.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_acquisition_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_debt_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_with_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":21.200000000000003,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_fcf","upside_2028q2_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_additional_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":29.019,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_card_funding","upside_2028q2_acquisition_cash","upside_2028q2_debt_principal","upside_2028q2_award_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-7.8189999999999955,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_cash_with_sales","upside_2028q2_additional_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_gbv","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":4900.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_payment_volume","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":2300.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_gbv_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.6333333333333333,"period":"2028Q3","formula":{"op":"divide","refs":["upside_2028q3_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_payment_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.7692307692307692,"period":"2028Q3","formula":{"op":"divide","refs":["upside_2028q3_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_booking_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_gbv_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":1.3066666666666666,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_gbv_ratio","upside_2028q3_booking_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_payment_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_payment_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.35384615384615387,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_payment_ratio","upside_2028q3_payment_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_activity_index","case":"upside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.6605128205128206,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_gbv_weighted","upside_2028q3_payment_weighted"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_monetization","case":"upside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":1.0113361187840766,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_usage","case":"upside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":355.0,"period":"2028Q3","formula":{"op":"multiply","refs":["q2_usage","upside_2028q3_activity_index","upside_2028q3_monetization"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_subscriptions","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":42.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":397.0,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_usage","upside_2028q3_subscriptions"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_adj_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.775,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_adj_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":307.675,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_revenue","upside_2028q3_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cogs_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":3.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":303.875,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_adj_gross_profit","upside_2028q3_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_adjusted_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":226.675,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":81.0,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_adj_gross_profit","upside_2028q3_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":57.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":61.6,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_sbc","upside_2028q3_payroll","upside_2028q3_acquired_amort","upside_2028q3_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":19.4,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_adj_operating_income","upside_2028q3_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_ordinary_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":7.5,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":4.6,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":94.1,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_adj_operating_income","upside_2028q3_ordinary_da","upside_2028q3_commission_amort","upside_2028q3_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_commission_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":19.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":4.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_wc_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":18.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":43.8,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_commission_cash","upside_2028q3_cash_tax","upside_2028q3_payroll","upside_2028q3_special_cash","upside_2028q3_wc_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":50.3,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_cash_before_uses","upside_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_ppe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":1.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":8.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":9.8,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_ppe","upside_2028q3_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":40.5,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_cfo","upside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_asset_sales","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_card_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":32.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_acquisition_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_debt_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_with_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":40.5,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_fcf","upside_2028q3_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_additional_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":34.019,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_card_funding","upside_2028q3_acquisition_cash","upside_2028q3_debt_principal","upside_2028q3_award_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":6.481000000000002,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_cash_with_sales","upside_2028q3_additional_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_gbv","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross booking volume","value":4100.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_payment_volume","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Card payment volume","value":2450.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_gbv_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize booked travel volume; not revenue.","label":"GBV versus Q2","value":1.3666666666666667,"period":"2028Q4","formula":{"op":"divide","refs":["upside_2028q4_gbv","q2_gbv"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_payment_ratio","case":"upside","kind":"derived","unit":"ratio","basis":"Normalize settled card spend; not revenue.","label":"Card volume versus Q2","value":1.8846153846153846,"period":"2028Q4","formula":{"op":"divide","refs":["upside_2028q4_payment_volume","q2_payment_volume"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_booking_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed booking weight","value":0.8,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_gbv_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Desk weight, not disclosed travel revenue share.","label":"Weighted booking activity","value":1.0933333333333335,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_gbv_ratio","upside_2028q4_booking_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_payment_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Assumed card weight","value":0.2,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_payment_weighted","case":"upside","kind":"derived","unit":"ratio","basis":"Complementary desk activity weight.","label":"Weighted payment activity","value":0.3769230769230769,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_payment_ratio","upside_2028q4_payment_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_activity_index","case":"upside","kind":"derived","unit":"ratio","basis":"Dimensionless weighted sensitivity; dollar volumes are never added as company sales.","label":"Combined usage activity index","value":1.4702564102564104,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_gbv_weighted","upside_2028q4_payment_weighted"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_monetization","case":"upside","kind":"assumption","unit":"ratio","basis":"Initial base calibration fits recognized revenue guidance; captures mixed travel/card yield and recognition timing, not a pure take rate.","label":"Monetization/mix versus reference","value":0.9652450230518743,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_usage","case":"upside","kind":"derived","unit":"USD_millions","basis":"Activity and realization vary independently.","label":"Usage-based revenue","value":300.0,"period":"2028Q4","formula":{"op":"multiply","refs":["q2_usage","upside_2028q4_activity_index","upside_2028q4_monetization"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_subscriptions","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Subscription revenue","value":49.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"No separate BoomPop uplift; company expects no material guidance impact.","label":"Consolidated revenue","value":349.0,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_usage","upside_2028q4_subscriptions"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_adj_gross_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Adjusted gross margin","value":0.775,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_adj_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Includes processing, travel support and ordinary infrastructure cost.","label":"Adjusted gross profit","value":270.475,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_revenue","upside_2028q4_adj_gross_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cogs_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Allocation of total GAAP adjustments below, not extra operating expense.","label":"COGS SBC and acquired amortization","value":4.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"No change to agent/principal revenue scope.","label":"GAAP gross profit proxy","value":266.475,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_adj_gross_profit","upside_2028q4_cogs_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_adjusted_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expense","value":221.47500000000002,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Base remaining-year cost budget reconciles to management Q3 and annual midpoints.","label":"Non-GAAP operating income proxy","value":49.0,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_adj_gross_profit","upside_2028q4_adjusted_opex"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_payroll","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Employer payroll taxes on SBC","value":1.7,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_special_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Transition restructuring and integration expense","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary SBC","value":60.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_acquired_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Acquired intangible amortization including BoomPop allowance","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_gaap_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Purchase-price allocation unavailable; allowance is explicitly a desk input.","label":"SBC payroll acquired amortization and transition","value":64.7,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_sbc","upside_2028q4_payroll","upside_2028q4_acquired_amort","upside_2028q4_special_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"No repeated property-disposal gain.","label":"GAAP operating income proxy","value":-15.700000000000003,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_adj_operating_income","upside_2028q4_gaap_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_ordinary_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Ordinary depreciation and software amortization","value":8.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_commission_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Commission amortization","value":5.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_net_interest_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Investment income less borrowing cash interest","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Acquired amortization already excluded from adjusted income; it is not added again.","label":"Adjusted earnings plus ordinary noncash costs","value":63.0,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_adj_operating_income","upside_2028q4_ordinary_da","upside_2028q4_commission_amort","upside_2028q4_net_interest_cash"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_commission_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Contract acquisition cash","value":20.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":4.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_wc_use","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net supplier receivable and other operating cash use","value":16.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Card receivable investment is excluded here and deducted below FCF.","label":"Commissions tax payroll transition and working capital","value":43.7,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_commission_cash","upside_2028q4_cash_tax","upside_2028q4_payroll","upside_2028q4_special_cash","upside_2028q4_wc_use"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"No future warehouse/ABL borrowing counted as operating cash.","label":"Operating cash flow proxy","value":19.299999999999997,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_cash_before_uses","upside_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_ppe","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash PP&E","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_software","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash internal-use software","value":8.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes noncash capitalized SBC.","label":"Gross cash PP&E and internal software","value":10.5,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_ppe","upside_2028q4_software"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Asset sales remain separate.","label":"CFO less gross PP&E and software","value":8.799999999999997,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_cfo","upside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_asset_sales","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Asset-sale cash","value":0.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_card_funding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Cash investment before new warehouse borrowing; not a duplicate operating receivable deduction.","label":"Net corporate-card receivable funding","value":28.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_acquisition_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Undisclosed cash/share split: sensitivity inside the up-to-$95M total consideration, not reported deal cash. Assumes payment in September with no later earnout cash.","label":"BoomPop cash portion sensitivity","value":0.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_debt_principal","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Remaining FY2027 $0.791M and FY2028 $0.076M evenly allocated. Warehouse/ABL maturities follow January 2028 model end.","label":"Scheduled small-note principal","value":0.019,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_with_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Comparable with company net-capex convention.","label":"FCF plus disposal proceeds","value":8.799999999999997,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_fcf","upside_2028q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_award_withholding","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Equity-award withholding cash","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_additional_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Excludes fresh financing and employee tax collections.","label":"Card acquisition principal and award cash","value":30.019,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_card_funding","upside_2028q4_acquisition_cash","upside_2028q4_debt_principal","upside_2028q4_award_withholding"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_after_claims","case":"upside","kind":"derived","unit":"USD_millions","basis":"Not a full liquidity balance; restricted-reserve transfers can add uses.","label":"Cash after card funding and capital claims","value":-21.219,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_cash_with_sales","upside_2028q4_additional_uses"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":964.021,"period":"FY2027","formula":{"op":"sum","refs":["h1_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":725.349,"period":"FY2027","formula":{"op":"sum","refs":["h1_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-87.979,"period":"FY2027","formula":{"op":"sum","refs":["h1_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income proxy ($M)","value":98.894,"period":"FY2027","formula":{"op":"sum","refs":["h1_adj_operating_income","upside_2027q3_adj_operating_income","upside_2027q4_adj_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":35.988,"period":"FY2027","formula":{"op":"sum","refs":["h1_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":"Gross cash PP&E and software ($M)","value":25.787,"period":"FY2027","formula":{"op":"sum","refs":["h1_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less gross PP&E/software ($M)","value":10.201,"period":"FY2027","formula":{"op":"sum","refs":["h1_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_asset_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Asset-sale cash ($M)","value":2.647,"period":"FY2027","formula":{"op":"sum","refs":["h1_asset_sales","upside_2027q3_asset_sales","upside_2027q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_card_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Corporate-card receivable investment ($M)","value":37.967,"period":"FY2027","formula":{"op":"sum","refs":["h1_card_funding","upside_2027q3_card_funding","upside_2027q4_card_funding"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_acquisition_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquisition cash sensitivity ($M)","value":30.0,"period":"FY2027","formula":{"op":"sum","refs":["h1_acquisition_cash","upside_2027q3_acquisition_cash","upside_2027q4_acquisition_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_debt_principal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Scheduled small-note principal ($M)","value":1.31,"period":"FY2027","formula":{"op":"sum","refs":["h1_debt_principal","upside_2027q3_debt_principal","upside_2027q4_debt_principal"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_claims","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 card funding and capital claims ($M)","value":-60.866,"period":"FY2027","formula":{"op":"sum","refs":["h1_cash_after_claims","upside_2027q3_cash_after_claims","upside_2027q4_cash_after_claims"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Consolidated revenue ($M)","value":1398.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_revenue","upside_2028q2_revenue","upside_2028q3_revenue","upside_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":1068.65,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_gross_profit","upside_2028q2_gross_profit","upside_2028q3_gross_profit","upside_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP operating income proxy ($M)","value":-10.199999999999918,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_operating_income","upside_2028q2_operating_income","upside_2028q3_operating_income","upside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_adj_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Non-GAAP operating income proxy ($M)","value":230.00000000000009,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_adj_operating_income","upside_2028q2_adj_operating_income","upside_2028q3_adj_operating_income","upside_2028q4_adj_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":120.20000000000009,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_cfo","upside_2028q2_cfo","upside_2028q3_cfo","upside_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_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":"Gross cash PP&E and software ($M)","value":37.8,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_capex","upside_2028q2_capex","upside_2028q3_capex","upside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"CFO less gross PP&E/software ($M)","value":82.40000000000008,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_fcf","upside_2028q2_fcf","upside_2028q3_fcf","upside_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_asset_sales","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Asset-sale cash ($M)","value":0.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_asset_sales","upside_2028q2_asset_sales","upside_2028q3_asset_sales","upside_2028q4_asset_sales"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_card_funding","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Corporate-card receivable investment ($M)","value":109.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_card_funding","upside_2028q2_card_funding","upside_2028q3_card_funding","upside_2028q4_card_funding"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_acquisition_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Acquisition cash sensitivity ($M)","value":0.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_acquisition_cash","upside_2028q2_acquisition_cash","upside_2028q3_acquisition_cash","upside_2028q4_acquisition_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_debt_principal","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Scheduled small-note principal ($M)","value":0.076,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_debt_principal","upside_2028q2_debt_principal","upside_2028q3_debt_principal","upside_2028q4_debt_principal"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_cash_after_claims","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 card funding and capital claims ($M)","value":-34.67599999999991,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_cash_after_claims","upside_2028q2_cash_after_claims","upside_2028q3_cash_after_claims","upside_2028q4_cash_after_claims"]},"source_url":null,"source_date":null}],"title":"Travel and payment activity with card funding and acquisition cash","method":"Separate usage and subscription revenue. Normalize booking and payment volumes to Q2, combine them with an explicitly assumed 80/20 activity weighting, then apply a monetization/mix factor to Q2 usage revenue. This analytical activity index is not a disclosed segment split or a pure travel take rate. Base revenue and adjusted operating profit match Q3 and FY2027 guidance after H1. Bridge to GAAP with SBC, acquired amortization and transition costs; CFO retains cash payroll taxes and up-front commissions. Cash PP&E/software, corporate-card receivable investment, BoomPop cash sensitivity and debt principal follow below CFO.","metrics":{"cfo":"Operating cash flow proxy ($M)","fcf":"CFO less gross PP&E/software ($M)","capex":"Gross cash PP&E and software ($M)","revenue":"Consolidated revenue ($M)","asset_sales":"Asset-sale cash ($M)","card_funding":"Corporate-card receivable investment ($M)","gross_profit":"GAAP gross profit proxy ($M)","debt_principal":"Scheduled small-note principal ($M)","acquisition_cash":"Acquisition cash sensitivity ($M)","operating_income":"GAAP operating income proxy ($M)","cash_after_claims":"Cash after card funding and capital claims ($M)","adj_operating_income":"Non-GAAP operating income proxy ($M)"},"outputs":[{"case":"downside","period":"2027Q3","values":{"cfo":3.300000000000029,"fcf":-3.699999999999971,"capex":7.0,"revenue":244.00000000000003,"asset_sales":0.0,"card_funding":16.0,"gross_profit":176.34000000000003,"debt_principal":0.3955,"acquisition_cash":95.0,"operating_income":-24.599999999999973,"cash_after_claims":-117.09549999999997,"adj_operating_income":25.00000000000003},"metrics":{"cfo":"downside_2027q3_cfo","fcf":"downside_2027q3_fcf","capex":"downside_2027q3_capex","revenue":"downside_2027q3_revenue","asset_sales":"downside_2027q3_asset_sales","card_funding":"downside_2027q3_card_funding","gross_profit":"downside_2027q3_gross_profit","debt_principal":"downside_2027q3_debt_principal","acquisition_cash":"downside_2027q3_acquisition_cash","operating_income":"downside_2027q3_operating_income","cash_after_claims":"downside_2027q3_cash_after_claims","adj_operating_income":"downside_2027q3_adj_operating_income"},"frequency":"quarter","period_end":"2026-10-31"},{"case":"downside","period":"2027Q4","values":{"cfo":-31.700000000000003,"fcf":-39.400000000000006,"capex":7.7,"revenue":200.0,"asset_sales":0.0,"card_funding":18.0,"gross_profit":143.8,"debt_principal":0.3955,"acquisition_cash":0.0,"operating_income":-59.699999999999996,"cash_after_claims":-59.795500000000004,"adj_operating_income":-7.0},"metrics":{"cfo":"downside_2027q4_cfo","fcf":"downside_2027q4_fcf","capex":"downside_2027q4_capex","revenue":"downside_2027q4_revenue","asset_sales":"downside_2027q4_asset_sales","card_funding":"downside_2027q4_card_funding","gross_profit":"downside_2027q4_gross_profit","debt_principal":"downside_2027q4_debt_principal","acquisition_cash":"downside_2027q4_acquisition_cash","operating_income":"downside_2027q4_operating_income","cash_after_claims":"downside_2027q4_cash_after_claims","adj_operating_income":"downside_2027q4_adj_operating_income"},"frequency":"quarter","period_end":"2027-01-31"},{"case":"downside","period":"2028Q1","values":{"cfo":-9.7,"fcf":-18.1,"capex":8.4,"revenue":241.0,"asset_sales":0.0,"card_funding":18.0,"gross_profit":173.73499999999999,"debt_principal":0.019,"acquisition_cash":0.0,"operating_income":-42.4,"cash_after_claims":-38.119,"adj_operating_income":13.0},"metrics":{"cfo":"downside_2028q1_cfo","fcf":"downside_2028q1_fcf","capex":"downside_2028q1_capex","revenue":"downside_2028q1_revenue","asset_sales":"downside_2028q1_asset_sales","card_funding":"downside_2028q1_card_funding","gross_profit":"downside_2028q1_gross_profit","debt_principal":"downside_2028q1_debt_principal","acquisition_cash":"downside_2028q1_acquisition_cash","operating_income":"downside_2028q1_operating_income","cash_after_claims":"downside_2028q1_cash_after_claims","adj_operating_income":"downside_2028q1_adj_operating_income"},"frequency":"quarter","period_end":"2027-04-30"},{"case":"downside","period":"2028Q2","values":{"cfo":-7.699999999999971,"fcf":-16.79999999999997,"capex":9.1,"revenue":254.00000000000003,"asset_sales":0.0,"card_funding":22.0,"gross_profit":183.09000000000003,"debt_principal":0.019,"acquisition_cash":0.0,"operating_income":-40.49999999999997,"cash_after_claims":-40.81899999999997,"adj_operating_income":18.00000000000003},"metrics":{"cfo":"downside_2028q2_cfo","fcf":"downside_2028q2_fcf","capex":"downside_2028q2_capex","revenue":"downside_2028q2_revenue","asset_sales":"downside_2028q2_asset_sales","card_funding":"downside_2028q2_card_funding","gross_profit":"downside_2028q2_gross_profit","debt_principal":"downside_2028q2_debt_principal","acquisition_cash":"downside_2028q2_acquisition_cash","operating_income":"downside_2028q2_operating_income","cash_after_claims":"downside_2028q2_cash_after_claims","adj_operating_income":"downside_2028q2_adj_operating_income"},"frequency":"quarter","period_end":"2027-07-31"},{"case":"downside","period":"FY2027","values":{"cfo":-10.011999999999972,"fcf":-35.79899999999998,"capex":25.787,"revenue":897.0210000000001,"asset_sales":2.647,"card_funding":38.967,"gross_profit":655.664,"debt_principal":1.31,"acquisition_cash":95.0,"operating_income":-127.97899999999996,"cash_after_claims":-172.86599999999999,"adj_operating_income":58.894000000000034},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","asset_sales":"downside_fy2027_asset_sales","card_funding":"downside_fy2027_card_funding","gross_profit":"downside_fy2027_gross_profit","debt_principal":"downside_fy2027_debt_principal","acquisition_cash":"downside_fy2027_acquisition_cash","operating_income":"downside_fy2027_operating_income","cash_after_claims":"downside_fy2027_cash_after_claims","adj_operating_income":"downside_fy2027_adj_operating_income"},"frequency":"year","period_end":"2027-01-31"},{"case":"downside","period":"FY2028","values":{"cfo":-47.79999999999997,"fcf":-85.59999999999997,"capex":37.8,"revenue":1011.0,"asset_sales":0.0,"card_funding":87.0,"gross_profit":728.2850000000001,"debt_principal":0.076,"acquisition_cash":0.0,"operating_income":-179.2,"cash_after_claims":-180.67599999999993,"adj_operating_income":61.00000000000003},"metrics":{"cfo":"downside_fy2028_cfo","fcf":"downside_fy2028_fcf","capex":"downside_fy2028_capex","revenue":"downside_fy2028_revenue","asset_sales":"downside_fy2028_asset_sales","card_funding":"downside_fy2028_card_funding","gross_profit":"downside_fy2028_gross_profit","debt_principal":"downside_fy2028_debt_principal","acquisition_cash":"downside_fy2028_acquisition_cash","operating_income":"downside_fy2028_operating_income","cash_after_claims":"downside_fy2028_cash_after_claims","adj_operating_income":"downside_fy2028_adj_operating_income"},"frequency":"year","period_end":"2028-01-31"},{"case":"base","period":"2027Q3","values":{"cfo":21.30000000000003,"fcf":14.30000000000003,"capex":7.0,"revenue":254.00000000000006,"asset_sales":0.0,"card_funding":12.0,"gross_profit":188.77000000000004,"debt_principal":0.3955,"acquisition_cash":60.0,"operating_income":-13.599999999999973,"cash_after_claims":-60.09549999999997,"adj_operating_income":36.00000000000003},"metrics":{"cfo":"base_2027q3_cfo","fcf":"base_2027q3_fcf","capex":"base_2027q3_capex","revenue":"base_2027q3_revenue","asset_sales":"base_2027q3_asset_sales","card_funding":"base_2027q3_card_funding","gross_profit":"base_2027q3_gross_profit","debt_principal":"base_2027q3_debt_principal","acquisition_cash":"base_2027q3_acquisition_cash","operating_income":"base_2027q3_operating_income","cash_after_claims":"base_2027q3_cash_after_claims","adj_operating_income":"base_2027q3_adj_operating_income"},"frequency":"quarter","period_end":"2026-10-31"},{"case":"base","period":"2027Q4","values":{"cfo":-11.594000000000008,"fcf":-19.294000000000008,"capex":7.7,"revenue":222.979,"asset_sales":0.0,"card_funding":14.0,"gross_profit":165.14914500000003,"debt_principal":0.3955,"acquisition_cash":0.0,"operating_income":-45.594,"cash_after_claims":-35.68950000000001,"adj_operating_income":7.1059999999999945},"metrics":{"cfo":"base_2027q4_cfo","fcf":"base_2027q4_fcf","capex":"base_2027q4_capex","revenue":"base_2027q4_revenue","asset_sales":"base_2027q4_asset_sales","card_funding":"base_2027q4_card_funding","gross_profit":"base_2027q4_gross_profit","debt_principal":"base_2027q4_debt_principal","acquisition_cash":"base_2027q4_acquisition_cash","operating_income":"base_2027q4_operating_income","cash_after_claims":"base_2027q4_cash_after_claims","adj_operating_income":"base_2027q4_adj_operating_income"},"frequency":"quarter","period_end":"2027-01-31"},{"case":"base","period":"2028Q1","values":{"cfo":11.299999999999997,"fcf":2.899999999999997,"capex":8.4,"revenue":277.0,"asset_sales":0.0,"card_funding":14.0,"gross_profit":205.73499999999999,"debt_principal":0.019,"acquisition_cash":0.0,"operating_income":-25.4,"cash_after_claims":-13.119000000000002,"adj_operating_income":30.0},"metrics":{"cfo":"base_2028q1_cfo","fcf":"base_2028q1_fcf","capex":"base_2028q1_capex","revenue":"base_2028q1_revenue","asset_sales":"base_2028q1_asset_sales","card_funding":"base_2028q1_card_funding","gross_profit":"base_2028q1_gross_profit","debt_principal":"base_2028q1_debt_principal","acquisition_cash":"base_2028q1_acquisition_cash","operating_income":"base_2028q1_operating_income","cash_after_claims":"base_2028q1_cash_after_claims","adj_operating_income":"base_2028q1_adj_operating_income"},"frequency":"quarter","period_end":"2027-04-30"},{"case":"base","period":"2028Q2","values":{"cfo":14.300000000000004,"fcf":5.200000000000005,"capex":9.1,"revenue":296.0,"asset_sales":0.0,"card_funding":18.0,"gross_profit":219.88,"debt_principal":0.019,"acquisition_cash":0.0,"operating_income":-22.5,"cash_after_claims":-14.818999999999994,"adj_operating_income":36.0},"metrics":{"cfo":"base_2028q2_cfo","fcf":"base_2028q2_fcf","capex":"base_2028q2_capex","revenue":"base_2028q2_revenue","asset_sales":"base_2028q2_asset_sales","card_funding":"base_2028q2_card_funding","gross_profit":"base_2028q2_gross_profit","debt_principal":"base_2028q2_debt_principal","acquisition_cash":"base_2028q2_acquisition_cash","operating_income":"base_2028q2_operating_income","cash_after_claims":"base_2028q2_cash_after_claims","adj_operating_income":"base_2028q2_adj_operating_income"},"frequency":"quarter","period_end":"2027-07-31"},{"case":"base","period":"FY2027","values":{"cfo":28.094000000000023,"fcf":2.3070000000000235,"capex":25.787,"revenue":930.0000000000001,"asset_sales":2.647,"card_funding":30.967,"gross_profit":689.4431450000002,"debt_principal":1.31,"acquisition_cash":60.0,"operating_income":-102.87299999999998,"cash_after_claims":-91.75999999999998,"adj_operating_income":84.00000000000003},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","asset_sales":"base_fy2027_asset_sales","card_funding":"base_fy2027_card_funding","gross_profit":"base_fy2027_gross_profit","debt_principal":"base_fy2027_debt_principal","acquisition_cash":"base_fy2027_acquisition_cash","operating_income":"base_fy2027_operating_income","cash_after_claims":"base_fy2027_cash_after_claims","adj_operating_income":"base_fy2027_adj_operating_income"},"frequency":"year","period_end":"2027-01-31"},{"case":"base","period":"FY2028","values":{"cfo":52.20000000000005,"fcf":14.400000000000052,"capex":37.8,"revenue":1186.0,"asset_sales":0.0,"card_funding":72.0,"gross_profit":880.6300000000001,"debt_principal":0.076,"acquisition_cash":0.0,"operating_income":-99.19999999999995,"cash_after_claims":-65.67599999999995,"adj_operating_income":141.00000000000006},"metrics":{"cfo":"base_fy2028_cfo","fcf":"base_fy2028_fcf","capex":"base_fy2028_capex","revenue":"base_fy2028_revenue","asset_sales":"base_fy2028_asset_sales","card_funding":"base_fy2028_card_funding","gross_profit":"base_fy2028_gross_profit","debt_principal":"base_fy2028_debt_principal","acquisition_cash":"base_fy2028_acquisition_cash","operating_income":"base_fy2028_operating_income","cash_after_claims":"base_fy2028_cash_after_claims","adj_operating_income":"base_fy2028_adj_operating_income"},"frequency":"year","period_end":"2028-01-31"},{"case":"upside","period":"2027Q3","values":{"cfo":24.299999999999944,"fcf":17.299999999999944,"capex":7.0,"revenue":266.99999999999994,"asset_sales":0.0,"card_funding":15.0,"gross_profit":203.92499999999995,"debt_principal":0.3955,"acquisition_cash":30.0,"operating_income":-7.600000000000058,"cash_after_claims":-30.095500000000055,"adj_operating_income":41.99999999999994},"metrics":{"cfo":"upside_2027q3_cfo","fcf":"upside_2027q3_fcf","capex":"upside_2027q3_capex","revenue":"upside_2027q3_revenue","asset_sales":"upside_2027q3_asset_sales","card_funding":"upside_2027q3_card_funding","gross_profit":"upside_2027q3_gross_profit","debt_principal":"upside_2027q3_debt_principal","acquisition_cash":"upside_2027q3_acquisition_cash","operating_income":"upside_2027q3_operating_income","cash_after_claims":"upside_2027q3_cash_after_claims","adj_operating_income":"upside_2027q3_adj_operating_income"},"frequency":"quarter","period_end":"2026-10-31"},{"case":"upside","period":"2027Q4","values":{"cfo":-6.699999999999946,"fcf":-14.399999999999945,"capex":7.7,"revenue":244.00000000000006,"asset_sales":0.0,"card_funding":18.0,"gross_profit":185.90000000000006,"debt_principal":0.3955,"acquisition_cash":0.0,"operating_income":-36.69999999999994,"cash_after_claims":-34.79549999999995,"adj_operating_income":16.000000000000057},"metrics":{"cfo":"upside_2027q4_cfo","fcf":"upside_2027q4_fcf","capex":"upside_2027q4_capex","revenue":"upside_2027q4_revenue","asset_sales":"upside_2027q4_asset_sales","card_funding":"upside_2027q4_card_funding","gross_profit":"upside_2027q4_gross_profit","debt_principal":"upside_2027q4_debt_principal","acquisition_cash":"upside_2027q4_acquisition_cash","operating_income":"upside_2027q4_operating_income","cash_after_claims":"upside_2027q4_cash_after_claims","adj_operating_income":"upside_2027q4_adj_operating_income"},"frequency":"quarter","period_end":"2027-01-31"},{"case":"upside","period":"2028Q1","values":{"cfo":20.300000000000082,"fcf":11.900000000000082,"capex":8.4,"revenue":307.0000000000001,"asset_sales":0.0,"card_funding":22.0,"gross_profit":234.5250000000001,"debt_principal":0.019,"acquisition_cash":0.0,"operating_income":-12.399999999999913,"cash_after_claims":-12.118999999999916,"adj_operating_income":43.000000000000085},"metrics":{"cfo":"upside_2028q1_cfo","fcf":"upside_2028q1_fcf","capex":"upside_2028q1_capex","revenue":"upside_2028q1_revenue","asset_sales":"upside_2028q1_asset_sales","card_funding":"upside_2028q1_card_funding","gross_profit":"upside_2028q1_gross_profit","debt_principal":"upside_2028q1_debt_principal","acquisition_cash":"upside_2028q1_acquisition_cash","operating_income":"upside_2028q1_operating_income","cash_after_claims":"upside_2028q1_cash_after_claims","adj_operating_income":"upside_2028q1_adj_operating_income"},"frequency":"quarter","period_end":"2027-04-30"},{"case":"upside","period":"2028Q2","values":{"cfo":30.300000000000004,"fcf":21.200000000000003,"capex":9.1,"revenue":345.0,"asset_sales":0.0,"card_funding":27.0,"gross_profit":263.775,"debt_principal":0.019,"acquisition_cash":0.0,"operating_income":-1.5,"cash_after_claims":-7.8189999999999955,"adj_operating_income":57.0},"metrics":{"cfo":"upside_2028q2_cfo","fcf":"upside_2028q2_fcf","capex":"upside_2028q2_capex","revenue":"upside_2028q2_revenue","asset_sales":"upside_2028q2_asset_sales","card_funding":"upside_2028q2_card_funding","gross_profit":"upside_2028q2_gross_profit","debt_principal":"upside_2028q2_debt_principal","acquisition_cash":"upside_2028q2_acquisition_cash","operating_income":"upside_2028q2_operating_income","cash_after_claims":"upside_2028q2_cash_after_claims","adj_operating_income":"upside_2028q2_adj_operating_income"},"frequency":"quarter","period_end":"2027-07-31"},{"case":"upside","period":"FY2027","values":{"cfo":35.988,"fcf":10.201,"capex":25.787,"revenue":964.021,"asset_sales":2.647,"card_funding":37.967,"gross_profit":725.349,"debt_principal":1.31,"acquisition_cash":30.0,"operating_income":-87.979,"cash_after_claims":-60.866,"adj_operating_income":98.894},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","asset_sales":"upside_fy2027_asset_sales","card_funding":"upside_fy2027_card_funding","gross_profit":"upside_fy2027_gross_profit","debt_principal":"upside_fy2027_debt_principal","acquisition_cash":"upside_fy2027_acquisition_cash","operating_income":"upside_fy2027_operating_income","cash_after_claims":"upside_fy2027_cash_after_claims","adj_operating_income":"upside_fy2027_adj_operating_income"},"frequency":"year","period_end":"2027-01-31"},{"case":"upside","period":"FY2028","values":{"cfo":120.20000000000009,"fcf":82.40000000000008,"capex":37.8,"revenue":1398.0,"asset_sales":0.0,"card_funding":109.0,"gross_profit":1068.65,"debt_principal":0.076,"acquisition_cash":0.0,"operating_income":-10.199999999999918,"cash_after_claims":-34.67599999999991,"adj_operating_income":230.00000000000009},"metrics":{"cfo":"upside_fy2028_cfo","fcf":"upside_fy2028_fcf","capex":"upside_fy2028_capex","revenue":"upside_fy2028_revenue","asset_sales":"upside_fy2028_asset_sales","card_funding":"upside_fy2028_card_funding","gross_profit":"upside_fy2028_gross_profit","debt_principal":"upside_fy2028_debt_principal","acquisition_cash":"upside_fy2028_acquisition_cash","operating_income":"upside_fy2028_operating_income","cash_after_claims":"upside_fy2028_cash_after_claims","adj_operating_income":"upside_fy2028_adj_operating_income"},"frequency":"year","period_end":"2028-01-31"}],"highlights":["q2_usage","q2_subscriptions","q2_gbv","q2_payment_volume","q3_revenue","fy27_revenue","fy27_adj_op","h1_fcf","h1_company_fcf","h1_card_funding","liquidity","restricted_current","card_receivables","warehouse_debt","abl_debt","boompop_max","supplier_payables","customer_deposits"],"limitations":["Fiscal year ends January 31: July 2026 is FY2027 Q2. Historical fiscal labels are explicitly reviewed; dates/financial amounts are preserved.","GBV includes traveler taxes/fees and is measured at booking; payment volume is card spend. They overlap economically and are not company revenue or amounts to add together as sales.","The 80/20 index is a desk sensitivity because revenue is not split between travel and card economics. Monetization factors absorb product mix and recognition timing; they are not contractual take rates.","BoomPop closed in September for up to $95M cash and shares, subject to adjustments. Cash split and purchase accounting were undisclosed in the reviewed filing. $30M/$60M/$95M cash cases are sensitivities, not reported consideration. Company expects no material guidance impact; no separate acquired sales uplift is added.","Company H1 FCF nets $2.647M asset-sale proceeds. Model FCF uses gross PP&E/software cash; disposal proceeds are shown separately below it. Corporate-card receivables are investing cash and are additional funding uses.","Restricted cash, customer deposits and supplier payables are not interchangeable with freely deployable parent cash. Future warehouse borrowing is excluded from cash after claims.","Warehouse and ABL maturities in February/March 2028 fall just after the FY2028 forecast end. Earlier covenant/borrowing-base repayment can still occur. No EPS, fully diluted ownership or complete cash roll-forward."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}