{"meta":{"as_of":"2026-09-19","revision":3,"skeleton":false,"compiled_at":"2026-09-19T19:06:30.430453+00:00","extract_url":null,"extract_form":null,"authored_hash":"a6335fc629abc3c253a6c7240921ff72","extract_filed":null,"extract_source":"authored","generated_hash":"f8639ed8d3c88f3914666047ab2862e9","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-19"},"model":{"entity":"Nextpower Inc.","source":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","quarters":[{"cfo":{"value":153781000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-30","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":141771000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-30","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":561884000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-11-01","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-24-000025","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":12010000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-30","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":635571000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"Revenues","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":115391000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"NetIncomeLoss","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2024-09-27","eps_diluted":{"value":0.79,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"EarningsPerShareDiluted","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":224795000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"GrossProfit","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":{"value":140503000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-11-01","concept":"LongTermDebtNoncurrent","accession":"0001852131-24-000025","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"shares_diluted":{"value":149079198.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"operating_income":{"value":133475000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"OperatingIncomeLoss","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}},{"cfo":{"value":143840000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-01-30","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":134899000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-01-30","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":693543000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-01-31","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-25-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":8941000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-01-30","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":679363000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"Revenues","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":115283000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"NetIncomeLoss","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2024-12-31","eps_diluted":{"value":0.79,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"EarningsPerShareDiluted","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":240903000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"GrossProfit","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":{"value":138770000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-01-31","concept":"LongTermDebtNoncurrent","accession":"0001852131-25-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"shares_diluted":{"value":149027858.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"operating_income":{"value":150236000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"OperatingIncomeLoss","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}},{"cfo":{"value":237327000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":227247000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":766103000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-05-19","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":10080000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":924342000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"Revenues","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":156794000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"NetIncomeLoss","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2025-03-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":305687000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"GrossProfit","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":{"value":0.0,"provenance":{"form":"10-K","class":"reported","filed":"2025-05-22","concept":"LongTermDebtNoncurrent","accession":"0001852131-25-000021","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":195307000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"OperatingIncomeLoss","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}},{"cfo":{"value":81324000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":70066000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":743402000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-01","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-25-000050","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":11258000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":864253000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"Revenues","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":157183000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetIncomeLoss","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2025-06-27","eps_diluted":{"value":1.04,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"EarningsPerShareDiluted","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":281726000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"GrossProfit","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":150900696.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"operating_income":{"value":186230000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"OperatingIncomeLoss","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}},{"cfo":{"value":186879000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-30","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":171405000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-30","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":845342000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":15474000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-10-30","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":905268000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"Revenues","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":146861000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"NetIncomeLoss","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2025-09-26","eps_diluted":{"value":0.97,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"EarningsPerShareDiluted","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":292860000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"GrossProfit","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":152018105.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"operating_income":{"value":181345000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-10-30","concept":"OperatingIncomeLoss","accession":"0001852131-25-000064","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}},{"cfo":{"value":123280000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-01-30","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":118549000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-01-30","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":952624000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":4731000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-01-30","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":909352000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"Revenues","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":131236000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"NetIncomeLoss","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2025-12-31","eps_diluted":{"value":0.85,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"EarningsPerShareDiluted","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fiscal_label":"2026Q3","gross_profit":{"value":288132000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"GrossProfit","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":153921077.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"operating_income":{"value":176105000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-01-30","concept":"OperatingIncomeLoss","accession":"0001852131-26-000006","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}},{"cfo":{"value":171428000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":153614000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":1094976000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":17814000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":880517000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"Revenues","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":150603000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"NetIncomeLoss","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2026-03-31","eps_diluted":null,"fiscal_label":"2026Q4","gross_profit":{"value":297377000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"GrossProfit","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":null,"operating_income":{"value":153586000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-05-19","concept":"OperatingIncomeLoss","accession":"0001852131-26-000017","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}},{"cfo":{"value":121059000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fcf":{"value":105160000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-03","concept":"NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"cash":{"value":1213898000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"capex":{"value":15899000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"revenue":{"value":935170000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"Revenues","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"net_income":{"value":165355000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"NetIncomeLoss","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"period_end":"2026-07-03","eps_diluted":{"value":1.07,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"EarningsPerShareDiluted","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"fiscal_label":"2027Q1","gross_profit":{"value":335853000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"GrossProfit","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":155141856.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}},"operating_income":{"value":190907000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-03","concept":"OperatingIncomeLoss","accession":"0001852131-26-000048","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001852131.json","retrieved_at":"2026-09-19T19:06:29+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-19T19:06:29+00:00"},"notes":[],"memory":{"as_of":"2026-09-18","bands":{"1d":{"p10":-2.624,"p50":0.056,"p90":2.589,"p_up":0.52},"5d":{"p10":-6.434,"p50":0.398,"p90":6.227,"p_up":0.537},"10d":{"p10":-6.945,"p50":0.273,"p90":7.953,"p_up":0.507}},"state":"down/below/off/stuck/effort/weak/some","reason":null,"coverage":"ok","analogs_n":300,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"The useful test is whether a profitable tracker business can fund a broader power platform without losing operating discipline. More products can deepen a customer relationship, but a larger addressable market is not evidence of earned margins. We would judge the expansion on incremental gross profit after the engineering and integration budget, then on cash collection. Backlog and product awards are evidence of demand, not a timetable for recognized revenue.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Watch project delivery, vendor rebates versus eligible U.S. sales, operating expenses and cash collection together. Broad-platform sales with weaker unit economics, recurring overruns or persistent contract-asset growth would challenge the expansion case."},"no_side":true,"sources":[{"url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","title":"July 30 FY2027 Q1 results and updated guidance","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","title":"August 3 FY2027 Q1 Form 10-Q; credits and subsequent acquisitions","retrieved":"2026-09-19"},{"url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Awarded-U-S--Patent-for-NX-PowerMerge-Solar-Trunk-Bus-Technology-Expands-NX-PowerMerge-Backlog-to-Over-2-GW/default.aspx","title":"August 20 PowerMerge patent and backlog announcement","retrieved":"2026-09-19"},{"url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000026/nxt-20260621.htm","title":"June 22 Zimmermann agreement: cash, shares and contingent terms","retrieved":"2026-09-19"},{"url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Announces-Agreement-to-Acquire-Zimmermann-PV-Steel-Group-Strengthening-Solar-Product-Portfolio-and-Market-Footprint/default.aspx","title":"June 22 proposed Zimmermann acquisition and closing window","retrieved":"2026-09-19"}],"business":{"drivers":["Project timing and execution determine how contracted work becomes revenue.","Domestic content, vendor-credit sharing and product mix drive gross profit.","Expansion costs, acquisitions and working capital determine cash available to owners."],"description":"Nextpower, formerly Nextracker, supplies solar trackers and related structural, electrical and control technologies to utility-scale projects. EPC contractors are its main direct customers. Its expansion into storage and power conversion adds a larger share of plant spending but also integration and development work. Revenue depends on project progress and shipment timing; vendor manufacturing-credit rebates, domestic content and product mix affect gross profit. Contract assets, credit receivables and customer deposits separate accounting earnings from cash."},"earnings":{"source":"estimated from 10-Q filed 2026-08-03 plus 90 days","next_report_date":"2026-11-01"},"identity":{"cik":1852131,"sic":"3674","name":"Nextpower Inc.","symbol":"NXT","cluster":"Energy, materials & power","exchange":"Nasdaq"},"research":{"risks":["Project postponements, customer concentration and tariff changes can shift recognized revenue and margin.","Credit eligibility and supplier sharing may change independently of shipments.","Storage and conversion acquisitions introduce integration, warranty and contingent-payment obligations.","GAAP earnings retain equity compensation; operating cash flow does not measure dilution."],"title":"Can the tracker franchise fund a wider power platform?","question":"How much of current profit is repeatable product economics, and what does expansion cost in cash?","economics":"Q1 FY2027 shows the distinction: $935.2M sales, $190.9M operating income and $121.1M operating cash flow. The filing separately identifies $103.3M of vendor credits. The model strips those credits out of gross profit before adding a scenario for eligible sales and rebate sharing. July guidance includes $50M of incremental power-conversion costs. August PowerMerge backlog above 2 GW supports product adoption, but we assign no undisclosed price per watt or separate revenue to that announcement. The pending Zimmermann deal adds a separate EUR180M closing-cash commitment plus stock and contingent consideration, with expected close in H2 FY2027. July Prevalon/Apex closing cash totals $196M, and their contingent cash maximum is another $199.5M. The total TRA obligation is about $393.2M including its current portion; none of these claims is a PP&E deduction in modeled FCF.","change_note":"First authored review and company-specific operating sensitivities, reviewed through September 19. Includes the July acquisitions and August product announcement; previous filing skeleton remains in revision history.","checkpoints":[{"event":"Next quarterly results","watch":"Reconcile sales and margin to the revised annual outlook; inspect new-product contribution and cash conversion.","timing":"Late October / early November 2026; issuer date not verified","date_status":"estimated"},{"event":"Acquisition and product integration","watch":"Separate closing cash, contingent consideration, stock issuance, integration costs and actual revenue. Do not treat pending transactions as completed.","timing":"As new filings and company updates appear","date_status":"event_driven"},{"event":"Zimmermann transaction","watch":"Verify closing, FX, cash/stock consideration and whether updated outlook includes acquired revenue.","timing":"H2 fiscal 2027 expected close; conditional","date_status":"estimated"}],"countercase":"A broader supplier can reduce procurement and integration complexity for customers, improving product attachment and retention. If that advantage persists, conservative margins and expense budgets may understate the opportunity. Conversely, credit-supported tracker profitability could obscure weaker economics in newly acquired businesses.","limitations":["The model does not allocate an invented revenue split to storage, inverters or eBOS where a reconciled segment series is unavailable.","No complete capital structure, TRA payment forecast, diluted EPS bridge or equity valuation is presented.","Forecast quarters use planning endpoints; future earnings-call dates remain estimates.","The revenue forecast uses the company outlook without a separate Zimmermann addition. Pending acquisition cash, contingent consideration and TRA settlements remain outside CFO less PP&E; it is not cash available for distribution."],"reviewed_at":"2026-09-19"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":1027597299.9999999},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q3","revenue":1127042200.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q4","revenue":1160190500.0},{"eps":null,"as_of":"2026-09-19","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2028Q1","revenue":1124125000.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"q1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 Q1 Revenue","value":935.17,"period":"2027Q1","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"q1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 Q1 GAAP gross profit","value":335.853,"period":"2027Q1","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"q1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 Q1 GAAP operating income","value":190.907,"period":"2027Q1","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"q1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 Q1 Operating cash flow","value":121.059,"period":"2027Q1","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"q1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"FY2027 Q1 Cash capex","value":15.899,"period":"2027Q1","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"q1_us","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"U.S. revenue","value":775.617,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"q1_vendor_credits","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"45X vendor credits in cost of sales","value":103.309,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"q1_tariffs","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Tariffs net of refunds","value":3.921,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"q1_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Cash before July acquisitions","value":1213.898,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"tra_liability","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Long-term TRA liability","value":373.811,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"prevalon_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Approximately $150M paid at closing; excludes stock consideration and contingent payments.","label":"Prevalon closing cash, net of acquired cash","value":150.0,"period":"July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"apex_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Closing cash only; excludes contingent cash consideration.","label":"Apex/Zigor cash paid at closing","value":46.0,"period":"July 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"july_closing_cash","case":"shared","kind":"derived","unit":"USD_millions","basis":"Cash purchase amounts, not the full purchase price or all subsequent uses.","label":"Known July acquisition closing cash","value":196.0,"period":"July 2026","formula":{"op":"sum","refs":["prevalon_cash","apex_cash"]},"source_url":null,"source_date":null},{"id":"q1_core_gross","case":"shared","kind":"derived","unit":"USD_millions","basis":"Analytical bridge removes vendor credits; tariffs remain in the cost base.","label":"GAAP gross profit before vendor credits","value":232.544,"period":"2027Q1","formula":{"op":"subtract","refs":["q1_gross_profit","q1_vendor_credits"]},"source_url":null,"source_date":null},{"id":"q1_core_margin","case":"shared","kind":"derived","unit":"ratio","basis":"Analytical margin, not a company-defined non-GAAP measure.","label":"Gross margin before vendor credits","value":0.2486649486189677,"period":"2027Q1","formula":{"op":"divide","refs":["q1_core_gross","q1_revenue"]},"source_url":null,"source_date":null},{"id":"fy27_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 revenue guidance low","value":4100.0,"period":"FY2027","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"fy27_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 revenue guidance high","value":4400.0,"period":"FY2027","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"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":"fy27_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2027 revenue guidance endpoint sum","value":8500.0,"period":"FY2027","formula":{"op":"sum","refs":["fy27_revenue_guide_low","fy27_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"fy27_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2027 revenue guidance midpoint","value":4250.0,"period":"FY2027","formula":{"op":"divide","refs":["fy27_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"fy27_ebitda_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 adjusted EBITDA guidance low","value":870.0,"period":"FY2027","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"fy27_ebitda_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"FY2027 adjusted EBITDA guidance high","value":930.0,"period":"FY2027","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"fy27_ebitda_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"FY2027 adjusted EBITDA guidance endpoint sum","value":1800.0,"period":"FY2027","formula":{"op":"sum","refs":["fy27_ebitda_guide_low","fy27_ebitda_guide_high"]},"source_url":null,"source_date":null},{"id":"fy27_ebitda_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"FY2027 adjusted EBITDA guidance midpoint","value":900.0,"period":"FY2027","formula":{"op":"divide","refs":["fy27_ebitda_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"expansion_cost_guide","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Included in the company outlook; do not subtract this twice.","label":"Incremental power-conversion costs","value":50.0,"period":"FY2027","formula":null,"source_url":"https://investors.nextpower.com/news/news-details/2026/Nextpower-Reports-Q1-Fiscal-Year-2027-Financial-Results/default.aspx","source_date":"2026-07-30"},{"id":"downside_fy2027_delivery","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk sensitivity to project timing and platform sales. The base FY2027 case uses the guidance midpoint; other cases deliberately stress it.","label":"Delivery factor","value":0.92,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Guidance anchor or prior modeled year times delivery/growth assumption.","label":"Revenue","value":3910.0,"period":"FY2027","formula":{"op":"multiply","refs":["fy27_revenue_guide","downside_fy2027_delivery"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_us_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk geographic mix; credits are linked to U.S. revenue, not all global sales.","label":"U.S. revenue share","value":0.78,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2027_credit_yield","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk proxy for eligible domestic tracker content, supplier sharing and product mix; not a statutory tax rate. Q1 was about 13.3%.","label":"Vendor credits / U.S. revenue","value":0.105,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2027_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Geographic share times consolidated sales.","label":"U.S. revenue","value":3049.8,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy2027_revenue","downside_fy2027_us_mix"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_credits","case":"downside","kind":"derived","unit":"USD_millions","basis":"Eligible-product proxy applied to U.S. revenue; no credit assumed on the rest.","label":"Vendor credits","value":320.229,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy2027_us_revenue","downside_fy2027_credit_yield"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_core_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/pricing/freight/tariff sensitivity; Q1 analytical margin was about 24.9%. Base FY2027 allows a weaker mix than Q1.","label":"Gross margin before vendor credits","value":0.2,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2027_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times margin before vendor credits.","label":"Gross profit before vendor credits","value":782.0,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy2027_revenue","downside_fy2027_core_margin"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Core gross profit plus vendor credits; both are within the GAAP cost-of-sales bridge.","label":"GAAP gross profit","value":1102.229,"period":"FY2027","formula":{"op":"sum","refs":["downside_fy2027_core_gross","downside_fy2027_credits"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk SG&A/R&D budget including equity compensation and expansion costs. FY2027 includes the disclosed $50M power-conversion investment once.","label":"GAAP operating expenses","value":720.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"GAAP gross profit less GAAP operating expenses; not adjusted EBITDA.","label":"GAAP operating income","value":382.22900000000004,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_gross_profit","downside_fy2027_opex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_conversion","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk aggregate cash-conversion sensitivity including working capital, taxes and noncash adjustments; Q1 cash conversion was about 63%.","label":"Operating cash flow / operating income","value":0.55,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Explicit conversion assumption, not a claim that earnings equal cash.","label":"Operating cash flow","value":210.22595000000004,"period":"FY2027","formula":{"op":"multiply","refs":["downside_fy2027_operating_income","downside_fy2027_cash_conversion"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk capacity/product investment budget; excludes acquisition consideration.","label":"Cash purchases of PP&E","value":110.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, TRA payments and financing.","label":"Operating cash flow less capex","value":100.22595000000004,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_cfo","downside_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_delivery","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk sensitivity to project timing and platform sales. The base FY2027 case uses the guidance midpoint; other cases deliberately stress it.","label":"Year-on-year revenue multiplier","value":1.0,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2028_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Guidance anchor or prior modeled year times delivery/growth assumption.","label":"Revenue","value":3910.0,"period":"FY2028","formula":{"op":"multiply","refs":["downside_fy2027_revenue","downside_fy2028_delivery"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_us_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk geographic mix; credits are linked to U.S. revenue, not all global sales.","label":"U.S. revenue share","value":0.76,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2028_credit_yield","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk proxy for eligible domestic tracker content, supplier sharing and product mix; not a statutory tax rate. Q1 was about 13.3%.","label":"Vendor credits / U.S. revenue","value":0.1,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2028_us_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Geographic share times consolidated sales.","label":"U.S. revenue","value":2971.6,"period":"FY2028","formula":{"op":"multiply","refs":["downside_fy2028_revenue","downside_fy2028_us_mix"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_credits","case":"downside","kind":"derived","unit":"USD_millions","basis":"Eligible-product proxy applied to U.S. revenue; no credit assumed on the rest.","label":"Vendor credits","value":297.16,"period":"FY2028","formula":{"op":"multiply","refs":["downside_fy2028_us_revenue","downside_fy2028_credit_yield"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_core_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk product/pricing/freight/tariff sensitivity; Q1 analytical margin was about 24.9%. Base FY2027 allows a weaker mix than Q1.","label":"Gross margin before vendor credits","value":0.18,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2028_core_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Revenue times margin before vendor credits.","label":"Gross profit before vendor credits","value":703.8,"period":"FY2028","formula":{"op":"multiply","refs":["downside_fy2028_revenue","downside_fy2028_core_margin"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Core gross profit plus vendor credits; both are within the GAAP cost-of-sales bridge.","label":"GAAP gross profit","value":1000.96,"period":"FY2028","formula":{"op":"sum","refs":["downside_fy2028_core_gross","downside_fy2028_credits"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk SG&A/R&D budget including equity compensation and expansion costs. FY2027 includes the disclosed $50M power-conversion investment once.","label":"GAAP operating expenses","value":800.0,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2028_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"GAAP gross profit less GAAP operating expenses; not adjusted EBITDA.","label":"GAAP operating income","value":200.96000000000004,"period":"FY2028","formula":{"op":"subtract","refs":["downside_fy2028_gross_profit","downside_fy2028_opex"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_cash_conversion","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk aggregate cash-conversion sensitivity including working capital, taxes and noncash adjustments; Q1 cash conversion was about 63%.","label":"Operating cash flow / operating income","value":0.5,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2028_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Explicit conversion assumption, not a claim that earnings equal cash.","label":"Operating cash flow","value":100.48000000000002,"period":"FY2028","formula":{"op":"multiply","refs":["downside_fy2028_operating_income","downside_fy2028_cash_conversion"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk capacity/product investment budget; excludes acquisition consideration.","label":"Cash purchases of PP&E","value":130.0,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"downside_fy2028_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, TRA payments and financing.","label":"Operating cash flow less capex","value":-29.519999999999982,"period":"FY2028","formula":{"op":"subtract","refs":["downside_fy2028_cfo","downside_fy2028_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_remaining_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining revenue","value":2974.83,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_revenue","q1_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_remaining_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining gross_profit","value":766.376,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_gross_profit","q1_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_remaining_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining operating_income","value":191.32200000000003,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_operating_income","q1_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_remaining_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining cfo","value":89.16695000000004,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_cfo","q1_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_remaining_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining capex","value":94.101,"period":"FY2027","formula":{"op":"subtract","refs":["downside_fy2027_capex","q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year revenue share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 revenue","value":922.1972999999999,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy2027_remaining_revenue","downside_2027q2_revenue_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year gross_profit share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 gross_profit","value":237.57656,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy2027_remaining_gross_profit","downside_2027q2_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year operating_income share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 operating_income","value":59.30982000000001,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy2027_remaining_operating_income","downside_2027q2_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year cfo share","value":0.27,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 cfo","value":24.075076500000012,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy2027_remaining_cfo","downside_2027q2_cfo_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_capex_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year capex share","value":0.32,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 capex","value":30.11232,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_fy2027_remaining_capex","downside_2027q2_capex_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q2 cash after capex","value":-6.037243499999988,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year revenue share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 revenue","value":1011.4422000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy2027_remaining_revenue","downside_2027q3_revenue_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year gross_profit share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 gross_profit","value":260.56784,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy2027_remaining_gross_profit","downside_2027q3_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year operating_income share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 operating_income","value":65.04948000000002,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy2027_remaining_operating_income","downside_2027q3_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year cfo share","value":0.33,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 cfo","value":29.425093500000017,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy2027_remaining_cfo","downside_2027q3_cfo_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year capex share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 capex","value":31.99434,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_fy2027_remaining_capex","downside_2027q3_capex_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q3 cash after capex","value":-2.5692464999999842,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year revenue share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 revenue","value":1041.1905,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy2027_remaining_revenue","downside_2027q4_revenue_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year gross_profit share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 gross_profit","value":268.23159999999996,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy2027_remaining_gross_profit","downside_2027q4_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year operating_income share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 operating_income","value":66.96270000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy2027_remaining_operating_income","downside_2027q4_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year cfo share","value":0.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 cfo","value":35.66678000000002,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy2027_remaining_cfo","downside_2027q4_cfo_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year capex share","value":0.34,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 capex","value":31.99434,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_fy2027_remaining_capex","downside_2027q4_capex_weight"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q4 cash after capex","value":3.672440000000016,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_revenue_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year revenue share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 revenue","value":899.3000000000001,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_fy2028_revenue","downside_2028q1_revenue_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_gross_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year gross_profit share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 gross_profit","value":230.22080000000003,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_fy2028_gross_profit","downside_2028q1_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_operating_income_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year operating_income share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 operating_income","value":46.22080000000001,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_fy2028_operating_income","downside_2028q1_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cfo_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year cfo share","value":0.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 cfo","value":20.096000000000004,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_fy2028_cfo","downside_2028q1_cfo_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_capex_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year capex share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 capex","value":29.900000000000002,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_fy2028_capex","downside_2028q1_capex_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q1 cash after capex","value":-9.803999999999998,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_cfo","downside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_revenue_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year revenue share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 revenue","value":977.5,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_fy2028_revenue","downside_2028q2_revenue_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_gross_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year gross_profit share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 gross_profit","value":250.24,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_fy2028_gross_profit","downside_2028q2_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_operating_income_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year operating_income share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 operating_income","value":50.24000000000001,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_fy2028_operating_income","downside_2028q2_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cfo_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year cfo share","value":0.24,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 cfo","value":24.115200000000005,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_fy2028_cfo","downside_2028q2_cfo_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_capex_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year capex share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 capex","value":32.5,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_fy2028_capex","downside_2028q2_capex_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q2 cash after capex","value":-8.384799999999995,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_cfo","downside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_revenue_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year revenue share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 revenue","value":1016.6,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_fy2028_revenue","downside_2028q3_revenue_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_gross_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year gross_profit share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 gross_profit","value":260.24960000000004,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_fy2028_gross_profit","downside_2028q3_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_operating_income_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year operating_income share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 operating_income","value":52.24960000000001,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_fy2028_operating_income","downside_2028q3_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cfo_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year cfo share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 cfo","value":26.124800000000004,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_fy2028_cfo","downside_2028q3_cfo_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_capex_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year capex share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 capex","value":33.800000000000004,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_fy2028_capex","downside_2028q3_capex_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q3 cash after capex","value":-7.6752,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_cfo","downside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_revenue_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year revenue share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 revenue","value":1016.6,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_fy2028_revenue","downside_2028q4_revenue_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_gross_profit_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year gross_profit share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 gross_profit","value":260.24960000000004,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_fy2028_gross_profit","downside_2028q4_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_operating_income_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year operating_income share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 operating_income","value":52.24960000000001,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_fy2028_operating_income","downside_2028q4_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cfo_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year cfo share","value":0.3,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 cfo","value":30.144000000000005,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_fy2028_cfo","downside_2028q4_cfo_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_capex_weight","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year capex share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 capex","value":33.800000000000004,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_fy2028_capex","downside_2028q4_capex_weight"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q4 cash after capex","value":-3.655999999999999,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_cfo","downside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_delivery","case":"base","kind":"assumption","unit":"ratio","basis":"Desk sensitivity to project timing and platform sales. The base FY2027 case uses the guidance midpoint; other cases deliberately stress it.","label":"Delivery factor","value":1.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Guidance anchor or prior modeled year times delivery/growth assumption.","label":"Revenue","value":4250.0,"period":"FY2027","formula":{"op":"multiply","refs":["fy27_revenue_guide","base_fy2027_delivery"]},"source_url":null,"source_date":null},{"id":"base_fy2027_us_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk geographic mix; credits are linked to U.S. revenue, not all global sales.","label":"U.S. revenue share","value":0.82,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2027_credit_yield","case":"base","kind":"assumption","unit":"ratio","basis":"Desk proxy for eligible domestic tracker content, supplier sharing and product mix; not a statutory tax rate. Q1 was about 13.3%.","label":"Vendor credits / U.S. revenue","value":0.12,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2027_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Geographic share times consolidated sales.","label":"U.S. revenue","value":3485.0,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy2027_revenue","base_fy2027_us_mix"]},"source_url":null,"source_date":null},{"id":"base_fy2027_credits","case":"base","kind":"derived","unit":"USD_millions","basis":"Eligible-product proxy applied to U.S. revenue; no credit assumed on the rest.","label":"Vendor credits","value":418.2,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy2027_us_revenue","base_fy2027_credit_yield"]},"source_url":null,"source_date":null},{"id":"base_fy2027_core_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/pricing/freight/tariff sensitivity; Q1 analytical margin was about 24.9%. Base FY2027 allows a weaker mix than Q1.","label":"Gross margin before vendor credits","value":0.225,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2027_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times margin before vendor credits.","label":"Gross profit before vendor credits","value":956.25,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy2027_revenue","base_fy2027_core_margin"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Core gross profit plus vendor credits; both are within the GAAP cost-of-sales bridge.","label":"GAAP gross profit","value":1374.45,"period":"FY2027","formula":{"op":"sum","refs":["base_fy2027_core_gross","base_fy2027_credits"]},"source_url":null,"source_date":null},{"id":"base_fy2027_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk SG&A/R&D budget including equity compensation and expansion costs. FY2027 includes the disclosed $50M power-conversion investment once.","label":"GAAP operating expenses","value":700.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"GAAP gross profit less GAAP operating expenses; not adjusted EBITDA.","label":"GAAP operating income","value":674.45,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_gross_profit","base_fy2027_opex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_conversion","case":"base","kind":"assumption","unit":"ratio","basis":"Desk aggregate cash-conversion sensitivity including working capital, taxes and noncash adjustments; Q1 cash conversion was about 63%.","label":"Operating cash flow / operating income","value":0.72,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Explicit conversion assumption, not a claim that earnings equal cash.","label":"Operating cash flow","value":485.60400000000004,"period":"FY2027","formula":{"op":"multiply","refs":["base_fy2027_operating_income","base_fy2027_cash_conversion"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk capacity/product investment budget; excludes acquisition consideration.","label":"Cash purchases of PP&E","value":80.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, TRA payments and financing.","label":"Operating cash flow less capex","value":405.60400000000004,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_cfo","base_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2028_delivery","case":"base","kind":"assumption","unit":"ratio","basis":"Desk sensitivity to project timing and platform sales. The base FY2027 case uses the guidance midpoint; other cases deliberately stress it.","label":"Year-on-year revenue multiplier","value":1.15,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2028_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Guidance anchor or prior modeled year times delivery/growth assumption.","label":"Revenue","value":4887.5,"period":"FY2028","formula":{"op":"multiply","refs":["base_fy2027_revenue","base_fy2028_delivery"]},"source_url":null,"source_date":null},{"id":"base_fy2028_us_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk geographic mix; credits are linked to U.S. revenue, not all global sales.","label":"U.S. revenue share","value":0.78,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2028_credit_yield","case":"base","kind":"assumption","unit":"ratio","basis":"Desk proxy for eligible domestic tracker content, supplier sharing and product mix; not a statutory tax rate. Q1 was about 13.3%.","label":"Vendor credits / U.S. revenue","value":0.115,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2028_us_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Geographic share times consolidated sales.","label":"U.S. revenue","value":3812.25,"period":"FY2028","formula":{"op":"multiply","refs":["base_fy2028_revenue","base_fy2028_us_mix"]},"source_url":null,"source_date":null},{"id":"base_fy2028_credits","case":"base","kind":"derived","unit":"USD_millions","basis":"Eligible-product proxy applied to U.S. revenue; no credit assumed on the rest.","label":"Vendor credits","value":438.40875,"period":"FY2028","formula":{"op":"multiply","refs":["base_fy2028_us_revenue","base_fy2028_credit_yield"]},"source_url":null,"source_date":null},{"id":"base_fy2028_core_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk product/pricing/freight/tariff sensitivity; Q1 analytical margin was about 24.9%. Base FY2027 allows a weaker mix than Q1.","label":"Gross margin before vendor credits","value":0.235,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2028_core_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Revenue times margin before vendor credits.","label":"Gross profit before vendor credits","value":1148.5625,"period":"FY2028","formula":{"op":"multiply","refs":["base_fy2028_revenue","base_fy2028_core_margin"]},"source_url":null,"source_date":null},{"id":"base_fy2028_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Core gross profit plus vendor credits; both are within the GAAP cost-of-sales bridge.","label":"GAAP gross profit","value":1586.97125,"period":"FY2028","formula":{"op":"sum","refs":["base_fy2028_core_gross","base_fy2028_credits"]},"source_url":null,"source_date":null},{"id":"base_fy2028_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk SG&A/R&D budget including equity compensation and expansion costs. FY2027 includes the disclosed $50M power-conversion investment once.","label":"GAAP operating expenses","value":805.0,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2028_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"GAAP gross profit less GAAP operating expenses; not adjusted EBITDA.","label":"GAAP operating income","value":781.97125,"period":"FY2028","formula":{"op":"subtract","refs":["base_fy2028_gross_profit","base_fy2028_opex"]},"source_url":null,"source_date":null},{"id":"base_fy2028_cash_conversion","case":"base","kind":"assumption","unit":"ratio","basis":"Desk aggregate cash-conversion sensitivity including working capital, taxes and noncash adjustments; Q1 cash conversion was about 63%.","label":"Operating cash flow / operating income","value":0.8,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2028_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Explicit conversion assumption, not a claim that earnings equal cash.","label":"Operating cash flow","value":625.5770000000001,"period":"FY2028","formula":{"op":"multiply","refs":["base_fy2028_operating_income","base_fy2028_cash_conversion"]},"source_url":null,"source_date":null},{"id":"base_fy2028_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk capacity/product investment budget; excludes acquisition consideration.","label":"Cash purchases of PP&E","value":95.0,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"base_fy2028_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, TRA payments and financing.","label":"Operating cash flow less capex","value":530.5770000000001,"period":"FY2028","formula":{"op":"subtract","refs":["base_fy2028_cfo","base_fy2028_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_remaining_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining revenue","value":3314.83,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_revenue","q1_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_remaining_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining gross_profit","value":1038.597,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_gross_profit","q1_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_remaining_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining operating_income","value":483.543,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_operating_income","q1_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_remaining_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining cfo","value":364.5450000000001,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_cfo","q1_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_remaining_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining capex","value":64.101,"period":"FY2027","formula":{"op":"subtract","refs":["base_fy2027_capex","q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_revenue_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year revenue share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 revenue","value":1027.5973,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy2027_remaining_revenue","base_2027q2_revenue_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year gross_profit share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 gross_profit","value":321.96506999999997,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy2027_remaining_gross_profit","base_2027q2_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year operating_income share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 operating_income","value":149.89833,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy2027_remaining_operating_income","base_2027q2_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year cfo share","value":0.27,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 cfo","value":98.42715000000003,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy2027_remaining_cfo","base_2027q2_cfo_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_capex_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year capex share","value":0.32,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 capex","value":20.51232,"period":"2027Q2","formula":{"op":"multiply","refs":["base_fy2027_remaining_capex","base_2027q2_capex_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q2 cash after capex","value":77.91483000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_revenue_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year revenue share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 revenue","value":1127.0422,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy2027_remaining_revenue","base_2027q3_revenue_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year gross_profit share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 gross_profit","value":353.12298000000004,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy2027_remaining_gross_profit","base_2027q3_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year operating_income share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 operating_income","value":164.40462000000002,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy2027_remaining_operating_income","base_2027q3_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year cfo share","value":0.33,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 cfo","value":120.29985000000003,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy2027_remaining_cfo","base_2027q3_cfo_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year capex share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 capex","value":21.794340000000002,"period":"2027Q3","formula":{"op":"multiply","refs":["base_fy2027_remaining_capex","base_2027q3_capex_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q3 cash after capex","value":98.50551000000003,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_revenue_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year revenue share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 revenue","value":1160.1905,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy2027_remaining_revenue","base_2027q4_revenue_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year gross_profit share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 gross_profit","value":363.50894999999997,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy2027_remaining_gross_profit","base_2027q4_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year operating_income share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 operating_income","value":169.24005,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy2027_remaining_operating_income","base_2027q4_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year cfo share","value":0.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 cfo","value":145.81800000000004,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy2027_remaining_cfo","base_2027q4_cfo_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year capex share","value":0.34,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 capex","value":21.794340000000002,"period":"2027Q4","formula":{"op":"multiply","refs":["base_fy2027_remaining_capex","base_2027q4_capex_weight"]},"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q4 cash after capex","value":124.02366000000004,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q1_revenue_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year revenue share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 revenue","value":1124.125,"period":"2028Q1","formula":{"op":"multiply","refs":["base_fy2028_revenue","base_2028q1_revenue_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q1_gross_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year gross_profit share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 gross_profit","value":365.00338750000003,"period":"2028Q1","formula":{"op":"multiply","refs":["base_fy2028_gross_profit","base_2028q1_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q1_operating_income_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year operating_income share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 operating_income","value":179.85338750000003,"period":"2028Q1","formula":{"op":"multiply","refs":["base_fy2028_operating_income","base_2028q1_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cfo_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year cfo share","value":0.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 cfo","value":125.11540000000002,"period":"2028Q1","formula":{"op":"multiply","refs":["base_fy2028_cfo","base_2028q1_cfo_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q1_capex_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year capex share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 capex","value":21.85,"period":"2028Q1","formula":{"op":"multiply","refs":["base_fy2028_capex","base_2028q1_capex_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q1 cash after capex","value":103.26540000000003,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_cfo","base_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q2_revenue_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year revenue share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 revenue","value":1221.875,"period":"2028Q2","formula":{"op":"multiply","refs":["base_fy2028_revenue","base_2028q2_revenue_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q2_gross_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year gross_profit share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 gross_profit","value":396.7428125,"period":"2028Q2","formula":{"op":"multiply","refs":["base_fy2028_gross_profit","base_2028q2_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q2_operating_income_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year operating_income share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 operating_income","value":195.4928125,"period":"2028Q2","formula":{"op":"multiply","refs":["base_fy2028_operating_income","base_2028q2_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cfo_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year cfo share","value":0.24,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 cfo","value":150.13848000000002,"period":"2028Q2","formula":{"op":"multiply","refs":["base_fy2028_cfo","base_2028q2_cfo_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q2_capex_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year capex share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 capex","value":23.75,"period":"2028Q2","formula":{"op":"multiply","refs":["base_fy2028_capex","base_2028q2_capex_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q2 cash after capex","value":126.38848000000002,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_cfo","base_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q3_revenue_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year revenue share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 revenue","value":1270.75,"period":"2028Q3","formula":{"op":"multiply","refs":["base_fy2028_revenue","base_2028q3_revenue_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q3_gross_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year gross_profit share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 gross_profit","value":412.612525,"period":"2028Q3","formula":{"op":"multiply","refs":["base_fy2028_gross_profit","base_2028q3_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q3_operating_income_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year operating_income share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 operating_income","value":203.31252500000002,"period":"2028Q3","formula":{"op":"multiply","refs":["base_fy2028_operating_income","base_2028q3_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cfo_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year cfo share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 cfo","value":162.65002000000004,"period":"2028Q3","formula":{"op":"multiply","refs":["base_fy2028_cfo","base_2028q3_cfo_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q3_capex_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year capex share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 capex","value":24.7,"period":"2028Q3","formula":{"op":"multiply","refs":["base_fy2028_capex","base_2028q3_capex_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q3 cash after capex","value":137.95002000000005,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_cfo","base_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q4_revenue_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year revenue share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 revenue","value":1270.75,"period":"2028Q4","formula":{"op":"multiply","refs":["base_fy2028_revenue","base_2028q4_revenue_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q4_gross_profit_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year gross_profit share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 gross_profit","value":412.612525,"period":"2028Q4","formula":{"op":"multiply","refs":["base_fy2028_gross_profit","base_2028q4_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q4_operating_income_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year operating_income share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 operating_income","value":203.31252500000002,"period":"2028Q4","formula":{"op":"multiply","refs":["base_fy2028_operating_income","base_2028q4_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cfo_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year cfo share","value":0.3,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 cfo","value":187.67310000000003,"period":"2028Q4","formula":{"op":"multiply","refs":["base_fy2028_cfo","base_2028q4_cfo_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q4_capex_weight","case":"base","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year capex share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 capex","value":24.7,"period":"2028Q4","formula":{"op":"multiply","refs":["base_fy2028_capex","base_2028q4_capex_weight"]},"source_url":null,"source_date":null},{"id":"base_2028q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q4 cash after capex","value":162.97310000000004,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_cfo","base_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_delivery","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk sensitivity to project timing and platform sales. The base FY2027 case uses the guidance midpoint; other cases deliberately stress it.","label":"Delivery factor","value":1.07,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Guidance anchor or prior modeled year times delivery/growth assumption.","label":"Revenue","value":4547.5,"period":"FY2027","formula":{"op":"multiply","refs":["fy27_revenue_guide","upside_fy2027_delivery"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_us_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk geographic mix; credits are linked to U.S. revenue, not all global sales.","label":"U.S. revenue share","value":0.84,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2027_credit_yield","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk proxy for eligible domestic tracker content, supplier sharing and product mix; not a statutory tax rate. Q1 was about 13.3%.","label":"Vendor credits / U.S. revenue","value":0.13,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2027_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Geographic share times consolidated sales.","label":"U.S. revenue","value":3819.8999999999996,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy2027_revenue","upside_fy2027_us_mix"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_credits","case":"upside","kind":"derived","unit":"USD_millions","basis":"Eligible-product proxy applied to U.S. revenue; no credit assumed on the rest.","label":"Vendor credits","value":496.587,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy2027_us_revenue","upside_fy2027_credit_yield"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_core_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/pricing/freight/tariff sensitivity; Q1 analytical margin was about 24.9%. Base FY2027 allows a weaker mix than Q1.","label":"Gross margin before vendor credits","value":0.245,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2027_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times margin before vendor credits.","label":"Gross profit before vendor credits","value":1114.1375,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy2027_revenue","upside_fy2027_core_margin"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Core gross profit plus vendor credits; both are within the GAAP cost-of-sales bridge.","label":"GAAP gross profit","value":1610.7245,"period":"FY2027","formula":{"op":"sum","refs":["upside_fy2027_core_gross","upside_fy2027_credits"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk SG&A/R&D budget including equity compensation and expansion costs. FY2027 includes the disclosed $50M power-conversion investment once.","label":"GAAP operating expenses","value":710.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"GAAP gross profit less GAAP operating expenses; not adjusted EBITDA.","label":"GAAP operating income","value":900.7245,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_gross_profit","upside_fy2027_opex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_conversion","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk aggregate cash-conversion sensitivity including working capital, taxes and noncash adjustments; Q1 cash conversion was about 63%.","label":"Operating cash flow / operating income","value":0.85,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Explicit conversion assumption, not a claim that earnings equal cash.","label":"Operating cash flow","value":765.615825,"period":"FY2027","formula":{"op":"multiply","refs":["upside_fy2027_operating_income","upside_fy2027_cash_conversion"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk capacity/product investment budget; excludes acquisition consideration.","label":"Cash purchases of PP&E","value":75.0,"period":"FY2027","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, TRA payments and financing.","label":"Operating cash flow less capex","value":690.615825,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_cfo","upside_fy2027_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_delivery","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk sensitivity to project timing and platform sales. The base FY2027 case uses the guidance midpoint; other cases deliberately stress it.","label":"Year-on-year revenue multiplier","value":1.25,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2028_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Guidance anchor or prior modeled year times delivery/growth assumption.","label":"Revenue","value":5684.375,"period":"FY2028","formula":{"op":"multiply","refs":["upside_fy2027_revenue","upside_fy2028_delivery"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_us_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk geographic mix; credits are linked to U.S. revenue, not all global sales.","label":"U.S. revenue share","value":0.8,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2028_credit_yield","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk proxy for eligible domestic tracker content, supplier sharing and product mix; not a statutory tax rate. Q1 was about 13.3%.","label":"Vendor credits / U.S. revenue","value":0.13,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2028_us_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Geographic share times consolidated sales.","label":"U.S. revenue","value":4547.5,"period":"FY2028","formula":{"op":"multiply","refs":["upside_fy2028_revenue","upside_fy2028_us_mix"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_credits","case":"upside","kind":"derived","unit":"USD_millions","basis":"Eligible-product proxy applied to U.S. revenue; no credit assumed on the rest.","label":"Vendor credits","value":591.1750000000001,"period":"FY2028","formula":{"op":"multiply","refs":["upside_fy2028_us_revenue","upside_fy2028_credit_yield"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_core_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk product/pricing/freight/tariff sensitivity; Q1 analytical margin was about 24.9%. Base FY2027 allows a weaker mix than Q1.","label":"Gross margin before vendor credits","value":0.26,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2028_core_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Revenue times margin before vendor credits.","label":"Gross profit before vendor credits","value":1477.9375,"period":"FY2028","formula":{"op":"multiply","refs":["upside_fy2028_revenue","upside_fy2028_core_margin"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Core gross profit plus vendor credits; both are within the GAAP cost-of-sales bridge.","label":"GAAP gross profit","value":2069.1125,"period":"FY2028","formula":{"op":"sum","refs":["upside_fy2028_core_gross","upside_fy2028_credits"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk SG&A/R&D budget including equity compensation and expansion costs. FY2027 includes the disclosed $50M power-conversion investment once.","label":"GAAP operating expenses","value":850.0,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2028_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"GAAP gross profit less GAAP operating expenses; not adjusted EBITDA.","label":"GAAP operating income","value":1219.1125000000002,"period":"FY2028","formula":{"op":"subtract","refs":["upside_fy2028_gross_profit","upside_fy2028_opex"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_cash_conversion","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk aggregate cash-conversion sensitivity including working capital, taxes and noncash adjustments; Q1 cash conversion was about 63%.","label":"Operating cash flow / operating income","value":0.9,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2028_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Explicit conversion assumption, not a claim that earnings equal cash.","label":"Operating cash flow","value":1097.2012500000003,"period":"FY2028","formula":{"op":"multiply","refs":["upside_fy2028_operating_income","upside_fy2028_cash_conversion"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk capacity/product investment budget; excludes acquisition consideration.","label":"Cash purchases of PP&E","value":90.0,"period":"FY2028","formula":null,"source_url":null,"source_date":null},{"id":"upside_fy2028_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Before acquisitions, TRA payments and financing.","label":"Operating cash flow less capex","value":1007.2012500000003,"period":"FY2028","formula":{"op":"subtract","refs":["upside_fy2028_cfo","upside_fy2028_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_remaining_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining revenue","value":3612.33,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_revenue","q1_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_remaining_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining gross_profit","value":1274.8715,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_gross_profit","q1_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_remaining_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining operating_income","value":709.8175,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_operating_income","q1_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_remaining_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining cfo","value":644.556825,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_cfo","q1_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_remaining_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual scenario less reported year-to-date actuals.","label":"FY2027 remaining capex","value":59.101,"period":"FY2027","formula":{"op":"subtract","refs":["upside_fy2027_capex","q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year revenue share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 revenue","value":1119.8223,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy2027_remaining_revenue","upside_2027q2_revenue_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year gross_profit share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 gross_profit","value":395.21016499999996,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy2027_remaining_gross_profit","upside_2027q2_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year operating_income share","value":0.31,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 operating_income","value":220.04342499999998,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy2027_remaining_operating_income","upside_2027q2_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year cfo share","value":0.27,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 cfo","value":174.03034275000002,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy2027_remaining_cfo","upside_2027q2_cfo_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_capex_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q2 remaining-year capex share","value":0.32,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q2 capex","value":18.91232,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_fy2027_remaining_capex","upside_2027q2_capex_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q2 cash after capex","value":155.11802275000002,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year revenue share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 revenue","value":1228.1922,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy2027_remaining_revenue","upside_2027q3_revenue_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year gross_profit share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 gross_profit","value":433.45631000000003,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy2027_remaining_gross_profit","upside_2027q3_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year operating_income share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 operating_income","value":241.33795,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy2027_remaining_operating_income","upside_2027q3_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year cfo share","value":0.33,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 cfo","value":212.70375225,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy2027_remaining_cfo","upside_2027q3_cfo_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q3 remaining-year capex share","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q3 capex","value":20.094340000000003,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_fy2027_remaining_capex","upside_2027q3_capex_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q3 cash after capex","value":192.60941225,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year revenue share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 revenue","value":1264.3155,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy2027_remaining_revenue","upside_2027q4_revenue_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year gross_profit share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 gross_profit","value":446.205025,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy2027_remaining_gross_profit","upside_2027q4_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year operating_income share","value":0.35,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 operating_income","value":248.43612499999998,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy2027_remaining_operating_income","upside_2027q4_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year cfo share","value":0.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 cfo","value":257.82273000000004,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy2027_remaining_cfo","upside_2027q4_cfo_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk timing assumption; shares sum to one for the remaining fiscal year.","label":"2027Q4 remaining-year capex share","value":0.34,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Remaining-year amount times its explicit quarterly allocation.","label":"2027Q4 capex","value":20.094340000000003,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_fy2027_remaining_capex","upside_2027q4_capex_weight"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2027Q4 cash after capex","value":237.72839000000005,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_revenue_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year revenue share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 revenue","value":1307.40625,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_fy2028_revenue","upside_2028q1_revenue_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_gross_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year gross_profit share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 gross_profit","value":475.89587500000005,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_fy2028_gross_profit","upside_2028q1_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_operating_income_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year operating_income share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 operating_income","value":280.39587500000005,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_fy2028_operating_income","upside_2028q1_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cfo_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year cfo share","value":0.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 cfo","value":219.44025000000008,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_fy2028_cfo","upside_2028q1_cfo_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_capex_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q1 full-year capex share","value":0.23,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q1 capex","value":20.7,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_fy2028_capex","upside_2028q1_capex_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q1 cash after capex","value":198.7402500000001,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_cfo","upside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_revenue_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year revenue share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 revenue","value":1421.09375,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_fy2028_revenue","upside_2028q2_revenue_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_gross_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year gross_profit share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 gross_profit","value":517.278125,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_fy2028_gross_profit","upside_2028q2_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_operating_income_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year operating_income share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 operating_income","value":304.77812500000005,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_fy2028_operating_income","upside_2028q2_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cfo_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year cfo share","value":0.24,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 cfo","value":263.32830000000007,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_fy2028_cfo","upside_2028q2_cfo_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_capex_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q2 full-year capex share","value":0.25,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q2 capex","value":22.5,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_fy2028_capex","upside_2028q2_capex_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q2 cash after capex","value":240.82830000000007,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_cfo","upside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_revenue_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year revenue share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 revenue","value":1477.9375,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_fy2028_revenue","upside_2028q3_revenue_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_gross_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year gross_profit share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 gross_profit","value":537.9692500000001,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_fy2028_gross_profit","upside_2028q3_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_operating_income_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year operating_income share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 operating_income","value":316.96925000000005,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_fy2028_operating_income","upside_2028q3_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cfo_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year cfo share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 cfo","value":285.2723250000001,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_fy2028_cfo","upside_2028q3_cfo_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_capex_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q3 full-year capex share","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q3 capex","value":23.400000000000002,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_fy2028_capex","upside_2028q3_capex_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q3 cash after capex","value":261.8723250000001,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_cfo","upside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_revenue_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year revenue share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 revenue","value":1477.9375,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_fy2028_revenue","upside_2028q4_revenue_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_gross_profit_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year gross_profit share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 gross_profit","value":537.9692500000001,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_fy2028_gross_profit","upside_2028q4_gross_profit_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_operating_income_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year operating_income share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 operating_income","value":316.96925000000005,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_fy2028_operating_income","upside_2028q4_operating_income_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cfo_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year cfo share","value":0.3,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 cfo","value":329.1603750000001,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_fy2028_cfo","upside_2028q4_cfo_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_capex_weight","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk quarterly timing assumption; four quarter shares sum to one.","label":"2028Q4 full-year capex share","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Annual amount times explicit quarterly allocation.","label":"2028Q4 capex","value":23.400000000000002,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_fy2028_capex","upside_2028q4_capex_weight"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Operating cash flow less cash purchases of PP&E.","label":"2028Q4 cash after capex","value":305.7603750000001,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_cfo","upside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"total_tra","case":"shared","kind":"reported","unit":"USD_millions","basis":"Rounded disclosed total including current and noncurrent TRA obligations, not ordinary debt.","label":"Total tax receivable agreement liability","value":393.2,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"prevalon_contingent","case":"shared","kind":"reported","unit":"USD_millions","basis":"Contingent maximum, not an immediately payable liability or extra closing cash.","label":"Maximum Prevalon contingent cash","value":165.0,"period":"July acquisition terms","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"apex_contingent","case":"shared","kind":"reported","unit":"USD_millions","basis":"Contingent maximum, not an immediately payable liability or extra closing cash.","label":"Maximum Apex/Zigor contingent cash","value":34.5,"period":"July acquisition terms","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1852131/000185213126000048/nxt-20260703.htm","source_date":"2026-08-03"},{"id":"known_contingent_max","case":"shared","kind":"derived","unit":"USD_millions","basis":"Maximum disclosed dollars, subject to contingencies; Zimmermann euro commitments are separate.","label":"Combined contingent cash maximum for July deals","value":199.5,"period":"Acquisition terms","formula":{"op":"sum","refs":["prevalon_contingent","apex_contingent"]},"source_url":null,"source_date":null}],"title":"Tracker execution, vendor credits and expansion costs","method":"Start with the FY2027 revenue-guidance midpoint and vary project delivery. Estimate U.S. sales mix, vendor-credit yield and gross margin before those credits separately; subtract a GAAP operating-expense budget. Cash conversion is a separate assumption, not EBITDA. FY2027 includes the reported first quarter; remaining revenue, earnings and cash have separate quarterly allocations. FY2028 is a desk extension. All annual totals reconcile to the modeled quarters.","metrics":{"cfo":"Operating cash flow ($M)","fcf":"Operating cash flow less capex ($M)","capex":"Cash capex ($M)","revenue":"Revenue ($M)","gross_profit":"GAAP gross profit ($M)","operating_income":"GAAP operating income ($M)"},"outputs":[{"case":"downside","period":"2027Q2","values":{"cfo":24.075076500000012,"fcf":-6.037243499999988,"capex":30.11232,"revenue":922.1972999999999,"gross_profit":237.57656,"operating_income":59.30982000000001},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","revenue":"downside_2027q2_revenue","gross_profit":"downside_2027q2_gross_profit","operating_income":"downside_2027q2_operating_income"},"frequency":"quarter","period_end":"2026-10-02"},{"case":"downside","period":"2027Q3","values":{"cfo":29.425093500000017,"fcf":-2.5692464999999842,"capex":31.99434,"revenue":1011.4422000000001,"gross_profit":260.56784,"operating_income":65.04948000000002},"metrics":{"cfo":"downside_2027q3_cfo","fcf":"downside_2027q3_fcf","capex":"downside_2027q3_capex","revenue":"downside_2027q3_revenue","gross_profit":"downside_2027q3_gross_profit","operating_income":"downside_2027q3_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q4","values":{"cfo":35.66678000000002,"fcf":3.672440000000016,"capex":31.99434,"revenue":1041.1905,"gross_profit":268.23159999999996,"operating_income":66.96270000000001},"metrics":{"cfo":"downside_2027q4_cfo","fcf":"downside_2027q4_fcf","capex":"downside_2027q4_capex","revenue":"downside_2027q4_revenue","gross_profit":"downside_2027q4_gross_profit","operating_income":"downside_2027q4_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2028Q1","values":{"cfo":20.096000000000004,"fcf":-9.803999999999998,"capex":29.900000000000002,"revenue":899.3000000000001,"gross_profit":230.22080000000003,"operating_income":46.22080000000001},"metrics":{"cfo":"downside_2028q1_cfo","fcf":"downside_2028q1_fcf","capex":"downside_2028q1_capex","revenue":"downside_2028q1_revenue","gross_profit":"downside_2028q1_gross_profit","operating_income":"downside_2028q1_operating_income"},"frequency":"quarter","period_end":"2027-07-02"},{"case":"downside","period":"FY2027","values":{"cfo":210.22595000000004,"fcf":100.22595000000004,"capex":110.0,"revenue":3910.0,"gross_profit":1102.229,"operating_income":382.22900000000004},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","revenue":"downside_fy2027_revenue","gross_profit":"downside_fy2027_gross_profit","operating_income":"downside_fy2027_operating_income"},"frequency":"year","period_end":"2027-03-31"},{"case":"downside","period":"FY2028","values":{"cfo":100.48000000000002,"fcf":-29.519999999999982,"capex":130.0,"revenue":3910.0,"gross_profit":1000.96,"operating_income":200.96000000000004},"metrics":{"cfo":"downside_fy2028_cfo","fcf":"downside_fy2028_fcf","capex":"downside_fy2028_capex","revenue":"downside_fy2028_revenue","gross_profit":"downside_fy2028_gross_profit","operating_income":"downside_fy2028_operating_income"},"frequency":"year","period_end":"2028-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":98.42715000000003,"fcf":77.91483000000002,"capex":20.51232,"revenue":1027.5973,"gross_profit":321.96506999999997,"operating_income":149.89833},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","revenue":"base_2027q2_revenue","gross_profit":"base_2027q2_gross_profit","operating_income":"base_2027q2_operating_income"},"frequency":"quarter","period_end":"2026-10-02"},{"case":"base","period":"2027Q3","values":{"cfo":120.29985000000003,"fcf":98.50551000000003,"capex":21.794340000000002,"revenue":1127.0422,"gross_profit":353.12298000000004,"operating_income":164.40462000000002},"metrics":{"cfo":"base_2027q3_cfo","fcf":"base_2027q3_fcf","capex":"base_2027q3_capex","revenue":"base_2027q3_revenue","gross_profit":"base_2027q3_gross_profit","operating_income":"base_2027q3_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q4","values":{"cfo":145.81800000000004,"fcf":124.02366000000004,"capex":21.794340000000002,"revenue":1160.1905,"gross_profit":363.50894999999997,"operating_income":169.24005},"metrics":{"cfo":"base_2027q4_cfo","fcf":"base_2027q4_fcf","capex":"base_2027q4_capex","revenue":"base_2027q4_revenue","gross_profit":"base_2027q4_gross_profit","operating_income":"base_2027q4_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2028Q1","values":{"cfo":125.11540000000002,"fcf":103.26540000000003,"capex":21.85,"revenue":1124.125,"gross_profit":365.00338750000003,"operating_income":179.85338750000003},"metrics":{"cfo":"base_2028q1_cfo","fcf":"base_2028q1_fcf","capex":"base_2028q1_capex","revenue":"base_2028q1_revenue","gross_profit":"base_2028q1_gross_profit","operating_income":"base_2028q1_operating_income"},"frequency":"quarter","period_end":"2027-07-02"},{"case":"base","period":"FY2027","values":{"cfo":485.60400000000004,"fcf":405.60400000000004,"capex":80.0,"revenue":4250.0,"gross_profit":1374.45,"operating_income":674.45},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","revenue":"base_fy2027_revenue","gross_profit":"base_fy2027_gross_profit","operating_income":"base_fy2027_operating_income"},"frequency":"year","period_end":"2027-03-31"},{"case":"base","period":"FY2028","values":{"cfo":625.5770000000001,"fcf":530.5770000000001,"capex":95.0,"revenue":4887.5,"gross_profit":1586.97125,"operating_income":781.97125},"metrics":{"cfo":"base_fy2028_cfo","fcf":"base_fy2028_fcf","capex":"base_fy2028_capex","revenue":"base_fy2028_revenue","gross_profit":"base_fy2028_gross_profit","operating_income":"base_fy2028_operating_income"},"frequency":"year","period_end":"2028-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":174.03034275000002,"fcf":155.11802275000002,"capex":18.91232,"revenue":1119.8223,"gross_profit":395.21016499999996,"operating_income":220.04342499999998},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","revenue":"upside_2027q2_revenue","gross_profit":"upside_2027q2_gross_profit","operating_income":"upside_2027q2_operating_income"},"frequency":"quarter","period_end":"2026-10-02"},{"case":"upside","period":"2027Q3","values":{"cfo":212.70375225,"fcf":192.60941225,"capex":20.094340000000003,"revenue":1228.1922,"gross_profit":433.45631000000003,"operating_income":241.33795},"metrics":{"cfo":"upside_2027q3_cfo","fcf":"upside_2027q3_fcf","capex":"upside_2027q3_capex","revenue":"upside_2027q3_revenue","gross_profit":"upside_2027q3_gross_profit","operating_income":"upside_2027q3_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q4","values":{"cfo":257.82273000000004,"fcf":237.72839000000005,"capex":20.094340000000003,"revenue":1264.3155,"gross_profit":446.205025,"operating_income":248.43612499999998},"metrics":{"cfo":"upside_2027q4_cfo","fcf":"upside_2027q4_fcf","capex":"upside_2027q4_capex","revenue":"upside_2027q4_revenue","gross_profit":"upside_2027q4_gross_profit","operating_income":"upside_2027q4_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2028Q1","values":{"cfo":219.44025000000008,"fcf":198.7402500000001,"capex":20.7,"revenue":1307.40625,"gross_profit":475.89587500000005,"operating_income":280.39587500000005},"metrics":{"cfo":"upside_2028q1_cfo","fcf":"upside_2028q1_fcf","capex":"upside_2028q1_capex","revenue":"upside_2028q1_revenue","gross_profit":"upside_2028q1_gross_profit","operating_income":"upside_2028q1_operating_income"},"frequency":"quarter","period_end":"2027-07-02"},{"case":"upside","period":"FY2027","values":{"cfo":765.615825,"fcf":690.615825,"capex":75.0,"revenue":4547.5,"gross_profit":1610.7245,"operating_income":900.7245},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","revenue":"upside_fy2027_revenue","gross_profit":"upside_fy2027_gross_profit","operating_income":"upside_fy2027_operating_income"},"frequency":"year","period_end":"2027-03-31"},{"case":"upside","period":"FY2028","values":{"cfo":1097.2012500000003,"fcf":1007.2012500000003,"capex":90.0,"revenue":5684.375,"gross_profit":2069.1125,"operating_income":1219.1125000000002},"metrics":{"cfo":"upside_fy2028_cfo","fcf":"upside_fy2028_fcf","capex":"upside_fy2028_capex","revenue":"upside_fy2028_revenue","gross_profit":"upside_fy2028_gross_profit","operating_income":"upside_fy2028_operating_income"},"frequency":"year","period_end":"2028-03-31"}],"highlights":["q1_revenue","q1_operating_income","q1_cfo","q1_vendor_credits","q1_core_margin","fy27_revenue_guide","fy27_ebitda_guide","expansion_cost_guide","q1_cash","july_closing_cash","tra_liability","total_tra","known_contingent_max"],"limitations":["Initial operating scenarios, not a complete balance sheet, EPS model or valuation. No FY2028 company guidance or paid consensus is assumed.","Cash conversion summarizes tax, working capital and noncash movements; it is not a reconciled receivables/inventory/payables schedule.","Cash after capex excludes acquisitions, TRA settlements and other financing/investing uses. The July 3 cash balance predates the July acquisitions; it is not available cash after those deals.","Quarter-end dates are planning dates inferred from the reporting calendar; the March 31 fiscal year-end is disclosed. Forecast release dates are not confirmed.","The generic history leaves long-term debt and some Q4 EPS/share fields unresolved. Long-term debt alone would not capture the TRA liability; missing is not zero.","The pending Zimmermann acquisition requires about EUR180M closing cash, EUR105M stock and up to EUR45M contingent cash under June terms. No additional revenue is layered on top of the company outlook; closing and funding remain conditional. July acquisitions also carry up to $199.5M contingent cash and $50M deferred stock consideration."],"reviewed_at":"2026-09-19","schema_version":"operating_model.v1"}}