{"meta":{"as_of":"2026-09-25","revision":8,"skeleton":false,"compiled_at":"2026-09-25T11:16:40.081405+00:00","extract_url":null,"extract_form":null,"authored_hash":"d682107668510a1fc341dfb50ef91204","extract_filed":null,"extract_source":"authored","generated_hash":"cb779d9603d781bfba8456ad59788444","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-20"},"model":{"entity":"T1 Energy Inc.","source":"SEC companyfacts with reviewed filing supplement; see each value's provenance.","quarters":[{"cfo":{"value":-28374000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-14","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":-33958000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-14","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2025-11-14] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2025-11-14]","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":181851000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":5584000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-14","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":{"value":-27475000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2024-11-12","concept":"NetIncomeLoss","accession":"0001992243-24-000157","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"period_end":"2024-09-30","eps_diluted":{"value":-0.2,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"EarningsPerShareDiluted","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fiscal_label":"2024Q3","gross_profit":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"GrossProfit","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":140490000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"operating_income":{"value":-17397000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"OperatingIncomeLoss","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}},{"cfo":{"value":-30242000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":-46389000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-03-31] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-03-31]","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":72641000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-03-31","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":16147000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":2942000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":null,"period_end":"2024-12-31","eps_diluted":null,"fiscal_label":"2024Q4","gross_profit":{"value":1228000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"GrossProfit","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":{"value":507910000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-03-31","concept":"LongTermDebtNoncurrent","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-32921000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"OperatingIncomeLoss","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}},{"cfo":{"value":-44814000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":-73955000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-12","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-05-12] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-05-12]","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":48881000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":29141000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":53452000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":null,"period_end":"2025-03-31","eps_diluted":{"value":-0.11,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"EarningsPerShareDiluted","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fiscal_label":"2025Q1","gross_profit":{"value":17781000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"GrossProfit","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":{"value":487665000.0,"provenance":{"form":"10-Q/A","class":"reported","filed":"2025-08-18","concept":"LongTermDebtNoncurrent","accession":"0001992243-25-000029","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"shares_diluted":{"value":155933000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"operating_income":{"value":-25598000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"OperatingIncomeLoss","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}},{"cfo":{"value":33431000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-12","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":10629000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-12","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-08-12] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-08-12]","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":8451000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":22802000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-12","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":132767000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":null,"period_end":"2025-06-30","eps_diluted":{"value":-0.21,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"EarningsPerShareDiluted","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":32761000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"GrossProfit","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":{"value":477949000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-08-19","concept":"LongTermDebtNoncurrent","accession":"0001992243-25-000033","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"shares_diluted":{"value":155938000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"operating_income":{"value":-31361000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"OperatingIncomeLoss","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}},{"cfo":{"value":63858000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-14","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":54984000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-14","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2025-11-14] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2025-11-14]","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":34146000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":8874000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-14","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":210522000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":null,"period_end":"2025-09-30","eps_diluted":{"value":-0.87,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"EarningsPerShareDiluted","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":21148000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"GrossProfit","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":{"value":427230000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"LongTermDebtNoncurrent","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"shares_diluted":{"value":160977000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"operating_income":{"value":-94723000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-14","concept":"OperatingIncomeLoss","accession":"0001992243-25-000040","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}},{"cfo":{"value":42988000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":25006000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-03-31] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-03-31]","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":182450000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":17982000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":358554000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":null,"period_end":"2025-12-31","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":-16109000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"GrossProfit","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":{"value":343801000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"LongTermDebtNoncurrent","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-82885000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-03-31","concept":"OperatingIncomeLoss","accession":"0001992243-26-000007","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}},{"cfo":{"value":-72874000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":-133598000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-12","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-05-12] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-05-12]","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":46367000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":60724000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":177647000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":{"value":-21409000.0,"provenance":{"form":null,"class":"derived","filed":"2026-08-12","concept":"Net loss attributable to common stockholders; Q1 equals H1 less Q2","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","retrieved_at":"2026-09-20T14:06:03.526884+00:00","reviewed_through":"2026-09-20"}},"period_end":"2026-03-31","eps_diluted":{"value":-0.08,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"EarningsPerShareDiluted","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":29084000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"GrossProfit","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":{"value":330170000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"LongTermDebtNoncurrent","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"shares_diluted":{"value":285252000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"operating_income":{"value":-22505000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-12","concept":"OperatingIncomeLoss","accession":"0001992243-26-000014","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}},{"cfo":{"value":-30105000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-12","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fcf":{"value":-131202000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-12","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-08-12] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json; filed 2026-08-12]","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"cash":{"value":79109000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"capex":{"value":101097000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-08-12","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"revenue":{"value":250128000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"net_income":{"value":-44526000.0,"provenance":{"form":null,"class":"reported","filed":"2026-08-12","concept":"Net loss attributable to common stockholders; Q1 equals H1 less Q2","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","retrieved_at":"2026-09-20T14:06:03.526884+00:00","reviewed_through":"2026-09-20"}},"period_end":"2026-06-30","eps_diluted":{"value":-0.16,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"EarningsPerShareDiluted","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":49097000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"GrossProfit","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"debt_long_term":{"value":500354000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"LongTermDebtNoncurrent","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"shares_diluted":{"value":280129000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}},"operating_income":{"value":-22781000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-08-12","concept":"OperatingIncomeLoss","accession":"0001992243-26-000022","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001992243.json","retrieved_at":"2026-09-24T11:17:26+00:00","reviewed_through":null}}}],"retrieved_at":"2026-09-24T11:17:26+00:00"},"notes":[],"memory":{"as_of":"2026-09-24","bands":{"1d":{"n":300,"p10":-1.964,"p50":0.12,"p90":2.156,"p_up":0.52,"censored":null},"5d":{"n":300,"p10":-4.409,"p50":0.792,"p90":5.585,"p_up":0.56,"censored":null},"10d":{"n":300,"p10":-5.474,"p50":1.463,"p90":9.007,"p_up":0.63,"censored":null},"21d":{"n":295,"p10":-7.801,"p50":1.972,"p90":13.538,"p_up":0.614,"censored":0},"63d":{"n":294,"p10":-12.587,"p50":2.671,"p90":23.279,"p_up":0.582,"censored":0},"126d":{"n":286,"p10":-20.274,"p50":2.046,"p90":31.734,"p_up":0.552,"censored":0},"252d":{"n":264,"p10":-24.687,"p50":7.674,"p90":59.399,"p_up":0.598,"censored":2}},"state":"down/below/off/stuck/ordinary/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":"Domestic manufacturing may improve product economics, but credit eligibility and cash collection must support an expensive cell-factory ramp. Reported adjusted EBITDA includes a tariff-refund benefit that should not be extrapolated.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track actual module sales, net cash from credits, G2 costs/funding and cash-versus-share IP elections."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","title":"June accounts, credit transfer consideration and July subsequent events","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1992243/000121390026088022/ea030161501ex99-1.htm","title":"Final Q2 EBITDA, production and G2 timing","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1992243/000121390026081970/ea029940001ex99-1.htm","title":"IP consideration schedule and share-discount terms","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/1992243/000121390026095184/ea0303753-8k_t1energy.htm","title":"August resale registration; no new company proceeds","retrieved":"2026-09-20"}],"business":{"drivers":["Modules sold, price and manufacturing contribution","Eligible manufacturing credits versus transfer cash","G2 construction, IP settlement and bridge financing"],"description":"T1 Energy manufactures solar modules in Texas and is building domestic cell capacity at G2_Austin. Its acquired KORE business adds storage exposure. Shipments, component cost, tax-credit eligibility and collection timing determine operating cash; construction and intellectual-property payments determine financing needs."},"earnings":{"source":"estimated from 10-Q filed 2026-08-12 plus 90 days","next_report_date":"2026-11-10"},"identity":{"cik":1992243,"sic":"3674","name":"T1 Energy Inc.","symbol":"TE","cluster":"Energy, materials & power","exchange":"NYSE"},"research":{"risks":["Tax-credit eligibility, FEOC compliance and monetization.","Related-party sales and component sourcing.","G2 commissioning, capex contingency and unclosed financing.","IP share settlement and convertible dilution.","Tariff treatment, warranties and acquired-business integration."],"title":"Solar manufacturing through the credit and construction cash bridge","question":"Can module economics and collected incentives finance domestic cell capacity without repeated dilution?","economics":"Q2 sales were $250.1M with 935 MW produced and approximately 835 MW sold. Final adjusted EBITDA $10.657M included $24.4M tariff refunds; excluding that benefit gives negative $13.743M. H1 CFO was negative $103.0M and PP&E cash $161.8M. June unrestricted cash was $79.1M versus $77.3M restricted and $95.4M grant receivables. The 10-Q distinguishes $39.1M credit face sold from $36.4M consideration. G2 Phase 1 budget is $510M, first cells expected Q1 2027; July $120M convertibles provide bridge funding. The $135M IP acquisition has $2M paid cash, $60M paid shares and $73M remaining cash/share elections. August resale registration creates no additional company proceeds.","change_note":"Separates tariff normalization, credit face/cash, July financing and September/October IP settlement claims.","checkpoints":[{"event":"IP remaining installments","watch":"Verify cash/share elections, shares issued and remaining obligations.","timing":"September 30 and October 15/30, 2026","date_status":"estimated"},{"event":"G2 funding and first cells","watch":"Require closed financing and actual qualified production before assuming utilization.","timing":"Financing event; Q1 2027 first-cell target","date_status":"estimated"},{"event":"Next results and credit sale","watch":"Reconcile production versus shipments, credit face/accrual/cash and recurring profitability.","timing":"Q3 results; date unconfirmed","date_status":"estimated"}],"countercase":"A credit-eligibility problem, slower collection, component inflation or delayed G2 financing can turn headline growth into more funding pressure. Paying IP obligations with shares preserves cash while diluting owners.","limitations":["Production guidance of 3.1-4.2 GW is not sales guidance. The base case uses separate shipments and prices; one GW times $/W equals $1B, implemented as USD millions per GW reference.","Credit rates, qualifying shipments and transfer realization are explicit assumptions, not a legal eligibility opinion. FEOC, sourcing, ownership and tax rules can change eligibility; zero credit is a valid stress test.","Q2 adjusted EBITDA $10.657M includes $24.4M tariff refunds, unlike the July preliminary range. Removing that credit gives negative $13.743M. The same recognized refund is never added to forecast earnings again.","The 10-Q describes $39.1M face of 2025 credits sold for $36.4M consideration at approximately 93 cents. The earnings headline is ambiguous; this model uses the filing cash/face distinction.","June government-grant receivables $95.390M are not unrestricted cash. Forecast credit collections replace accrual in cash flow; the balance is an analytical credit-receivable proxy, not a legal tax-credit rollforward.","G2 Phase 1 is budgeted at $510M including contingency with first cells expected Q1 2027. This is not proof of fully funded completion; the July $120M note is bridge capital and no unclosed comprehensive financing is assumed.","The IP purchase includes $2M paid cash, $60M paid shares and $73M remaining cash/share elections. Share settlement saves cash but dilutes ownership; no automatic common EPS benefit is asserted.","KORE is closed but acquired operating detail is insufficient for a separate forecast; a small explicit other-business revenue assumption is shown. Nordic assets, 50 MW allocation and 396 MW queue add no speculative sale proceeds.","Cash proxies exclude debt principal, preferred dividends, new financing and acquisitions beyond the scheduled IP claim. No full tax, bank debt, share-count or diluted EPS bridge."],"reviewed_at":"2026-09-20"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q3","revenue":298000000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2026Q4","revenue":344250000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":326000000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":357000000.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($M).","consensus":null,"revisions":[]},"scorecard":{"inside_5d":null,"notes_scored":0,"band_coverage_5d":null},"disclosure":"All positions in the Research Model Portfolio are simulated. No real money is invested in this model. Our research is free and is not tailored to any reader's financial circumstances.","operating_model":{"cells":[{"id":"h1_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Reported revenue","value":427.775,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"h1_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Reported gross profit","value":78.181,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"h1_adj_ebitda","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Reported adj ebitda","value":19.791,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"h1_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Reported operating income","value":-45.286,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"h1_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Reported cfo","value":-102.979,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"h1_capex","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"Reported capex","value":161.821,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"h1_fcf","case":"shared","kind":"derived","unit":"USD_millions","basis":"Reported PP&E purchases, not all investing flows.","label":"H1 CFO less gross capex","value":-264.8,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_cfo","h1_capex"]},"source_url":null,"source_date":null},{"id":"h1_ip_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"IP acquisition was in July.","label":"H1 Evervolt acquisition cash","value":0.0,"period":"H1 2026","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"h1_cash_after_ip","case":"shared","kind":"derived","unit":"USD_millions","basis":"No July claim backdated.","label":"H1 cash after capital claims","value":-264.8,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_fcf","h1_ip_cash"]},"source_url":null,"source_date":null},{"id":"q2_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"q2 revenue","value":250.128,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"q2_adj_ebitda","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"q2 adj ebitda","value":10.657,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000121390026088022/ea030161501ex99-1.htm","source_date":"2026-08-12"},{"id":"tariff_refund_accrual","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"tariff refund accrual","value":24.4,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"cash","value":79.109,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"restricted","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"restricted","value":77.327,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"grant_receivable","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"grant receivable","value":95.39,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"credit_face_sold","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"credit face sold","value":39.1,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"credit_sale_consideration","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"credit sale consideration","value":36.4,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"g2_total_budget","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"g2 total budget","value":510.0,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000121390026088022/ea030161501ex99-1.htm","source_date":"2026-08-12"},{"id":"july_note","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"july note","value":120.0,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"ip_total","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"ip total","value":135.0,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"ip_paid_shares","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"ip paid shares","value":60.0,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"ip_remaining","case":"shared","kind":"reported","unit":"USD_millions","basis":"USD millions; credits distinguish face value from transfer consideration. G2 is total project budget, not remaining spending.","label":"ip remaining","value":73.0,"period":"Q2 / July subsequent events","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/1992243/000199224326000022/t1-20260630.htm","source_date":"2026-08-12"},{"id":"q2_ebitda_ex_refund","case":"shared","kind":"derived","unit":"USD_millions","basis":"Removes the $24.4M nonrecurring benefit included in final adjusted EBITDA.","label":"Q2 EBITDA excluding recognized tariff refund","value":-13.742999999999999,"period":"2026Q2","formula":{"op":"subtract","refs":["q2_adj_ebitda","tariff_refund_accrual"]},"source_url":null,"source_date":null},{"id":"h1_ebitda_ex_refund","case":"shared","kind":"derived","unit":"USD_millions","basis":"A normalization, not company adjusted EBITDA.","label":"H1 EBITDA excluding tariff refund","value":-4.608999999999998,"period":"H1 2026","formula":{"op":"subtract","refs":["h1_adj_ebitda","tariff_refund_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_shipments_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":0.85,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_module_price","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":285.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_module_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":242.25,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_shipments_gw","downside_2026q3_module_price"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_other_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":245.25,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_module_revenue","downside_2026q3_other_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_credit_eligibility","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":0.75,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_module_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_module_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":44.625,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_shipments_gw","downside_2026q3_module_credit_per_gw","downside_2026q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cell_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cell_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cell_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_cell_gw","downside_2026q3_cell_credit_per_gw","downside_2026q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_face_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":44.625,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_module_credit","downside_2026q3_cell_credit"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_credit_transfer_realization","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_credit_accrual","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":41.50125,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_face_credit","downside_2026q3_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_manufacturing_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":18.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_manufacturing_contribution","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":15.299999999999999,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_shipments_gw","downside_2026q3_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_before_factory","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":56.801249999999996,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_manufacturing_contribution","downside_2026q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_factory_fixed","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":50.400000000000006,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":6.40124999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_before_factory","downside_2026q3_factory_fixed"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":27.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_core_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":34.720000000000006,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_gaap_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":42.720000000000006,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_core_opex","downside_2026q3_sbc","downside_2026q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":-36.318750000000016,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_gross_profit","downside_2026q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":-1.3187500000000156,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_operating_income","downside_2026q3_da","downside_2026q3_sbc","downside_2026q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_credit_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":42.25,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_available_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":136.89125,"period":"2026Q3","formula":{"op":"sum","refs":["grant_receivable","downside_2026q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ending_credit_receivable","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":94.64125000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_available_credit","downside_2026q3_credit_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_refund_collection","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_tariff_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2026Q3","formula":{"op":"multiply","refs":["tariff_refund_accrual","downside_2026q3_refund_collection"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":40.931249999999984,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_adj_ebitda","downside_2026q3_credit_cash","downside_2026q3_tariff_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_interest_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":39.2,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":92.70125,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_credit_accrual","downside_2026q3_cash_adjustments","downside_2026q3_cash_interest_tax","downside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-51.77000000000002,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cash_before_uses","downside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":132.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-183.77,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_cfo","downside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ip_due","case":"downside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_ip_cash_fraction","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_ip_elected_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":25.0,"period":"2026Q3","formula":{"op":"multiply","refs":["downside_2026q3_ip_due","downside_2026q3_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ip_upfront_paid","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q3_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":27.0,"period":"2026Q3","formula":{"op":"sum","refs":["downside_2026q3_ip_elected_cash","downside_2026q3_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_ip_share_consideration","case":"downside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_ip_due","downside_2026q3_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q3_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-210.77,"period":"2026Q3","formula":{"op":"subtract","refs":["downside_2026q3_fcf","downside_2026q3_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_shipments_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":0.9,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_module_price","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":280.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_module_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":252.0,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_shipments_gw","downside_2026q4_module_price"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_other_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":257.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_module_revenue","downside_2026q4_other_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_credit_eligibility","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":0.75,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_module_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_module_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":47.25,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_shipments_gw","downside_2026q4_module_credit_per_gw","downside_2026q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cell_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cell_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cell_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_cell_gw","downside_2026q4_cell_credit_per_gw","downside_2026q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_face_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":47.25,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_module_credit","downside_2026q4_cell_credit"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_credit_transfer_realization","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_credit_accrual","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":43.9425,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_face_credit","downside_2026q4_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_manufacturing_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":20.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_manufacturing_contribution","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":18.0,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_shipments_gw","downside_2026q4_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_before_factory","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":61.9425,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_manufacturing_contribution","downside_2026q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_factory_fixed","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":52.64000000000001,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":9.302499999999995,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_before_factory","downside_2026q4_factory_fixed"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":29.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":7.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_core_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":35.84,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_gaap_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":44.84,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_core_opex","downside_2026q4_sbc","downside_2026q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":-35.53750000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_gross_profit","downside_2026q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":2.4624999999999915,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_operating_income","downside_2026q4_da","downside_2026q4_sbc","downside_2026q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_credit_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":71.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_available_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":138.58375,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q3_ending_credit_receivable","downside_2026q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ending_credit_receivable","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":67.08375000000001,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_available_credit","downside_2026q4_credit_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_refund_collection","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_tariff_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":24.4,"period":"2026Q4","formula":{"op":"multiply","refs":["tariff_refund_accrual","downside_2026q4_refund_collection"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":98.36249999999998,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_adj_ebitda","downside_2026q4_credit_cash","downside_2026q4_tariff_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_interest_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":33.6,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":89.5425,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_credit_accrual","downside_2026q4_cash_adjustments","downside_2026q4_cash_interest_tax","downside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":8.819999999999979,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cash_before_uses","downside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":156.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-147.18,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_cfo","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ip_due","case":"downside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":48.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_ip_cash_fraction","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_ip_elected_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":48.0,"period":"2026Q4","formula":{"op":"multiply","refs":["downside_2026q4_ip_due","downside_2026q4_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ip_upfront_paid","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2026q4_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":48.0,"period":"2026Q4","formula":{"op":"sum","refs":["downside_2026q4_ip_elected_cash","downside_2026q4_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_ip_share_consideration","case":"downside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_ip_due","downside_2026q4_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"downside_2026q4_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-195.18,"period":"2026Q4","formula":{"op":"subtract","refs":["downside_2026q4_fcf","downside_2026q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_shipments_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":0.85,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_module_price","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":275.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_module_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":233.75,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_shipments_gw","downside_2027q1_module_price"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_other_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":7.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":240.75,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_module_revenue","downside_2027q1_other_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_credit_eligibility","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":0.75,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_module_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_module_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":44.625,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_shipments_gw","downside_2027q1_module_credit_per_gw","downside_2027q1_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cell_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cell_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cell_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_cell_gw","downside_2027q1_cell_credit_per_gw","downside_2027q1_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_face_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":44.625,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_module_credit","downside_2027q1_cell_credit"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_credit_transfer_realization","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_credit_accrual","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":41.50125,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_face_credit","downside_2027q1_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_manufacturing_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":23.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_manufacturing_contribution","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":19.55,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_shipments_gw","downside_2027q1_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_before_factory","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":61.051249999999996,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_manufacturing_contribution","downside_2027q1_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_factory_fixed","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":54.88,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":6.1712499999999935,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_before_factory","downside_2027q1_factory_fixed"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":31.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_core_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":36.96,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gaap_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":46.96,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_core_opex","downside_2027q1_sbc","downside_2027q1_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":-40.78875000000001,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gross_profit","downside_2027q1_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":0.2112499999999926,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_da","downside_2027q1_sbc","downside_2027q1_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_credit_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":42.25,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_available_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":108.58500000000001,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2026q4_ending_credit_receivable","downside_2027q1_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ending_credit_receivable","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":66.33500000000001,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_available_credit","downside_2027q1_credit_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_refund_collection","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_tariff_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["tariff_refund_accrual","downside_2027q1_refund_collection"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":42.46124999999999,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_adj_ebitda","downside_2027q1_credit_cash","downside_2027q1_tariff_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_interest_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":28.000000000000004,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":81.50125,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_credit_accrual","downside_2027q1_cash_adjustments","downside_2027q1_cash_interest_tax","downside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-39.040000000000006,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cash_before_uses","downside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":84.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-123.04,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ip_due","case":"downside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_ip_cash_fraction","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_ip_elected_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_ip_due","downside_2027q1_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ip_upfront_paid","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_ip_elected_cash","downside_2027q1_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ip_share_consideration","case":"downside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_ip_due","downside_2027q1_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-123.04,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_fcf","downside_2027q1_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_shipments_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":0.9,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_module_price","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":275.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_module_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":247.5,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_shipments_gw","downside_2027q2_module_price"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_other_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":256.5,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_module_revenue","downside_2027q2_other_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_credit_eligibility","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":0.75,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_module_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_module_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":47.25,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_shipments_gw","downside_2027q2_module_credit_per_gw","downside_2027q2_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cell_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cell_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cell_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_cell_gw","downside_2027q2_cell_credit_per_gw","downside_2027q2_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_face_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":47.25,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_module_credit","downside_2027q2_cell_credit"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_credit_transfer_realization","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_credit_accrual","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":43.9425,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_face_credit","downside_2027q2_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_manufacturing_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":25.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_manufacturing_contribution","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":22.5,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_shipments_gw","downside_2027q2_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_before_factory","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":66.4425,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_manufacturing_contribution","downside_2027q2_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_factory_fixed","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":57.120000000000005,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":9.322499999999991,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_before_factory","downside_2027q2_factory_fixed"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":33.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_core_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":38.080000000000005,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gaap_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":49.080000000000005,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_core_opex","downside_2027q2_sbc","downside_2027q2_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":-39.757500000000014,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gross_profit","downside_2027q2_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":4.2424999999999855,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_da","downside_2027q2_sbc","downside_2027q2_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_credit_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":48.75,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_available_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":110.2775,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q1_ending_credit_receivable","downside_2027q2_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ending_credit_receivable","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":61.5275,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_available_credit","downside_2027q2_credit_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_refund_collection","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_tariff_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["tariff_refund_accrual","downside_2027q2_refund_collection"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":52.992499999999986,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_adj_ebitda","downside_2027q2_credit_cash","downside_2027q2_tariff_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_interest_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":28.000000000000004,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":83.94250000000001,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_credit_accrual","downside_2027q2_cash_adjustments","downside_2027q2_cash_interest_tax","downside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-30.950000000000024,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cash_before_uses","downside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":36.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-66.95000000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ip_due","case":"downside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_ip_cash_fraction","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_ip_elected_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_ip_due","downside_2027q2_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ip_upfront_paid","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_ip_elected_cash","downside_2027q2_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ip_share_consideration","case":"downside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_ip_due","downside_2027q2_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-66.95000000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_fcf","downside_2027q2_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_shipments_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":0.95,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_module_price","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":275.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_module_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":261.25,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_shipments_gw","downside_2027q3_module_price"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_other_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":11.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":272.25,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_module_revenue","downside_2027q3_other_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_credit_eligibility","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":0.75,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_module_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_module_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":49.875,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_shipments_gw","downside_2027q3_module_credit_per_gw","downside_2027q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cell_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cell_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cell_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":3.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_cell_gw","downside_2027q3_cell_credit_per_gw","downside_2027q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_face_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":52.875,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_module_credit","downside_2027q3_cell_credit"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_credit_transfer_realization","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_credit_accrual","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":49.173750000000005,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_face_credit","downside_2027q3_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_manufacturing_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":27.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_manufacturing_contribution","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":25.65,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_shipments_gw","downside_2027q3_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_before_factory","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":74.82375,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_manufacturing_contribution","downside_2027q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_factory_fixed","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":59.36000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":15.463749999999997,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_before_factory","downside_2027q3_factory_fixed"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_core_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":39.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gaap_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":51.2,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_core_opex","downside_2027q3_sbc","downside_2027q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":-35.736250000000005,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gross_profit","downside_2027q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":11.263749999999995,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_da","downside_2027q3_sbc","downside_2027q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_credit_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":55.25,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_available_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":110.70125000000002,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q2_ending_credit_receivable","downside_2027q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ending_credit_receivable","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":55.451250000000016,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_available_credit","downside_2027q3_credit_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_refund_collection","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_tariff_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["tariff_refund_accrual","downside_2027q3_refund_collection"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":66.51374999999999,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_adj_ebitda","downside_2027q3_credit_cash","downside_2027q3_tariff_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_interest_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":28.000000000000004,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":89.17375000000001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_credit_accrual","downside_2027q3_cash_adjustments","downside_2027q3_cash_interest_tax","downside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-22.660000000000025,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cash_before_uses","downside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":24.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-46.660000000000025,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ip_due","case":"downside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_ip_cash_fraction","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_ip_elected_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_ip_due","downside_2027q3_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ip_upfront_paid","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_ip_elected_cash","downside_2027q3_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ip_share_consideration","case":"downside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_ip_due","downside_2027q3_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-46.660000000000025,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_fcf","downside_2027q3_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_shipments_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_module_price","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":275.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_module_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":275.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_shipments_gw","downside_2027q4_module_price"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_other_revenue","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":13.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":288.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_module_revenue","downside_2027q4_other_revenue"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_credit_eligibility","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":0.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_module_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_module_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":52.5,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_shipments_gw","downside_2027q4_module_credit_per_gw","downside_2027q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cell_gw","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.25,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cell_credit_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cell_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":7.5,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_cell_gw","downside_2027q4_cell_credit_per_gw","downside_2027q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_face_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":60.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_module_credit","downside_2027q4_cell_credit"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_credit_transfer_realization","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_credit_accrual","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":55.800000000000004,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_face_credit","downside_2027q4_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_manufacturing_per_gw","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":28.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_manufacturing_contribution","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":28.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_shipments_gw","downside_2027q4_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_before_factory","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":83.80000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_manufacturing_contribution","downside_2027q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_factory_fixed","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":61.60000000000001,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":22.200000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_before_factory","downside_2027q4_factory_fixed"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":37.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":11.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_core_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":40.32000000000001,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_adjustments","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gaap_opex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":53.32000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_core_opex","downside_2027q4_sbc","downside_2027q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":-31.120000000000005,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gross_profit","downside_2027q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":18.879999999999995,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_da","downside_2027q4_sbc","downside_2027q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_credit_cash","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":61.75,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_available_credit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":111.25125000000003,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q3_ending_credit_receivable","downside_2027q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ending_credit_receivable","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":49.50125000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_available_credit","downside_2027q4_credit_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_refund_collection","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_tariff_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["tariff_refund_accrual","downside_2027q4_refund_collection"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_before_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":80.63,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_adj_ebitda","downside_2027q4_credit_cash","downside_2027q4_tariff_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_interest_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":28.000000000000004,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":95.80000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_credit_accrual","downside_2027q4_cash_adjustments","downside_2027q4_cash_interest_tax","downside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-15.170000000000016,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cash_before_uses","downside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":24.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-39.170000000000016,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ip_due","case":"downside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_ip_cash_fraction","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_ip_elected_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_ip_due","downside_2027q4_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ip_upfront_paid","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_ip_elected_cash","downside_2027q4_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ip_share_consideration","case":"downside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_ip_due","downside_2027q4_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-39.170000000000016,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_fcf","downside_2027q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":930.025,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","downside_2026q3_revenue","downside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit proxy ($M)","value":93.88474999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","downside_2026q3_gross_profit","downside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA proxy ($M)","value":20.934749999999976,"period":"FY2026","formula":{"op":"sum","refs":["h1_adj_ebitda","downside_2026q3_adj_ebitda","downside_2026q4_adj_ebitda"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":-117.14225000000003,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","downside_2026q3_operating_income","downside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-145.92900000000003,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","downside_2026q3_cfo","downside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross PP&E cash ($M)","value":449.821,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","downside_2026q3_capex","downside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E ($M)","value":-595.75,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","downside_2026q3_fcf","downside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"IP cash consideration ($M)","value":75.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_ip_cash","downside_2026q3_ip_cash","downside_2026q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2026_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and IP ($M)","value":-670.75,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_ip","downside_2026q3_cash_after_ip","downside_2026q4_cash_after_ip"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1057.5,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit proxy ($M)","value":53.157499999999985,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_gross_profit","downside_2027q2_gross_profit","downside_2027q3_gross_profit","downside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_adj_ebitda","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA proxy ($M)","value":34.59749999999997,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_adj_ebitda","downside_2027q2_adj_ebitda","downside_2027q3_adj_ebitda","downside_2027q4_adj_ebitda"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":-147.40250000000003,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-107.82000000000008,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cfo","downside_2027q2_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross PP&E cash ($M)","value":168.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_capex","downside_2027q2_capex","downside_2027q3_capex","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E ($M)","value":-275.82000000000005,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_fcf","downside_2027q2_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_ip_cash","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"IP cash consideration ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_ip_cash","downside_2027q2_ip_cash","downside_2027q3_ip_cash","downside_2027q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_cash_after_ip","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and IP ($M)","value":-275.82000000000005,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cash_after_ip","downside_2027q2_cash_after_ip","downside_2027q3_cash_after_ip","downside_2027q4_cash_after_ip"]},"source_url":null,"source_date":null},{"id":"base_2026q3_shipments_gw","case":"base","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_module_price","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":295.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_module_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":295.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_shipments_gw","base_2026q3_module_price"]},"source_url":null,"source_date":null},{"id":"base_2026q3_other_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":298.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_module_revenue","base_2026q3_other_revenue"]},"source_url":null,"source_date":null},{"id":"base_2026q3_credit_eligibility","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_module_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_module_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":70.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_shipments_gw","base_2026q3_module_credit_per_gw","base_2026q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cell_gw","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cell_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cell_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_cell_gw","base_2026q3_cell_credit_per_gw","base_2026q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2026q3_face_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":70.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_module_credit","base_2026q3_cell_credit"]},"source_url":null,"source_date":null},{"id":"base_2026q3_credit_transfer_realization","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_credit_accrual","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":65.10000000000001,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_face_credit","base_2026q3_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"base_2026q3_manufacturing_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":24.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_manufacturing_contribution","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":24.0,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_shipments_gw","base_2026q3_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"base_2026q3_before_factory","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":89.10000000000001,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_manufacturing_contribution","base_2026q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2026q3_factory_fixed","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":45.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":44.10000000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_before_factory","base_2026q3_factory_fixed"]},"source_url":null,"source_date":null},{"id":"base_2026q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":27.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_core_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":31.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_gaap_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":39.0,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_core_opex","base_2026q3_sbc","base_2026q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":5.1000000000000085,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_gross_profit","base_2026q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":40.10000000000001,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_operating_income","base_2026q3_da","base_2026q3_sbc","base_2026q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q3_credit_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":65.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_available_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":160.49,"period":"2026Q3","formula":{"op":"sum","refs":["grant_receivable","base_2026q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ending_credit_receivable","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":95.49000000000001,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_available_credit","base_2026q3_credit_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_refund_collection","case":"base","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_tariff_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2026Q3","formula":{"op":"multiply","refs":["tariff_refund_accrual","base_2026q3_refund_collection"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":105.10000000000001,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_adj_ebitda","base_2026q3_credit_cash","base_2026q3_tariff_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_interest_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":35.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":112.10000000000001,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_credit_accrual","base_2026q3_cash_adjustments","base_2026q3_cash_interest_tax","base_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-7.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cash_before_uses","base_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":110.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-117.0,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_cfo","base_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ip_due","case":"base","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_ip_cash_fraction","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_ip_elected_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":12.5,"period":"2026Q3","formula":{"op":"multiply","refs":["base_2026q3_ip_due","base_2026q3_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ip_upfront_paid","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q3_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":14.5,"period":"2026Q3","formula":{"op":"sum","refs":["base_2026q3_ip_elected_cash","base_2026q3_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"base_2026q3_ip_share_consideration","case":"base","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":12.5,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_ip_due","base_2026q3_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q3_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-131.5,"period":"2026Q3","formula":{"op":"subtract","refs":["base_2026q3_fcf","base_2026q3_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_shipments_gw","case":"base","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.15,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_module_price","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":295.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_module_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":339.25,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_shipments_gw","base_2026q4_module_price"]},"source_url":null,"source_date":null},{"id":"base_2026q4_other_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":344.25,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_module_revenue","base_2026q4_other_revenue"]},"source_url":null,"source_date":null},{"id":"base_2026q4_credit_eligibility","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_module_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_module_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":80.5,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_shipments_gw","base_2026q4_module_credit_per_gw","base_2026q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cell_gw","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cell_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cell_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_cell_gw","base_2026q4_cell_credit_per_gw","base_2026q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2026q4_face_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":80.5,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_module_credit","base_2026q4_cell_credit"]},"source_url":null,"source_date":null},{"id":"base_2026q4_credit_transfer_realization","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_credit_accrual","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":74.86500000000001,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_face_credit","base_2026q4_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"base_2026q4_manufacturing_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":27.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_manufacturing_contribution","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":31.049999999999997,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_shipments_gw","base_2026q4_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"base_2026q4_before_factory","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":105.915,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_manufacturing_contribution","base_2026q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2026q4_factory_fixed","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":47.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":58.915000000000006,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_before_factory","base_2026q4_factory_fixed"]},"source_url":null,"source_date":null},{"id":"base_2026q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":29.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":7.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_core_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":32.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_gaap_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":41.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_core_opex","base_2026q4_sbc","base_2026q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":17.915000000000006,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_gross_profit","base_2026q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":55.915000000000006,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_operating_income","base_2026q4_da","base_2026q4_sbc","base_2026q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2026q4_credit_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":110.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_available_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":170.35500000000002,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q3_ending_credit_receivable","base_2026q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ending_credit_receivable","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":60.35500000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_available_credit","base_2026q4_credit_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_refund_collection","case":"base","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_tariff_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":24.4,"period":"2026Q4","formula":{"op":"multiply","refs":["tariff_refund_accrual","base_2026q4_refund_collection"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":190.31500000000003,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_adj_ebitda","base_2026q4_credit_cash","base_2026q4_tariff_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_interest_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":30.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":116.86500000000001,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_credit_accrual","base_2026q4_cash_adjustments","base_2026q4_cash_interest_tax","base_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":73.45000000000002,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cash_before_uses","base_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2026q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":130.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-56.54999999999998,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_cfo","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ip_due","case":"base","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":48.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_ip_cash_fraction","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_ip_elected_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":24.0,"period":"2026Q4","formula":{"op":"multiply","refs":["base_2026q4_ip_due","base_2026q4_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ip_upfront_paid","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2026q4_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":24.0,"period":"2026Q4","formula":{"op":"sum","refs":["base_2026q4_ip_elected_cash","base_2026q4_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"base_2026q4_ip_share_consideration","case":"base","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":24.0,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_ip_due","base_2026q4_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"base_2026q4_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-80.54999999999998,"period":"2026Q4","formula":{"op":"subtract","refs":["base_2026q4_fcf","base_2026q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_shipments_gw","case":"base","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_module_price","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":290.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_module_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":319.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_shipments_gw","base_2027q1_module_price"]},"source_url":null,"source_date":null},{"id":"base_2027q1_other_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":7.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":326.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_module_revenue","base_2027q1_other_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q1_credit_eligibility","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_module_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_module_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":77.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_shipments_gw","base_2027q1_module_credit_per_gw","base_2027q1_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cell_gw","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.05,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cell_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cell_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":2.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_cell_gw","base_2027q1_cell_credit_per_gw","base_2027q1_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q1_face_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":79.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_module_credit","base_2027q1_cell_credit"]},"source_url":null,"source_date":null},{"id":"base_2027q1_credit_transfer_realization","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_credit_accrual","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":73.47,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_face_credit","base_2027q1_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"base_2027q1_manufacturing_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":30.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_manufacturing_contribution","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":33.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_shipments_gw","base_2027q1_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"base_2027q1_before_factory","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":106.47,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_manufacturing_contribution","base_2027q1_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q1_factory_fixed","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":49.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":57.47,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_before_factory","base_2027q1_factory_fixed"]},"source_url":null,"source_date":null},{"id":"base_2027q1_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":31.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_core_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":33.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gaap_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":43.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_core_opex","base_2027q1_sbc","base_2027q1_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":14.469999999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gross_profit","base_2027q1_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":55.47,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_da","base_2027q1_sbc","base_2027q1_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q1_credit_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":65.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_available_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":133.82500000000002,"period":"2027Q1","formula":{"op":"sum","refs":["base_2026q4_ending_credit_receivable","base_2027q1_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ending_credit_receivable","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":68.82500000000002,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_available_credit","base_2027q1_credit_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_refund_collection","case":"base","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_tariff_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["tariff_refund_accrual","base_2027q1_refund_collection"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":120.47,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_adj_ebitda","base_2027q1_credit_cash","base_2027q1_tariff_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_interest_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":25.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":110.47,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_credit_accrual","base_2027q1_cash_adjustments","base_2027q1_cash_interest_tax","base_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":10.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cash_before_uses","base_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":70.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-60.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ip_due","case":"base","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_ip_cash_fraction","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_ip_elected_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_ip_due","base_2027q1_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ip_upfront_paid","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_ip_elected_cash","base_2027q1_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ip_share_consideration","case":"base","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_ip_due","base_2027q1_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-60.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_fcf","base_2027q1_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_shipments_gw","case":"base","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_module_price","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":290.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_module_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":348.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_shipments_gw","base_2027q2_module_price"]},"source_url":null,"source_date":null},{"id":"base_2027q2_other_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":357.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_module_revenue","base_2027q2_other_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q2_credit_eligibility","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_module_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_module_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":84.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_shipments_gw","base_2027q2_module_credit_per_gw","base_2027q2_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cell_gw","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cell_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cell_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":8.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_cell_gw","base_2027q2_cell_credit_per_gw","base_2027q2_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q2_face_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":92.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_module_credit","base_2027q2_cell_credit"]},"source_url":null,"source_date":null},{"id":"base_2027q2_credit_transfer_realization","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_credit_accrual","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":85.56,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_face_credit","base_2027q2_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"base_2027q2_manufacturing_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":33.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_manufacturing_contribution","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":39.6,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_shipments_gw","base_2027q2_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"base_2027q2_before_factory","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":125.16,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_manufacturing_contribution","base_2027q2_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q2_factory_fixed","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":51.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":74.16,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_before_factory","base_2027q2_factory_fixed"]},"source_url":null,"source_date":null},{"id":"base_2027q2_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":33.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_core_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":34.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gaap_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":45.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_core_opex","base_2027q2_sbc","base_2027q2_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":29.159999999999997,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gross_profit","base_2027q2_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":73.16,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_da","base_2027q2_sbc","base_2027q2_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q2_credit_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":75.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_available_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":154.38500000000002,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q1_ending_credit_receivable","base_2027q2_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ending_credit_receivable","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":79.38500000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_available_credit","base_2027q2_credit_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_refund_collection","case":"base","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_tariff_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["tariff_refund_accrual","base_2027q2_refund_collection"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":148.16,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_adj_ebitda","base_2027q2_credit_cash","base_2027q2_tariff_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_interest_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":25.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":122.56,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_credit_accrual","base_2027q2_cash_adjustments","base_2027q2_cash_interest_tax","base_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":25.599999999999994,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cash_before_uses","base_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":30.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-4.400000000000006,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ip_due","case":"base","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_ip_cash_fraction","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_ip_elected_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_ip_due","base_2027q2_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ip_upfront_paid","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_ip_elected_cash","base_2027q2_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ip_share_consideration","case":"base","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_ip_due","base_2027q2_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-4.400000000000006,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_fcf","base_2027q2_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_shipments_gw","case":"base","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.25,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_module_price","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":290.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_module_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":362.5,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_shipments_gw","base_2027q3_module_price"]},"source_url":null,"source_date":null},{"id":"base_2027q3_other_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":11.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":373.5,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_module_revenue","base_2027q3_other_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q3_credit_eligibility","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_module_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_module_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":87.5,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_shipments_gw","base_2027q3_module_credit_per_gw","base_2027q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cell_gw","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.35,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cell_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cell_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":14.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_cell_gw","base_2027q3_cell_credit_per_gw","base_2027q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q3_face_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":101.5,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_module_credit","base_2027q3_cell_credit"]},"source_url":null,"source_date":null},{"id":"base_2027q3_credit_transfer_realization","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_credit_accrual","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":94.39500000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_face_credit","base_2027q3_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"base_2027q3_manufacturing_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_manufacturing_contribution","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":43.75,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_shipments_gw","base_2027q3_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"base_2027q3_before_factory","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":138.145,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_manufacturing_contribution","base_2027q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q3_factory_fixed","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":53.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":85.14500000000001,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_before_factory","base_2027q3_factory_fixed"]},"source_url":null,"source_date":null},{"id":"base_2027q3_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_core_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gaap_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":47.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_core_opex","base_2027q3_sbc","base_2027q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":38.14500000000001,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gross_profit","base_2027q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":85.14500000000001,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_da","base_2027q3_sbc","base_2027q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_credit_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":85.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_available_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":173.78000000000003,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q2_ending_credit_receivable","base_2027q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ending_credit_receivable","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":88.78000000000003,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_available_credit","base_2027q3_credit_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_refund_collection","case":"base","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_tariff_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["tariff_refund_accrual","base_2027q3_refund_collection"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":170.145,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_adj_ebitda","base_2027q3_credit_cash","base_2027q3_tariff_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_interest_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":25.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":131.395,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_credit_accrual","base_2027q3_cash_adjustments","base_2027q3_cash_interest_tax","base_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":38.75,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cash_before_uses","base_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":20.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":18.75,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ip_due","case":"base","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_ip_cash_fraction","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.5,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_ip_elected_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_ip_due","base_2027q3_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ip_upfront_paid","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_ip_elected_cash","base_2027q3_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ip_share_consideration","case":"base","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_ip_due","base_2027q3_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":18.75,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_fcf","base_2027q3_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_shipments_gw","case":"base","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_module_price","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":290.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_module_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":377.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_shipments_gw","base_2027q4_module_price"]},"source_url":null,"source_date":null},{"id":"base_2027q4_other_revenue","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":13.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":390.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_module_revenue","base_2027q4_other_revenue"]},"source_url":null,"source_date":null},{"id":"base_2027q4_credit_eligibility","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_module_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_module_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":91.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_shipments_gw","base_2027q4_module_credit_per_gw","base_2027q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cell_gw","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.45,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cell_credit_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cell_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":18.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_cell_gw","base_2027q4_cell_credit_per_gw","base_2027q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"base_2027q4_face_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":109.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_module_credit","base_2027q4_cell_credit"]},"source_url":null,"source_date":null},{"id":"base_2027q4_credit_transfer_realization","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_credit_accrual","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":101.37,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_face_credit","base_2027q4_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"base_2027q4_manufacturing_per_gw","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":37.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_manufacturing_contribution","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":48.1,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_shipments_gw","base_2027q4_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"base_2027q4_before_factory","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":149.47,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_manufacturing_contribution","base_2027q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q4_factory_fixed","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":55.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":94.47,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_before_factory","base_2027q4_factory_fixed"]},"source_url":null,"source_date":null},{"id":"base_2027q4_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":37.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":11.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_core_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":36.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_adjustments","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gaap_opex","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":49.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_core_opex","base_2027q4_sbc","base_2027q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":45.47,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gross_profit","base_2027q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":95.47,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_da","base_2027q4_sbc","base_2027q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_credit_cash","case":"base","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":95.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_available_credit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":190.15000000000003,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q3_ending_credit_receivable","base_2027q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ending_credit_receivable","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":95.15000000000003,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_available_credit","base_2027q4_credit_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_refund_collection","case":"base","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_tariff_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["tariff_refund_accrual","base_2027q4_refund_collection"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_before_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":190.47,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_adj_ebitda","base_2027q4_credit_cash","base_2027q4_tariff_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_interest_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":25.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":138.37,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_credit_accrual","base_2027q4_cash_adjustments","base_2027q4_cash_interest_tax","base_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":52.099999999999994,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cash_before_uses","base_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2027q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":20.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":32.099999999999994,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ip_due","case":"base","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_ip_cash_fraction","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_ip_elected_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_ip_due","base_2027q4_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ip_upfront_paid","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_ip_elected_cash","base_2027q4_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ip_share_consideration","case":"base","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_ip_due","base_2027q4_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":32.099999999999994,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_fcf","base_2027q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2026_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1070.025,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","base_2026q3_revenue","base_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2026_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit proxy ($M)","value":181.19600000000003,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","base_2026q3_gross_profit","base_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2026_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA proxy ($M)","value":115.80600000000001,"period":"FY2026","formula":{"op":"sum","refs":["h1_adj_ebitda","base_2026q3_adj_ebitda","base_2026q4_adj_ebitda"]},"source_url":null,"source_date":null},{"id":"base_fy2026_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":-22.270999999999987,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","base_2026q3_operating_income","base_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-36.52899999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","base_2026q3_cfo","base_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2026_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross PP&E cash ($M)","value":401.821,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","base_2026q3_capex","base_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2026_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E ($M)","value":-438.35,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","base_2026q3_fcf","base_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2026_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"IP cash consideration ($M)","value":38.5,"period":"FY2026","formula":{"op":"sum","refs":["h1_ip_cash","base_2026q3_ip_cash","base_2026q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2026_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and IP ($M)","value":-476.85,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_ip","base_2026q3_cash_after_ip","base_2026q4_cash_after_ip"]},"source_url":null,"source_date":null},{"id":"base_fy2027_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1446.5,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit proxy ($M)","value":311.245,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_gross_profit","base_2027q2_gross_profit","base_2027q3_gross_profit","base_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2027_adj_ebitda","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA proxy ($M)","value":309.245,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_adj_ebitda","base_2027q2_adj_ebitda","base_2027q3_adj_ebitda","base_2027q4_adj_ebitda"]},"source_url":null,"source_date":null},{"id":"base_fy2027_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":127.245,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":126.44999999999999,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cfo","base_2027q2_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross PP&E cash ($M)","value":140.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_capex","base_2027q2_capex","base_2027q3_capex","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2027_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E ($M)","value":-13.550000000000011,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_fcf","base_2027q2_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2027_ip_cash","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"IP cash consideration ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_ip_cash","base_2027q2_ip_cash","base_2027q3_ip_cash","base_2027q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"base_fy2027_cash_after_ip","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and IP ($M)","value":-13.550000000000011,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cash_after_ip","base_2027q2_cash_after_ip","base_2027q3_cash_after_ip","base_2027q4_cash_after_ip"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_shipments_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.1,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_module_price","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":305.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_module_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":335.5,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_shipments_gw","upside_2026q3_module_price"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_other_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":3.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":338.5,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_module_revenue","upside_2026q3_other_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_credit_eligibility","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_module_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_module_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":77.0,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_shipments_gw","upside_2026q3_module_credit_per_gw","upside_2026q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cell_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cell_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cell_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_cell_gw","upside_2026q3_cell_credit_per_gw","upside_2026q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_face_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":77.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_module_credit","upside_2026q3_cell_credit"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_credit_transfer_realization","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_credit_accrual","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":71.61,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_face_credit","upside_2026q3_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_manufacturing_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":28.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_manufacturing_contribution","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":30.800000000000004,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_shipments_gw","upside_2026q3_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_before_factory","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":102.41,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_manufacturing_contribution","upside_2026q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_factory_fixed","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":46.800000000000004,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":55.60999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_before_factory","upside_2026q3_factory_fixed"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":27.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":6.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_core_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":32.24,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_gaap_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":40.24,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_core_opex","upside_2026q3_sbc","upside_2026q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":15.36999999999999,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_gross_profit","upside_2026q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":50.36999999999999,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_operating_income","upside_2026q3_da","upside_2026q3_sbc","upside_2026q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_credit_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":71.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_available_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":167.0,"period":"2026Q3","formula":{"op":"sum","refs":["grant_receivable","upside_2026q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ending_credit_receivable","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":95.5,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_available_credit","upside_2026q3_credit_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_refund_collection","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_tariff_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2026Q3","formula":{"op":"multiply","refs":["tariff_refund_accrual","upside_2026q3_refund_collection"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":121.86999999999999,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_adj_ebitda","upside_2026q3_credit_cash","upside_2026q3_tariff_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_interest_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":36.4,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":120.00999999999999,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_credit_accrual","upside_2026q3_cash_adjustments","upside_2026q3_cash_interest_tax","upside_2026q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":1.8599999999999994,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cash_before_uses","upside_2026q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":115.5,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-113.64,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_cfo","upside_2026q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ip_due","case":"upside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":25.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_ip_cash_fraction","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_ip_elected_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2026Q3","formula":{"op":"multiply","refs":["upside_2026q3_ip_due","upside_2026q3_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ip_upfront_paid","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":2.0,"period":"2026Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q3_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":2.0,"period":"2026Q3","formula":{"op":"sum","refs":["upside_2026q3_ip_elected_cash","upside_2026q3_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_ip_share_consideration","case":"upside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":25.0,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_ip_due","upside_2026q3_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q3_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-115.64,"period":"2026Q3","formula":{"op":"subtract","refs":["upside_2026q3_fcf","upside_2026q3_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_shipments_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.25,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_module_price","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":305.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_module_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":381.25,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_shipments_gw","upside_2026q4_module_price"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_other_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":5.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":386.25,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_module_revenue","upside_2026q4_other_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_credit_eligibility","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_module_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_module_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":87.5,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_shipments_gw","upside_2026q4_module_credit_per_gw","upside_2026q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cell_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cell_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cell_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_cell_gw","upside_2026q4_cell_credit_per_gw","upside_2026q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_face_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":87.5,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_module_credit","upside_2026q4_cell_credit"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_credit_transfer_realization","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_credit_accrual","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":81.375,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_face_credit","upside_2026q4_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_manufacturing_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":32.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_manufacturing_contribution","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":40.0,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_shipments_gw","upside_2026q4_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_before_factory","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":121.375,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_manufacturing_contribution","upside_2026q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_factory_fixed","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":48.88,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":72.495,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_before_factory","upside_2026q4_factory_fixed"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":29.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":7.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_core_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":33.28,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_gaap_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":42.28,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_core_opex","upside_2026q4_sbc","upside_2026q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":30.215000000000003,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_gross_profit","upside_2026q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":68.215,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_operating_income","upside_2026q4_da","upside_2026q4_sbc","upside_2026q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_credit_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":121.00000000000001,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_available_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":176.875,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q3_ending_credit_receivable","upside_2026q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ending_credit_receivable","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":55.874999999999986,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_available_credit","upside_2026q4_credit_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_refund_collection","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":1.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_tariff_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":24.4,"period":"2026Q4","formula":{"op":"multiply","refs":["tariff_refund_accrual","upside_2026q4_refund_collection"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":213.61500000000004,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_adj_ebitda","upside_2026q4_credit_cash","upside_2026q4_tariff_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_interest_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":31.200000000000003,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":124.575,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_credit_accrual","upside_2026q4_cash_adjustments","upside_2026q4_cash_interest_tax","upside_2026q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":89.04000000000003,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cash_before_uses","upside_2026q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":136.5,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-47.459999999999965,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_cfo","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ip_due","case":"upside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":48.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_ip_cash_fraction","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_ip_elected_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2026Q4","formula":{"op":"multiply","refs":["upside_2026q4_ip_due","upside_2026q4_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ip_upfront_paid","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2026Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2026q4_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2026Q4","formula":{"op":"sum","refs":["upside_2026q4_ip_elected_cash","upside_2026q4_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_ip_share_consideration","case":"upside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":48.0,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_ip_due","upside_2026q4_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"upside_2026q4_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-47.459999999999965,"period":"2026Q4","formula":{"op":"subtract","refs":["upside_2026q4_fcf","upside_2026q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_shipments_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_module_price","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":305.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_module_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":366.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_shipments_gw","upside_2027q1_module_price"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_other_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":7.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":373.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_module_revenue","upside_2027q1_other_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_credit_eligibility","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_module_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_module_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":84.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_shipments_gw","upside_2027q1_module_credit_per_gw","upside_2027q1_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cell_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cell_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cell_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":4.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_cell_gw","upside_2027q1_cell_credit_per_gw","upside_2027q1_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_face_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":88.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_module_credit","upside_2027q1_cell_credit"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_credit_transfer_realization","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_credit_accrual","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":81.84,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_face_credit","upside_2027q1_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_manufacturing_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":38.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_manufacturing_contribution","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":45.6,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_shipments_gw","upside_2027q1_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_before_factory","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":127.44,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_manufacturing_contribution","upside_2027q1_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_factory_fixed","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":50.96,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":76.47999999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_before_factory","upside_2027q1_factory_fixed"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":31.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_core_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":34.32,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gaap_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":44.32,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_core_opex","upside_2027q1_sbc","upside_2027q1_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":32.15999999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gross_profit","upside_2027q1_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":73.16,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_da","upside_2027q1_sbc","upside_2027q1_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_credit_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":71.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_available_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":137.71499999999997,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2026q4_ending_credit_receivable","upside_2027q1_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ending_credit_receivable","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":66.21499999999997,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_available_credit","upside_2027q1_credit_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_refund_collection","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_tariff_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["tariff_refund_accrual","upside_2027q1_refund_collection"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":144.66,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_adj_ebitda","upside_2027q1_credit_cash","upside_2027q1_tariff_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_interest_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":26.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":119.84,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_credit_accrual","upside_2027q1_cash_adjustments","upside_2027q1_cash_interest_tax","upside_2027q1_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":24.819999999999993,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cash_before_uses","upside_2027q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":73.5,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":-48.68000000000001,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ip_due","case":"upside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_ip_cash_fraction","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_ip_elected_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_ip_due","upside_2027q1_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ip_upfront_paid","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_ip_elected_cash","upside_2027q1_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ip_share_consideration","case":"upside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_ip_due","upside_2027q1_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":-48.68000000000001,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_fcf","upside_2027q1_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_shipments_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_module_price","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":305.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_module_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":396.5,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_shipments_gw","upside_2027q2_module_price"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_other_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":405.5,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_module_revenue","upside_2027q2_other_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_credit_eligibility","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_module_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_module_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":91.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_shipments_gw","upside_2027q2_module_credit_per_gw","upside_2027q2_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cell_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cell_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cell_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":12.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_cell_gw","upside_2027q2_cell_credit_per_gw","upside_2027q2_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_face_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":103.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_module_credit","upside_2027q2_cell_credit"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_credit_transfer_realization","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_credit_accrual","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":95.79,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_face_credit","upside_2027q2_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_manufacturing_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":42.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_manufacturing_contribution","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":54.6,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_shipments_gw","upside_2027q2_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_before_factory","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":150.39000000000001,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_manufacturing_contribution","upside_2027q2_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_factory_fixed","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":53.04,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":97.35000000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_before_factory","upside_2027q2_factory_fixed"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":33.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_core_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":35.36,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gaap_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":46.36,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_core_opex","upside_2027q2_sbc","upside_2027q2_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":50.99000000000002,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gross_profit","upside_2027q2_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":94.99000000000002,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_da","upside_2027q2_sbc","upside_2027q2_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_credit_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":82.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_available_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":162.005,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q1_ending_credit_receivable","upside_2027q2_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ending_credit_receivable","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":79.505,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_available_credit","upside_2027q2_credit_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_refund_collection","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_tariff_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["tariff_refund_accrual","upside_2027q2_refund_collection"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":177.49,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_adj_ebitda","upside_2027q2_credit_cash","upside_2027q2_tariff_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_interest_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":26.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":133.79000000000002,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_credit_accrual","upside_2027q2_cash_adjustments","upside_2027q2_cash_interest_tax","upside_2027q2_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":43.69999999999999,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cash_before_uses","upside_2027q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":31.5,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":12.199999999999989,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ip_due","case":"upside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_ip_cash_fraction","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_ip_elected_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_ip_due","upside_2027q2_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ip_upfront_paid","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_ip_elected_cash","upside_2027q2_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ip_share_consideration","case":"upside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_ip_due","upside_2027q2_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":12.199999999999989,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_fcf","upside_2027q2_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_shipments_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.35,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_module_price","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":305.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_module_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":411.75,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_shipments_gw","upside_2027q3_module_price"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_other_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":11.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":422.75,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_module_revenue","upside_2027q3_other_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_credit_eligibility","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_module_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_module_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":94.5,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_shipments_gw","upside_2027q3_module_credit_per_gw","upside_2027q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cell_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.45,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cell_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cell_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":18.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_cell_gw","upside_2027q3_cell_credit_per_gw","upside_2027q3_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_face_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":112.5,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_module_credit","upside_2027q3_cell_credit"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_credit_transfer_realization","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_credit_accrual","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":104.625,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_face_credit","upside_2027q3_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_manufacturing_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":45.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_manufacturing_contribution","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":60.75000000000001,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_shipments_gw","upside_2027q3_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_before_factory","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":165.375,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_manufacturing_contribution","upside_2027q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_factory_fixed","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":55.120000000000005,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":110.255,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_before_factory","upside_2027q3_factory_fixed"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":35.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_core_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":36.4,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gaap_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":48.4,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_core_opex","upside_2027q3_sbc","upside_2027q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":61.855,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gross_profit","upside_2027q3_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":108.85499999999999,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_da","upside_2027q3_sbc","upside_2027q3_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_credit_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":93.50000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_available_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":184.13,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q2_ending_credit_receivable","upside_2027q3_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ending_credit_receivable","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":90.62999999999998,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_available_credit","upside_2027q3_credit_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_refund_collection","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_tariff_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["tariff_refund_accrual","upside_2027q3_refund_collection"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":202.35500000000002,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_adj_ebitda","upside_2027q3_credit_cash","upside_2027q3_tariff_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_interest_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":26.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":142.625,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_credit_accrual","upside_2027q3_cash_adjustments","upside_2027q3_cash_interest_tax","upside_2027q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":59.73000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cash_before_uses","upside_2027q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":21.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":38.73000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ip_due","case":"upside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_ip_cash_fraction","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_ip_elected_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_ip_due","upside_2027q3_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ip_upfront_paid","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_ip_elected_cash","upside_2027q3_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ip_share_consideration","case":"upside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_ip_due","upside_2027q3_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":38.73000000000002,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_fcf","upside_2027q3_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_shipments_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"One-GW quantity reference; not nameplate or production.","label":"Modules sold in GW","value":1.4,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_module_price","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Sales dollars per one-GW reference","value":305.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_module_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Recognized module sales","value":427.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_shipments_gw","upside_2027q4_module_price"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_other_revenue","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk allowance pending complete acquired operating disclosure; no Nordic monetization.","label":"KORE/other external sales allowance","value":13.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module and other-business sales","value":440.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_module_revenue","upside_2027q4_other_revenue"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_credit_eligibility","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Qualifying credit share","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_module_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Module credit $M per GW assumption","value":70.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_module_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module credit face accrual","value":98.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_shipments_gw","upside_2027q4_module_credit_per_gw","upside_2027q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cell_gw","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Eligible domestic cells in GW","value":0.5,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cell_credit_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cell credit $M per GW assumption","value":40.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cell_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Domestic cell credit face accrual","value":20.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_cell_gw","upside_2027q4_cell_credit_per_gw","upside_2027q4_credit_eligibility"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_face_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module plus cell credit face value","value":118.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_module_credit","upside_2027q4_cell_credit"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_credit_transfer_realization","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Credit transfer realization","value":0.93,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_credit_accrual","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Net credit accrual after transfer discount","value":109.74000000000001,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_face_credit","upside_2027q4_credit_transfer_realization"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_manufacturing_per_gw","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Manufacturing contribution $M per GW","value":48.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_manufacturing_contribution","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Module manufacturing contribution before fixed cost and credits","value":67.19999999999999,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_shipments_gw","upside_2027q4_manufacturing_per_gw"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_before_factory","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Manufacturing plus eligible credits","value":176.94,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_manufacturing_contribution","upside_2027q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_factory_fixed","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Factory fixed cost including normal depreciation","value":57.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross profit after factory depreciation","value":119.74,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_before_factory","upside_2027q4_factory_fixed"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A","value":37.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"SBC","value":11.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_core_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash corporate expense","value":37.44,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_adjustments","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash transaction and other adjusted exclusions","value":2.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gaap_opex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Corporate cash expense SBC and cash exclusions","value":50.44,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_core_opex","upside_2027q4_sbc","upside_2027q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income proxy","value":69.3,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gross_profit","upside_2027q4_gaap_opex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted EBITDA proxy","value":119.3,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_da","upside_2027q4_sbc","upside_2027q4_cash_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_credit_cash","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Collection timing sensitivity; not the same as current accrual.","label":"Actual cash from credit transfers","value":104.50000000000001,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_available_credit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Opening receivable and current net accrual","value":200.37,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q3_ending_credit_receivable","upside_2027q4_credit_accrual"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ending_credit_receivable","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit receivable proxy","value":95.86999999999999,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_available_credit","upside_2027q4_credit_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_refund_collection","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk Q4 cash timing; does not add new profit.","label":"Prior-refund collection share","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_tariff_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Collection of previously recognized tariff refund","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["tariff_refund_accrual","upside_2027q4_refund_collection"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_before_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"EBITDA plus credit and prior refund collections","value":223.8,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_adj_ebitda","upside_2027q4_credit_cash","upside_2027q4_tariff_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_interest_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash interest and tax including July coupon","value":10.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Other receivable inventory and advance cash use","value":26.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Credit accrual and operating cash needs","value":147.74,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_credit_accrual","upside_2027q4_cash_adjustments","upside_2027q4_cash_interest_tax","upside_2027q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":76.06,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cash_before_uses","upside_2027q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"G2 and other gross PP&E cash","value":21.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E","value":55.06,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ip_due","case":"upside","kind":"assumption","unit":"USD_millions","basis":"September 30 $25M; October 15/30 $30M+$18M. Cash or shares at election.","label":"IP remaining tranche consideration","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_ip_cash_fraction","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Remaining IP settlement paid in cash","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_ip_elected_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Elected cash settlement","value":0.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_ip_due","upside_2027q4_ip_cash_fraction"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ip_upfront_paid","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Already-paid July upfront cash","value":0.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"IP cash consideration","value":0.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_ip_elected_cash","upside_2027q4_ip_upfront_paid"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ip_share_consideration","case":"upside","kind":"derived","unit":"USD_millions","basis":"Value of shares issued, not share count or cash funding.","label":"IP consideration settled in shares","value":0.0,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_ip_due","upside_2027q4_ip_elected_cash"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after PP&E and IP","value":55.06,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_fcf","upside_2027q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1152.525,"period":"FY2026","formula":{"op":"sum","refs":["h1_revenue","upside_2026q3_revenue","upside_2026q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit proxy ($M)","value":206.286,"period":"FY2026","formula":{"op":"sum","refs":["h1_gross_profit","upside_2026q3_gross_profit","upside_2026q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA proxy ($M)","value":138.37599999999998,"period":"FY2026","formula":{"op":"sum","refs":["h1_adj_ebitda","upside_2026q3_adj_ebitda","upside_2026q4_adj_ebitda"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":0.2989999999999924,"period":"FY2026","formula":{"op":"sum","refs":["h1_operating_income","upside_2026q3_operating_income","upside_2026q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-12.078999999999965,"period":"FY2026","formula":{"op":"sum","refs":["h1_cfo","upside_2026q3_cfo","upside_2026q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross PP&E cash ($M)","value":413.821,"period":"FY2026","formula":{"op":"sum","refs":["h1_capex","upside_2026q3_capex","upside_2026q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E ($M)","value":-425.9,"period":"FY2026","formula":{"op":"sum","refs":["h1_fcf","upside_2026q3_fcf","upside_2026q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"IP cash consideration ($M)","value":2.0,"period":"FY2026","formula":{"op":"sum","refs":["h1_ip_cash","upside_2026q3_ip_cash","upside_2026q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2026_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and IP ($M)","value":-427.9,"period":"FY2026","formula":{"op":"sum","refs":["h1_cash_after_ip","upside_2026q3_cash_after_ip","upside_2026q4_cash_after_ip"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1641.25,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross profit proxy ($M)","value":403.82500000000005,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_gross_profit","upside_2027q2_gross_profit","upside_2027q3_gross_profit","upside_2027q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_adj_ebitda","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Adjusted EBITDA proxy ($M)","value":396.305,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_adj_ebitda","upside_2027q2_adj_ebitda","upside_2027q3_adj_ebitda","upside_2027q4_adj_ebitda"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":214.305,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":204.31,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross PP&E cash ($M)","value":147.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_capex","upside_2027q2_capex","upside_2027q3_capex","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E ($M)","value":57.31,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_fcf","upside_2027q2_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_ip_cash","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"IP cash consideration ($M)","value":0.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_ip_cash","upside_2027q2_ip_cash","upside_2027q3_ip_cash","upside_2027q4_ip_cash"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_cash_after_ip","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after PP&E and IP ($M)","value":57.31,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cash_after_ip","upside_2027q2_cash_after_ip","upside_2027q3_cash_after_ip","upside_2027q4_cash_after_ip"]},"source_url":null,"source_date":null}],"title":"Module sales, credit cash realization and the G2 funding bill","method":"Model modules sold separately from factory production. Normalize one GW of shipments to explicit dollars per watt for revenue and manufacturing contribution; add only eligible module/cell credit accrual. Bridge adjusted EBITDA through D&A/SBC to operating income and replace accrued credits/refunds with actual cash-collection assumptions. Deduct G2/gross capex and the cash portion of IP payments; disclose the alternative share consideration.","metrics":{"cfo":"Operating cash flow proxy ($M)","fcf":"Cash after PP&E ($M)","capex":"Gross PP&E cash ($M)","ip_cash":"IP cash consideration ($M)","revenue":"Revenue ($M)","adj_ebitda":"Adjusted EBITDA proxy ($M)","gross_profit":"Gross profit proxy ($M)","cash_after_ip":"Cash after PP&E and IP ($M)","operating_income":"Operating income proxy ($M)"},"outputs":[{"case":"downside","period":"2026Q3","values":{"cfo":-51.77000000000002,"fcf":-183.77,"capex":132.0,"ip_cash":27.0,"revenue":245.25,"adj_ebitda":-1.3187500000000156,"gross_profit":6.40124999999999,"cash_after_ip":-210.77,"operating_income":-36.318750000000016},"metrics":{"cfo":"downside_2026q3_cfo","fcf":"downside_2026q3_fcf","capex":"downside_2026q3_capex","ip_cash":"downside_2026q3_ip_cash","revenue":"downside_2026q3_revenue","adj_ebitda":"downside_2026q3_adj_ebitda","gross_profit":"downside_2026q3_gross_profit","cash_after_ip":"downside_2026q3_cash_after_ip","operating_income":"downside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"downside","period":"2026Q4","values":{"cfo":8.819999999999979,"fcf":-147.18,"capex":156.0,"ip_cash":48.0,"revenue":257.0,"adj_ebitda":2.4624999999999915,"gross_profit":9.302499999999995,"cash_after_ip":-195.18,"operating_income":-35.53750000000001},"metrics":{"cfo":"downside_2026q4_cfo","fcf":"downside_2026q4_fcf","capex":"downside_2026q4_capex","ip_cash":"downside_2026q4_ip_cash","revenue":"downside_2026q4_revenue","adj_ebitda":"downside_2026q4_adj_ebitda","gross_profit":"downside_2026q4_gross_profit","cash_after_ip":"downside_2026q4_cash_after_ip","operating_income":"downside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"downside","period":"2027Q1","values":{"cfo":-39.040000000000006,"fcf":-123.04,"capex":84.0,"ip_cash":0.0,"revenue":240.75,"adj_ebitda":0.2112499999999926,"gross_profit":6.1712499999999935,"cash_after_ip":-123.04,"operating_income":-40.78875000000001},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","ip_cash":"downside_2027q1_ip_cash","revenue":"downside_2027q1_revenue","adj_ebitda":"downside_2027q1_adj_ebitda","gross_profit":"downside_2027q1_gross_profit","cash_after_ip":"downside_2027q1_cash_after_ip","operating_income":"downside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"downside","period":"2027Q2","values":{"cfo":-30.950000000000024,"fcf":-66.95000000000002,"capex":36.0,"ip_cash":0.0,"revenue":256.5,"adj_ebitda":4.2424999999999855,"gross_profit":9.322499999999991,"cash_after_ip":-66.95000000000002,"operating_income":-39.757500000000014},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","ip_cash":"downside_2027q2_ip_cash","revenue":"downside_2027q2_revenue","adj_ebitda":"downside_2027q2_adj_ebitda","gross_profit":"downside_2027q2_gross_profit","cash_after_ip":"downside_2027q2_cash_after_ip","operating_income":"downside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"downside","period":"FY2026","values":{"cfo":-145.92900000000003,"fcf":-595.75,"capex":449.821,"ip_cash":75.0,"revenue":930.025,"adj_ebitda":20.934749999999976,"gross_profit":93.88474999999998,"cash_after_ip":-670.75,"operating_income":-117.14225000000003},"metrics":{"cfo":"downside_fy2026_cfo","fcf":"downside_fy2026_fcf","capex":"downside_fy2026_capex","ip_cash":"downside_fy2026_ip_cash","revenue":"downside_fy2026_revenue","adj_ebitda":"downside_fy2026_adj_ebitda","gross_profit":"downside_fy2026_gross_profit","cash_after_ip":"downside_fy2026_cash_after_ip","operating_income":"downside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"downside","period":"FY2027","values":{"cfo":-107.82000000000008,"fcf":-275.82000000000005,"capex":168.0,"ip_cash":0.0,"revenue":1057.5,"adj_ebitda":34.59749999999997,"gross_profit":53.157499999999985,"cash_after_ip":-275.82000000000005,"operating_income":-147.40250000000003},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","ip_cash":"downside_fy2027_ip_cash","revenue":"downside_fy2027_revenue","adj_ebitda":"downside_fy2027_adj_ebitda","gross_profit":"downside_fy2027_gross_profit","cash_after_ip":"downside_fy2027_cash_after_ip","operating_income":"downside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"base","period":"2026Q3","values":{"cfo":-7.0,"fcf":-117.0,"capex":110.0,"ip_cash":14.5,"revenue":298.0,"adj_ebitda":40.10000000000001,"gross_profit":44.10000000000001,"cash_after_ip":-131.5,"operating_income":5.1000000000000085},"metrics":{"cfo":"base_2026q3_cfo","fcf":"base_2026q3_fcf","capex":"base_2026q3_capex","ip_cash":"base_2026q3_ip_cash","revenue":"base_2026q3_revenue","adj_ebitda":"base_2026q3_adj_ebitda","gross_profit":"base_2026q3_gross_profit","cash_after_ip":"base_2026q3_cash_after_ip","operating_income":"base_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"base","period":"2026Q4","values":{"cfo":73.45000000000002,"fcf":-56.54999999999998,"capex":130.0,"ip_cash":24.0,"revenue":344.25,"adj_ebitda":55.915000000000006,"gross_profit":58.915000000000006,"cash_after_ip":-80.54999999999998,"operating_income":17.915000000000006},"metrics":{"cfo":"base_2026q4_cfo","fcf":"base_2026q4_fcf","capex":"base_2026q4_capex","ip_cash":"base_2026q4_ip_cash","revenue":"base_2026q4_revenue","adj_ebitda":"base_2026q4_adj_ebitda","gross_profit":"base_2026q4_gross_profit","cash_after_ip":"base_2026q4_cash_after_ip","operating_income":"base_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"base","period":"2027Q1","values":{"cfo":10.0,"fcf":-60.0,"capex":70.0,"ip_cash":0.0,"revenue":326.0,"adj_ebitda":55.47,"gross_profit":57.47,"cash_after_ip":-60.0,"operating_income":14.469999999999999},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","ip_cash":"base_2027q1_ip_cash","revenue":"base_2027q1_revenue","adj_ebitda":"base_2027q1_adj_ebitda","gross_profit":"base_2027q1_gross_profit","cash_after_ip":"base_2027q1_cash_after_ip","operating_income":"base_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"base","period":"2027Q2","values":{"cfo":25.599999999999994,"fcf":-4.400000000000006,"capex":30.0,"ip_cash":0.0,"revenue":357.0,"adj_ebitda":73.16,"gross_profit":74.16,"cash_after_ip":-4.400000000000006,"operating_income":29.159999999999997},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","ip_cash":"base_2027q2_ip_cash","revenue":"base_2027q2_revenue","adj_ebitda":"base_2027q2_adj_ebitda","gross_profit":"base_2027q2_gross_profit","cash_after_ip":"base_2027q2_cash_after_ip","operating_income":"base_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"base","period":"FY2026","values":{"cfo":-36.52899999999998,"fcf":-438.35,"capex":401.821,"ip_cash":38.5,"revenue":1070.025,"adj_ebitda":115.80600000000001,"gross_profit":181.19600000000003,"cash_after_ip":-476.85,"operating_income":-22.270999999999987},"metrics":{"cfo":"base_fy2026_cfo","fcf":"base_fy2026_fcf","capex":"base_fy2026_capex","ip_cash":"base_fy2026_ip_cash","revenue":"base_fy2026_revenue","adj_ebitda":"base_fy2026_adj_ebitda","gross_profit":"base_fy2026_gross_profit","cash_after_ip":"base_fy2026_cash_after_ip","operating_income":"base_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"base","period":"FY2027","values":{"cfo":126.44999999999999,"fcf":-13.550000000000011,"capex":140.0,"ip_cash":0.0,"revenue":1446.5,"adj_ebitda":309.245,"gross_profit":311.245,"cash_after_ip":-13.550000000000011,"operating_income":127.245},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","ip_cash":"base_fy2027_ip_cash","revenue":"base_fy2027_revenue","adj_ebitda":"base_fy2027_adj_ebitda","gross_profit":"base_fy2027_gross_profit","cash_after_ip":"base_fy2027_cash_after_ip","operating_income":"base_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"},{"case":"upside","period":"2026Q3","values":{"cfo":1.8599999999999994,"fcf":-113.64,"capex":115.5,"ip_cash":2.0,"revenue":338.5,"adj_ebitda":50.36999999999999,"gross_profit":55.60999999999999,"cash_after_ip":-115.64,"operating_income":15.36999999999999},"metrics":{"cfo":"upside_2026q3_cfo","fcf":"upside_2026q3_fcf","capex":"upside_2026q3_capex","ip_cash":"upside_2026q3_ip_cash","revenue":"upside_2026q3_revenue","adj_ebitda":"upside_2026q3_adj_ebitda","gross_profit":"upside_2026q3_gross_profit","cash_after_ip":"upside_2026q3_cash_after_ip","operating_income":"upside_2026q3_operating_income"},"frequency":"quarter","period_end":"2026-09-30"},{"case":"upside","period":"2026Q4","values":{"cfo":89.04000000000003,"fcf":-47.459999999999965,"capex":136.5,"ip_cash":0.0,"revenue":386.25,"adj_ebitda":68.215,"gross_profit":72.495,"cash_after_ip":-47.459999999999965,"operating_income":30.215000000000003},"metrics":{"cfo":"upside_2026q4_cfo","fcf":"upside_2026q4_fcf","capex":"upside_2026q4_capex","ip_cash":"upside_2026q4_ip_cash","revenue":"upside_2026q4_revenue","adj_ebitda":"upside_2026q4_adj_ebitda","gross_profit":"upside_2026q4_gross_profit","cash_after_ip":"upside_2026q4_cash_after_ip","operating_income":"upside_2026q4_operating_income"},"frequency":"quarter","period_end":"2026-12-31"},{"case":"upside","period":"2027Q1","values":{"cfo":24.819999999999993,"fcf":-48.68000000000001,"capex":73.5,"ip_cash":0.0,"revenue":373.0,"adj_ebitda":73.16,"gross_profit":76.47999999999999,"cash_after_ip":-48.68000000000001,"operating_income":32.15999999999999},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","ip_cash":"upside_2027q1_ip_cash","revenue":"upside_2027q1_revenue","adj_ebitda":"upside_2027q1_adj_ebitda","gross_profit":"upside_2027q1_gross_profit","cash_after_ip":"upside_2027q1_cash_after_ip","operating_income":"upside_2027q1_operating_income"},"frequency":"quarter","period_end":"2027-03-31"},{"case":"upside","period":"2027Q2","values":{"cfo":43.69999999999999,"fcf":12.199999999999989,"capex":31.5,"ip_cash":0.0,"revenue":405.5,"adj_ebitda":94.99000000000002,"gross_profit":97.35000000000002,"cash_after_ip":12.199999999999989,"operating_income":50.99000000000002},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","ip_cash":"upside_2027q2_ip_cash","revenue":"upside_2027q2_revenue","adj_ebitda":"upside_2027q2_adj_ebitda","gross_profit":"upside_2027q2_gross_profit","cash_after_ip":"upside_2027q2_cash_after_ip","operating_income":"upside_2027q2_operating_income"},"frequency":"quarter","period_end":"2027-06-30"},{"case":"upside","period":"FY2026","values":{"cfo":-12.078999999999965,"fcf":-425.9,"capex":413.821,"ip_cash":2.0,"revenue":1152.525,"adj_ebitda":138.37599999999998,"gross_profit":206.286,"cash_after_ip":-427.9,"operating_income":0.2989999999999924},"metrics":{"cfo":"upside_fy2026_cfo","fcf":"upside_fy2026_fcf","capex":"upside_fy2026_capex","ip_cash":"upside_fy2026_ip_cash","revenue":"upside_fy2026_revenue","adj_ebitda":"upside_fy2026_adj_ebitda","gross_profit":"upside_fy2026_gross_profit","cash_after_ip":"upside_fy2026_cash_after_ip","operating_income":"upside_fy2026_operating_income"},"frequency":"year","period_end":"2026-12-31"},{"case":"upside","period":"FY2027","values":{"cfo":204.31,"fcf":57.31,"capex":147.0,"ip_cash":0.0,"revenue":1641.25,"adj_ebitda":396.305,"gross_profit":403.82500000000005,"cash_after_ip":57.31,"operating_income":214.305},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","ip_cash":"upside_fy2027_ip_cash","revenue":"upside_fy2027_revenue","adj_ebitda":"upside_fy2027_adj_ebitda","gross_profit":"upside_fy2027_gross_profit","cash_after_ip":"upside_fy2027_cash_after_ip","operating_income":"upside_fy2027_operating_income"},"frequency":"year","period_end":"2027-12-31"}],"highlights":["q2_revenue","q2_adj_ebitda","q2_ebitda_ex_refund","h1_ebitda_ex_refund","h1_cfo","h1_fcf","cash","restricted","grant_receivable","credit_face_sold","credit_sale_consideration","g2_total_budget","july_note","ip_total","ip_paid_shares","ip_remaining"],"limitations":["Production guidance of 3.1-4.2 GW is not sales guidance. The base case uses separate shipments and prices; one GW times $/W equals $1B, implemented as USD millions per GW reference.","Credit rates, qualifying shipments and transfer realization are explicit assumptions, not a legal eligibility opinion. FEOC, sourcing, ownership and tax rules can change eligibility; zero credit is a valid stress test.","Q2 adjusted EBITDA $10.657M includes $24.4M tariff refunds, unlike the July preliminary range. Removing that credit gives negative $13.743M. The same recognized refund is never added to forecast earnings again.","The 10-Q describes $39.1M face of 2025 credits sold for $36.4M consideration at approximately 93 cents. The earnings headline is ambiguous; this model uses the filing cash/face distinction.","June government-grant receivables $95.390M are not unrestricted cash. Forecast credit collections replace accrual in cash flow; the balance is an analytical credit-receivable proxy, not a legal tax-credit rollforward.","G2 Phase 1 is budgeted at $510M including contingency with first cells expected Q1 2027. This is not proof of fully funded completion; the July $120M note is bridge capital and no unclosed comprehensive financing is assumed.","The IP purchase includes $2M paid cash, $60M paid shares and $73M remaining cash/share elections. Share settlement saves cash but dilutes ownership; no automatic common EPS benefit is asserted.","KORE is closed but acquired operating detail is insufficient for a separate forecast; a small explicit other-business revenue assumption is shown. Nordic assets, 50 MW allocation and 396 MW queue add no speculative sale proceeds.","Cash proxies exclude debt principal, preferred dividends, new financing and acquisitions beyond the scheduled IP claim. No full tax, bank debt, share-count or diluted EPS bridge."],"reviewed_at":"2026-09-20","schema_version":"operating_model.v1"}}