{"meta":{"as_of":"2026-09-25","revision":9,"skeleton":false,"compiled_at":"2026-09-25T11:16:01.493988+00:00","extract_url":null,"extract_form":null,"authored_hash":"a59308335bdc7bba670303bc92160464","extract_filed":null,"extract_source":"authored","generated_hash":"0d29ef8d77807750afc029a1f667baae","research_stage":"operating_scenarios","business_authored":true,"extract_accession":null,"research_reviewed_at":"2026-09-20"},"model":{"entity":"WOLFSPEED, INC.","source":"SEC companyfacts with reviewed filing supplement; see each value's provenance.","quarters":[{"cfo":{"value":-195100000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-02-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-596900000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-02-06","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-02-06] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-02-06]","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":{"value":614000000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-01-30","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000895419-25-000018","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"capex":{"value":401800000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-02-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":180500000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":-372200000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"period_end":"2024-12-29","eps_diluted":{"value":-2.88,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"EarningsPerShareDiluted","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2025Q2","gross_profit":{"value":-37200000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"GrossProfit","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":6423800000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-01-30","concept":"LongTermDebt","accession":"0000895419-25-000018","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":129018000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-323000000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"OperatingIncomeLoss","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-142100000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-362800000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-05-07] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-05-07]","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":{"value":730200000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-09","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000895419-25-000071","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"capex":{"value":220700000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":185400000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":-285500000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-03-30","eps_diluted":{"value":-1.86,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2025Q3","gross_profit":{"value":-22500000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":6511800000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-05-09","concept":"LongTermDebt","accession":"0000895419-25-000071","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":153897000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-194500000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-242500000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-454400000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-08-20] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-08-20]","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":{"value":467200000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"capex":{"value":211900000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":197000000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":-669300000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"NetIncomeLoss","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-06-29","eps_diluted":null,"fiscal_label":"2025Q4","gross_profit":{"value":-25700000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"GrossProfit","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":6538000000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"LongTermDebt","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"shares_diluted":null,"operating_income":{"value":-581600000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"OperatingIncomeLoss","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":5700000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-98300000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2025-11-07","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2025-11-07] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2025-11-07]","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":{"value":571600000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"capex":{"value":104000000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":196800000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":-643600000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-09-28","eps_diluted":{"value":-4.12,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"EarningsPerShareDiluted","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2026Q1","gross_profit":{"value":-77100000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"GrossProfit","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":0.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"LongTermDebt","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":156185000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-161400000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2025-11-07","concept":"OperatingIncomeLoss","accession":"0000895419-25-000132","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-22400000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-126400000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-08-20] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-08-20]","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":null,"capex":{"value":104000000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":196800000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":420200000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"NetIncomeLoss","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-09-29","eps_diluted":{"value":2.22,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"EarningsPerShareDiluted","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":-77100000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"GrossProfit","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"debt_long_term":null,"shares_diluted":{"value":189052000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-161400000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"OperatingIncomeLoss","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-42600000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-72600000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-02-06","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-02-06] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-02-06]","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":{"value":1028800000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"capex":{"value":30000000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":168500000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":-150600000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"period_end":"2025-12-28","eps_diluted":{"value":-5.78,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"EarningsPerShareDiluted","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2026Q2","gross_profit":{"value":-78300000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"GrossProfit","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1963700000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"LongTermDebt","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":26057000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-158400000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-02-06","concept":"OperatingIncomeLoss","accession":"0000895419-26-000016","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-83800000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-121600000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-05-07] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-05-07]","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":{"value":695100000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"capex":{"value":37800000.0,"provenance":{"form":"10-Q","class":"derived","filed":"2026-05-07","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":150200000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"net_income":{"value":-119900000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"NetIncomeLoss","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"period_end":"2026-03-29","eps_diluted":{"value":-3.05,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"EarningsPerShareDiluted","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fiscal_label":"2026Q3","gross_profit":{"value":-40000000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"GrossProfit","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"debt_long_term":{"value":1720500000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"LongTermDebt","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":39282000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"operating_income":{"value":-114300000.0,"provenance":{"form":"10-Q","class":"reported","filed":"2026-05-07","concept":"OperatingIncomeLoss","accession":"0000895419-26-000030","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}}},{"cfo":{"value":-54400000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"NetCashProvidedByUsedInOperatingActivities","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"fcf":{"value":-59500000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"CFO - capex; NetCashProvidedByUsedInOperatingActivities [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-08-20] ; PaymentsToAcquirePropertyPlantAndEquipment [https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json; filed 2026-08-20]","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"cash":{"value":576300000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"CashAndCashEquivalentsAtCarryingValue","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"capex":{"value":5100000.0,"provenance":{"form":"10-K","class":"derived","filed":"2026-08-20","concept":"PaymentsToAcquirePropertyPlantAndEquipment","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"revenue":{"value":149600000.0,"provenance":{"form":null,"class":"reported","filed":"2026-08-19","concept":"Direct successor Q4 release; overrides rounded cumulative subtraction","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","retrieved_at":"2026-09-20T13:58:32.835044+00:00","reviewed_through":"2026-09-20"}},"net_income":{"value":-145400000.0,"provenance":{"form":null,"class":"reported","filed":"2026-08-19","concept":"Direct successor Q4 release; overrides rounded cumulative subtraction","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","retrieved_at":"2026-09-20T13:58:32.835044+00:00","reviewed_through":"2026-09-20"}},"period_end":"2026-06-28","eps_diluted":{"value":-2.81,"provenance":{"form":null,"class":"reported","filed":"2026-08-19","concept":"Direct successor Q4 release; overrides rounded cumulative subtraction","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","retrieved_at":"2026-09-20T13:58:32.835044+00:00","reviewed_through":"2026-09-20"}},"fiscal_label":"2026Q4","gross_profit":{"value":-36800000.0,"provenance":{"form":null,"class":"reported","filed":"2026-08-19","concept":"Direct successor Q4 release; overrides rounded cumulative subtraction","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","retrieved_at":"2026-09-20T13:58:32.835044+00:00","reviewed_through":"2026-09-20"}},"debt_long_term":{"value":1687500000.0,"provenance":{"form":"10-K","class":"reported","filed":"2026-08-20","concept":"LongTermDebt","accession":"0000895419-26-000054","source_url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0000895419.json","retrieved_at":"2026-09-24T11:16:22+00:00","reviewed_through":null}},"shares_diluted":{"value":51799000.0,"provenance":{"form":null,"class":"reported","filed":"2026-08-19","concept":"Direct successor Q4 release; overrides rounded cumulative subtraction","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","retrieved_at":"2026-09-20T13:58:32.835044+00:00","reviewed_through":"2026-09-20"}},"operating_income":{"value":-115400000.0,"provenance":{"form":null,"class":"reported","filed":"2026-08-19","concept":"Direct successor Q4 release; overrides rounded cumulative subtraction","accession":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","retrieved_at":"2026-09-20T13:58:32.835044+00:00","reviewed_through":"2026-09-20"}}}],"retrieved_at":"2026-09-24T11:16:22+00:00"},"notes":[],"memory":{"as_of":"2026-09-24","bands":{"1d":{"n":300,"p10":-1.813,"p50":-0.082,"p90":1.88,"p_up":0.48,"censored":null},"5d":{"n":300,"p10":-4.285,"p50":0.052,"p90":4.43,"p_up":0.507,"censored":null},"10d":{"n":300,"p10":-6.468,"p50":-0.222,"p90":7.384,"p_up":0.463,"censored":null},"21d":{"n":294,"p10":-11.29,"p50":-0.57,"p90":11.201,"p_up":0.449,"censored":0},"63d":{"n":291,"p10":-17.753,"p50":0.071,"p90":24.631,"p_up":0.502,"censored":0},"126d":{"n":272,"p10":-22.889,"p50":1.085,"p90":34.203,"p_up":0.518,"censored":0},"252d":{"n":244,"p10":-37.768,"p50":-0.274,"p90":45.935,"p_up":0.5,"censored":0}},"state":"up/below/off/stuck/quiet/mid/some","reason":null,"coverage":"ok","analogs_n":300,"disclaimer":"Historical distributions of what followed similar states, measured before today's news. Not a forecast; no side."},"schema":"company_file.v1","thesis":{"view":"The investment question is how quickly device growth absorbs fixed factory cost while cash remains available under the restructured capital stack. AI revenue growth does not yet establish profitability.","scenario_ranges":"Explicit downside/base/upside business assumptions; not price targets, probabilities or historical market-memory bands.","what_changes_it":"Track power/material demand separately, idle-factory expense, gross capex and cash interest without extrapolating reorganization gains or incentive refunds."},"no_side":true,"sources":[{"url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/wolf-20260628.htm","title":"FY2026 annual accounts and successor debt/covenants","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","title":"Direct Q4 successor results and FY2027 Q1 outlook","retrieved":"2026-09-20"},{"url":"https://www.sec.gov/Archives/edgar/data/895419/000119312526393237/d45459d8k.htm","title":"September 16 accounting pro forma disclosure","retrieved":"2026-09-20"}],"business":{"drivers":["Power-device and materials shipment demand","Idle-factory burden and manufacturing utilization","Successor liquidity, debt coupons and gross capital spending"],"description":"Wolfspeed manufactures silicon carbide materials and power devices for automotive, industrial and data-center applications. Its enlarged factory base faces low utilization while device demand develops. The company emerged from Chapter 11 in September 2025 with new equity, revised debt and fresh-start accounting."},"earnings":{"source":"estimated from 10-Q filed 2026-05-07 plus 90 days","next_report_date":"2026-08-05"},"identity":{"cik":895419,"sic":"3674","name":"WOLFSPEED, INC.","symbol":"WOLF","cluster":"Semis & compute","exchange":"NYSE"},"research":{"risks":["Slow end-market demand and customer concentration.","Factory utilization, yields and inventory charges.","Cash covenant and senior financing claims.","PIK and conversion dilution.","Predecessor/successor accounting comparability."],"title":"Testing the cash runway of a SiC factory recovery","question":"Can growing device demand absorb underutilized capacity before cash and financing constraints tighten?","economics":"Q4 FY2026 revenue was $149.6M: $106.3M power products and $43.3M materials. GAAP gross loss was $36.8M, operating loss $115.4M, adjusted EBITDA loss $62.4M and CFO negative $54.4M. June cash and investments totaled $1.089B; the debt agreement requires a $350M minimum cash balance. Management guides Q1 FY2027 revenue to $140-160M, adjusted operating expenses to $62-66M, and continued negative non-GAAP gross margin. Fresh-start accounting and $733.2M successor-period incentive reimbursements make simple annual comparisons misleading. September pro forma disclosures are accounting reconstruction, not new operating performance.","change_note":"First successor operating model; directly reported Q4 facts correct cumulative-rounding history; September pro forma separated.","checkpoints":[{"event":"FY2027 Q1 results","watch":"Compare revenue and adjusted expense guidance with factory burden and cash use.","timing":"Next release; date unconfirmed","date_status":"estimated"},{"event":"Device qualification and design wins","watch":"Confirm actual shipments and revenue rather than design-in lifetime values.","timing":"Each commercial update","date_status":"estimated"},{"event":"Cash and capital structure","watch":"Reconcile gross capex, incentive receipts, coupon cash and minimum-cash requirements.","timing":"Each filing or financing event","date_status":"estimated"}],"countercase":"EV demand, customer second-sourcing or weak materials sales can keep large factories underloaded. The balance sheet can improve through conversions while operations still consume cash and common holders absorb dilution.","limitations":["September 29, 2025 fresh-start accounting makes predecessor and successor financials noncomparable. Historical reorganization and fair-value gains are not recurring earnings; old shares were cancelled.","Product-level margins and underutilization costs in the forecast are explicit desk assumptions; the company reports one segment. Before-idle contribution already includes normal manufacturing depreciation, which is added back once for cash.","Base FY2027 Q1 revenue $150M and adjusted operating expense $64M use August guidance midpoints. Management expects negative non-GAAP gross margin; later recovery is a scenario, not guidance.","September 16 pro forma statements reconstruct accounting as if reorganization occurred earlier. They are not a new operating quarter, new financing or revised cash receipt.","June $1.089B cash and short-term investments includes funds needed for a $350M minimum-cash covenant. The covenant definition must be checked before assuming all liquidity is deployable.","Gross capex and cash reimbursements differ. No repeat of the $733.2M successor-period incentive reimbursements is assumed. New tax credits, debt conversions and government awards are not recurring operating cash.","Cash-interest and restructuring payments are explicit sensitivities, not a full instrument-by-instrument debt schedule. PIK, maturity cash and conversion dilution require a separate ownership bridge.","Cash after PP&E excludes acquisitions, debt principal and financing. Liquidity trajectory is an analytical funding indicator, not covenant-compliance certification. No diluted EPS forecast."],"reviewed_at":"2026-09-20"},"estimates":{"rows":[{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q1","revenue":150000000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q2","revenue":155000000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q3","revenue":164000000.0},{"eps":null,"as_of":"2026-09-20","basis":"Desk base scenario. Revenue basis: Revenue ($M). Calculated from the operating-model inputs below; not consensus or company guidance.","class":"estimate","period":"2027Q4","revenue":177000000.0}],"basis":"Desk base scenario from the operating model; not consensus. Revenue basis: Revenue ($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":"q4_revenue","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 revenue","value":149.6,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q4_power","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 power","value":106.3,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q4_materials","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 materials","value":43.3,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q4_gross_profit","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 gross profit","value":-36.8,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q4_operating_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 operating income","value":-115.4,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q4_net_income","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 net income","value":-145.4,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q4_adj_ebitda","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 adj ebitda","value":-62.4,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q4_cfo","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"q4 cfo","value":-54.4,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"cash","value":576.3,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"investments","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"investments","value":512.3,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"minimum_cash","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"minimum cash","value":350.0,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/wolf-20260628.htm","source_date":"2026-08-20"},{"id":"debt_carrying","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"debt carrying","value":1687.5,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000054/wolf-20260628.htm","source_date":"2026-08-20"},{"id":"successor_incentive_receipts","case":"shared","kind":"reported","unit":"USD_millions","basis":"Reported consolidated amount, converted from thousands to millions.","label":"successor incentive receipts","value":733.2,"period":"2026Q4 / June balance","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"liquidity","case":"shared","kind":"derived","unit":"USD_millions","basis":"Do not equate to covenant-defined deployable cash.","label":"Cash and short-term investments","value":1088.6,"period":"June 28, 2026","formula":{"op":"sum","refs":["cash","investments"]},"source_url":null,"source_date":null},{"id":"q1_revenue_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q1 FY2027 revenue guidance low","value":140.0,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q1_revenue_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q1 FY2027 revenue guidance high","value":160.0,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"two","case":"shared","kind":"assumption","unit":"ratio","basis":"Arithmetic constant.","label":"Midpoint divisor","value":2.0,"period":"Model","formula":null,"source_url":null,"source_date":null},{"id":"q1_revenue_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q1 FY2027 revenue guidance endpoint sum","value":300.0,"period":"2027Q1","formula":{"op":"sum","refs":["q1_revenue_guide_low","q1_revenue_guide_high"]},"source_url":null,"source_date":null},{"id":"q1_revenue_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q1 FY2027 revenue guidance midpoint","value":150.0,"period":"2027Q1","formula":{"op":"divide","refs":["q1_revenue_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"q1_opex_guide_low","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q1 adjusted operating expense low","value":62.0,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q1_opex_guide_high","case":"shared","kind":"management_guidance","unit":"USD_millions","basis":"Company guidance; not a desk forecast.","label":"Q1 adjusted operating expense high","value":66.0,"period":"2027Q1","formula":null,"source_url":"https://www.sec.gov/Archives/edgar/data/895419/000089541926000049/ex991q4-26.htm","source_date":"2026-08-19"},{"id":"q1_opex_guide_sum","case":"shared","kind":"derived","unit":"USD_millions","basis":"Arithmetic intermediate.","label":"Q1 adjusted operating expense endpoint sum","value":128.0,"period":"2027Q1","formula":{"op":"sum","refs":["q1_opex_guide_low","q1_opex_guide_high"]},"source_url":null,"source_date":null},{"id":"q1_opex_guide","case":"shared","kind":"derived","unit":"USD_millions","basis":"Calculated midpoint of the company range; not an additional company forecast.","label":"Q1 adjusted operating expense midpoint","value":64.0,"period":"2027Q1","formula":{"op":"divide","refs":["q1_opex_guide_sum","two"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":98.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":98.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_power_reference","downside_2027q1_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":37.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":37.0,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_material_reference","downside_2027q1_material_price_mix"]},"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":"Revenue","value":135.0,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_power","downside_2027q1_materials"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":78.4,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":25.48,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_power","downside_2027q1_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.7,"period":"2027Q1","formula":{"op":"multiply","refs":["downside_2027q1_materials","downside_2027q1_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":29.18,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_power_gross","downside_2027q1_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":86.4,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_idle_cost","downside_2027q1_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-57.220000000000006,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_normal_gross","downside_2027q1_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":67.84,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":80.84,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_opex","downside_2027q1_sbc","downside_2027q1_cash_restructuring"]},"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","value":-138.06,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_gross_profit","downside_2027q1_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":32.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-97.06,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q1_sbc","downside_2027q1_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q1_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":6.25,"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":"Cash interest taxes and working capital","value":24.75,"period":"2027Q1","formula":{"op":"sum","refs":["downside_2027q1_cash_interest","downside_2027q1_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":-121.81,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_noncash_adjusted","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":"Gross PP&E cash spending","value":12.0,"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 gross PP&E","value":-133.81,"period":"2027Q1","formula":{"op":"subtract","refs":["downside_2027q1_cfo","downside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q1_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":954.79,"period":"2027Q1","formula":{"op":"sum","refs":["liquidity","downside_2027q1_fcf"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":98.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":98.0,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_power_reference","downside_2027q2_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":35.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":35.0,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_material_reference","downside_2027q2_material_price_mix"]},"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":"Revenue","value":133.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_power","downside_2027q2_materials"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":72.80000000000001,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":25.48,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_power","downside_2027q2_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.5,"period":"2027Q2","formula":{"op":"multiply","refs":["downside_2027q2_materials","downside_2027q2_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":28.98,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_power_gross","downside_2027q2_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":80.80000000000001,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_idle_cost","downside_2027q2_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-51.82000000000001,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_normal_gross","downside_2027q2_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":68.9,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":81.9,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_opex","downside_2027q2_sbc","downside_2027q2_cash_restructuring"]},"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","value":-133.72000000000003,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_gross_profit","downside_2027q2_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":33.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-91.72000000000003,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_operating_income","downside_2027q2_sbc","downside_2027q2_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q2_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":7.5,"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":"Cash interest taxes and working capital","value":26.0,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q2_cash_interest","downside_2027q2_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":-117.72000000000003,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_noncash_adjusted","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":"Gross PP&E cash spending","value":15.0,"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 gross PP&E","value":-132.72000000000003,"period":"2027Q2","formula":{"op":"subtract","refs":["downside_2027q2_cfo","downside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q2_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":822.0699999999999,"period":"2027Q2","formula":{"op":"sum","refs":["downside_2027q1_ending_liquidity_proxy","downside_2027q2_fcf"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":100.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":100.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_power_reference","downside_2027q3_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":34.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":34.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_material_reference","downside_2027q3_material_price_mix"]},"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":"Revenue","value":134.0,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_power","downside_2027q3_materials"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":66.08000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":26.0,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_power","downside_2027q3_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.4000000000000004,"period":"2027Q3","formula":{"op":"multiply","refs":["downside_2027q3_materials","downside_2027q3_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":29.4,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_power_gross","downside_2027q3_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":74.08000000000001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_idle_cost","downside_2027q3_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-44.680000000000014,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_normal_gross","downside_2027q3_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":69.96000000000001,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":82.96000000000001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_opex","downside_2027q3_sbc","downside_2027q3_cash_restructuring"]},"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","value":-127.64000000000001,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_gross_profit","downside_2027q3_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":34.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-84.64000000000001,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_operating_income","downside_2027q3_sbc","downside_2027q3_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q3_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":8.75,"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":"Cash interest taxes and working capital","value":27.25,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q3_cash_interest","downside_2027q3_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":-111.89000000000001,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_noncash_adjusted","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":"Gross PP&E cash spending","value":18.0,"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 gross PP&E","value":-129.89000000000001,"period":"2027Q3","formula":{"op":"subtract","refs":["downside_2027q3_cfo","downside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q3_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":692.18,"period":"2027Q3","formula":{"op":"sum","refs":["downside_2027q2_ending_liquidity_proxy","downside_2027q3_fcf"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":102.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":102.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_power_reference","downside_2027q4_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":34.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":34.0,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_material_reference","downside_2027q4_material_price_mix"]},"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":"Revenue","value":136.0,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_power","downside_2027q4_materials"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":58.24000000000001,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":26.52,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_power","downside_2027q4_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.4000000000000004,"period":"2027Q4","formula":{"op":"multiply","refs":["downside_2027q4_materials","downside_2027q4_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":29.92,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_power_gross","downside_2027q4_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":66.24000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_idle_cost","downside_2027q4_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-36.32000000000001,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_normal_gross","downside_2027q4_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":71.02000000000001,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":84.02000000000001,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_opex","downside_2027q4_sbc","downside_2027q4_cash_restructuring"]},"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","value":-120.34000000000002,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_gross_profit","downside_2027q4_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-76.34000000000002,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_operating_income","downside_2027q4_sbc","downside_2027q4_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2027q4_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":10.0,"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":"Cash interest taxes and working capital","value":28.5,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q4_cash_interest","downside_2027q4_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":-104.84000000000002,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_noncash_adjusted","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":"Gross PP&E cash spending","value":20.0,"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 gross PP&E","value":-124.84000000000002,"period":"2027Q4","formula":{"op":"subtract","refs":["downside_2027q4_cfo","downside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2027q4_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":567.3399999999999,"period":"2027Q4","formula":{"op":"sum","refs":["downside_2027q3_ending_liquidity_proxy","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":105.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":105.0,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_power_reference","downside_2028q1_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":33.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":33.0,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_material_reference","downside_2028q1_material_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":138.0,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_power","downside_2028q1_materials"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":51.52,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":27.3,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_power","downside_2028q1_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.3000000000000003,"period":"2028Q1","formula":{"op":"multiply","refs":["downside_2028q1_materials","downside_2028q1_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":30.6,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_power_gross","downside_2028q1_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":59.52,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_idle_cost","downside_2028q1_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":-28.92,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_normal_gross","downside_2028q1_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":72.08,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":83.08,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_opex","downside_2028q1_sbc","downside_2028q1_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-112.0,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_gross_profit","downside_2028q1_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":36.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-67.0,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_operating_income","downside_2028q1_sbc","downside_2028q1_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":11.25,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":29.75,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2028q1_cash_interest","downside_2028q1_tax","downside_2028q1_wc"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-96.75,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_noncash_adjusted","downside_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":22.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q1_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-118.75,"period":"2028Q1","formula":{"op":"subtract","refs":["downside_2028q1_cfo","downside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q1_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":448.5899999999999,"period":"2028Q1","formula":{"op":"sum","refs":["downside_2027q4_ending_liquidity_proxy","downside_2028q1_fcf"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":108.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":108.0,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_power_reference","downside_2028q2_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":33.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":33.0,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_material_reference","downside_2028q2_material_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":141.0,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_power","downside_2028q2_materials"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":44.800000000000004,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":28.080000000000002,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_power","downside_2028q2_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.3000000000000003,"period":"2028Q2","formula":{"op":"multiply","refs":["downside_2028q2_materials","downside_2028q2_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":31.380000000000003,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_power_gross","downside_2028q2_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":52.800000000000004,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_idle_cost","downside_2028q2_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":-21.42,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_normal_gross","downside_2028q2_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":73.14,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":84.14,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_opex","downside_2028q2_sbc","downside_2028q2_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-105.56,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_gross_profit","downside_2028q2_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":37.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-59.56,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_operating_income","downside_2028q2_sbc","downside_2028q2_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":12.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":31.0,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q2_cash_interest","downside_2028q2_tax","downside_2028q2_wc"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-90.56,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_noncash_adjusted","downside_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":25.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q2_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-115.56,"period":"2028Q2","formula":{"op":"subtract","refs":["downside_2028q2_cfo","downside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q2_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":333.0299999999999,"period":"2028Q2","formula":{"op":"sum","refs":["downside_2028q1_ending_liquidity_proxy","downside_2028q2_fcf"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":110.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":110.0,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_power_reference","downside_2028q3_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":32.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":32.0,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_material_reference","downside_2028q3_material_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":142.0,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_power","downside_2028q3_materials"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":36.96,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":28.6,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_power","downside_2028q3_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.2,"period":"2028Q3","formula":{"op":"multiply","refs":["downside_2028q3_materials","downside_2028q3_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":31.8,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_power_gross","downside_2028q3_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":44.96,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_idle_cost","downside_2028q3_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":-13.16,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_normal_gross","downside_2028q3_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":74.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":85.2,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_opex","downside_2028q3_sbc","downside_2028q3_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-98.36,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_gross_profit","downside_2028q3_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":38.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-51.36,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_operating_income","downside_2028q3_sbc","downside_2028q3_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":13.75,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":32.25,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q3_cash_interest","downside_2028q3_tax","downside_2028q3_wc"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-83.61,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_noncash_adjusted","downside_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":28.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q3_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-111.61,"period":"2028Q3","formula":{"op":"subtract","refs":["downside_2028q3_cfo","downside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q3_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":221.4199999999999,"period":"2028Q3","formula":{"op":"sum","refs":["downside_2028q2_ending_liquidity_proxy","downside_2028q3_fcf"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_power_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":112.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_power_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":112.0,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_power_reference","downside_2028q4_power_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_material_reference","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":32.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_material_price_mix","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":32.0,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_material_reference","downside_2028q4_material_price_mix"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":144.0,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_power","downside_2028q4_materials"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_idle_cost","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":30.240000000000002,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_power_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_power_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":29.12,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_power","downside_2028q4_power_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_materials_margin","case":"downside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.1,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_material_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":3.2,"period":"2028Q4","formula":{"op":"multiply","refs":["downside_2028q4_materials","downside_2028q4_materials_margin"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_normal_gross","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":32.32,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_power_gross","downside_2028q4_material_gross"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_fresh_start_amort","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_gross_adjustments","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":38.24,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_idle_cost","downside_2028q4_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":-5.920000000000002,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_normal_gross","downside_2028q4_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_sbc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_restructuring","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_opex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":75.26,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_opex_total","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":86.26,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_opex","downside_2028q4_sbc","downside_2028q4_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-92.18,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_gross_profit","downside_2028q4_opex_total"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_total_da","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":39.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_noncash_adjusted","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-44.18000000000001,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_operating_income","downside_2028q4_sbc","downside_2028q4_total_da"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_interest","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_tax","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_wc","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":15.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_cash_uses","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":33.5,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q4_cash_interest","downside_2028q4_tax","downside_2028q4_wc"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-77.68,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_noncash_adjusted","downside_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_capex","case":"downside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":30.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"downside_2028q4_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-107.68,"period":"2028Q4","formula":{"op":"subtract","refs":["downside_2028q4_cfo","downside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_2028q4_ending_liquidity_proxy","case":"downside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":113.7399999999999,"period":"2028Q4","formula":{"op":"sum","refs":["downside_2028q3_ending_liquidity_proxy","downside_2028q4_fcf"]},"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 ($M)","value":538.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_revenue","downside_2027q2_revenue","downside_2027q3_revenue","downside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Power products ($M)","value":398.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_power","downside_2027q2_power","downside_2027q3_power","downside_2027q4_power"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Materials products ($M)","value":140.0,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_materials","downside_2027q2_materials","downside_2027q3_materials","downside_2027q4_materials"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":-190.04000000000002,"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_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 ($M)","value":-519.7600000000001,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_operating_income","downside_2027q2_operating_income","downside_2027q3_operating_income","downside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_idle_cost","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Underutilization burden assumption ($M)","value":275.52000000000004,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_idle_cost","downside_2027q2_idle_cost","downside_2027q3_idle_cost","downside_2027q4_idle_cost"]},"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 ($M)","value":-456.2600000000001,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_cfo","downside_2027q2_cfo","downside_2027q3_cfo","downside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2027_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross cash PP&E ($M)","value":65.0,"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 gross PP&E ($M)","value":-521.2600000000001,"period":"FY2027","formula":{"op":"sum","refs":["downside_2027q1_fcf","downside_2027q2_fcf","downside_2027q3_fcf","downside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_revenue","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":565.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_revenue","downside_2028q2_revenue","downside_2028q3_revenue","downside_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_power","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Power products ($M)","value":435.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_power","downside_2028q2_power","downside_2028q3_power","downside_2028q4_power"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_materials","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Materials products ($M)","value":130.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_materials","downside_2028q2_materials","downside_2028q3_materials","downside_2028q4_materials"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_gross_profit","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":-69.42,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_gross_profit","downside_2028q2_gross_profit","downside_2028q3_gross_profit","downside_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_operating_income","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":-408.1,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_operating_income","downside_2028q2_operating_income","downside_2028q3_operating_income","downside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_idle_cost","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Underutilization burden assumption ($M)","value":163.52,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_idle_cost","downside_2028q2_idle_cost","downside_2028q3_idle_cost","downside_2028q4_idle_cost"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_cfo","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-348.6,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_cfo","downside_2028q2_cfo","downside_2028q3_cfo","downside_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_capex","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross cash PP&E ($M)","value":105.0,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_capex","downside_2028q2_capex","downside_2028q3_capex","downside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"downside_fy2028_fcf","case":"downside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after gross PP&E ($M)","value":-453.6,"period":"FY2028","formula":{"op":"sum","refs":["downside_2028q1_fcf","downside_2028q2_fcf","downside_2028q3_fcf","downside_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_2027q1_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":110.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":110.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_power_reference","base_2027q1_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2027q1_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":40.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":40.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_material_reference","base_2027q1_material_price_mix"]},"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":"Revenue","value":150.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_power","base_2027q1_materials"]},"source_url":null,"source_date":null},{"id":"base_2027q1_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":70.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":33.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_power","base_2027q1_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":6.0,"period":"2027Q1","formula":{"op":"multiply","refs":["base_2027q1_materials","base_2027q1_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q1_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":39.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_power_gross","base_2027q1_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q1_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":78.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_idle_cost","base_2027q1_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-39.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_normal_gross","base_2027q1_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":64.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":77.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_opex","base_2027q1_sbc","base_2027q1_cash_restructuring"]},"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","value":-116.0,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_gross_profit","base_2027q1_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2027q1_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":32.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-75.0,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q1_sbc","base_2027q1_total_da"]},"source_url":null,"source_date":null},{"id":"base_2027q1_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q1_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":5.0,"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":"Cash interest taxes and working capital","value":23.5,"period":"2027Q1","formula":{"op":"sum","refs":["base_2027q1_cash_interest","base_2027q1_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":-98.5,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_noncash_adjusted","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":"Gross PP&E cash spending","value":12.0,"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 gross PP&E","value":-110.5,"period":"2027Q1","formula":{"op":"subtract","refs":["base_2027q1_cfo","base_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q1_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":978.0999999999999,"period":"2027Q1","formula":{"op":"sum","refs":["liquidity","base_2027q1_fcf"]},"source_url":null,"source_date":null},{"id":"base_2027q2_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":116.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":116.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_power_reference","base_2027q2_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2027q2_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":39.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":39.0,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_material_reference","base_2027q2_material_price_mix"]},"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":"Revenue","value":155.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_power","base_2027q2_materials"]},"source_url":null,"source_date":null},{"id":"base_2027q2_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":65.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":34.8,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_power","base_2027q2_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":5.85,"period":"2027Q2","formula":{"op":"multiply","refs":["base_2027q2_materials","base_2027q2_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q2_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":40.65,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_power_gross","base_2027q2_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q2_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":73.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_idle_cost","base_2027q2_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-32.35,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_normal_gross","base_2027q2_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":65.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":78.0,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_opex","base_2027q2_sbc","base_2027q2_cash_restructuring"]},"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","value":-110.35,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_gross_profit","base_2027q2_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2027q2_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":33.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-68.35,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_operating_income","base_2027q2_sbc","base_2027q2_total_da"]},"source_url":null,"source_date":null},{"id":"base_2027q2_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q2_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":6.0,"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":"Cash interest taxes and working capital","value":24.5,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q2_cash_interest","base_2027q2_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":-92.85,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_noncash_adjusted","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":"Gross PP&E cash spending","value":15.0,"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 gross PP&E","value":-107.85,"period":"2027Q2","formula":{"op":"subtract","refs":["base_2027q2_cfo","base_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q2_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":870.2499999999999,"period":"2027Q2","formula":{"op":"sum","refs":["base_2027q1_ending_liquidity_proxy","base_2027q2_fcf"]},"source_url":null,"source_date":null},{"id":"base_2027q3_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":125.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":125.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_power_reference","base_2027q3_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2027q3_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":39.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":39.0,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_material_reference","base_2027q3_material_price_mix"]},"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":"Revenue","value":164.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_power","base_2027q3_materials"]},"source_url":null,"source_date":null},{"id":"base_2027q3_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":59.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":37.5,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_power","base_2027q3_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":5.85,"period":"2027Q3","formula":{"op":"multiply","refs":["base_2027q3_materials","base_2027q3_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q3_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":43.35,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_power_gross","base_2027q3_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q3_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":67.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_idle_cost","base_2027q3_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-23.65,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_normal_gross","base_2027q3_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":66.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":79.0,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_opex","base_2027q3_sbc","base_2027q3_cash_restructuring"]},"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","value":-102.65,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_gross_profit","base_2027q3_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2027q3_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":34.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-59.650000000000006,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_operating_income","base_2027q3_sbc","base_2027q3_total_da"]},"source_url":null,"source_date":null},{"id":"base_2027q3_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q3_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":7.0,"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":"Cash interest taxes and working capital","value":25.5,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q3_cash_interest","base_2027q3_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":-85.15,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_noncash_adjusted","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":"Gross PP&E cash spending","value":18.0,"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 gross PP&E","value":-103.15,"period":"2027Q3","formula":{"op":"subtract","refs":["base_2027q3_cfo","base_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q3_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":767.0999999999999,"period":"2027Q3","formula":{"op":"sum","refs":["base_2027q2_ending_liquidity_proxy","base_2027q3_fcf"]},"source_url":null,"source_date":null},{"id":"base_2027q4_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":137.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":137.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_power_reference","base_2027q4_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2027q4_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":40.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":40.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_material_reference","base_2027q4_material_price_mix"]},"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":"Revenue","value":177.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_power","base_2027q4_materials"]},"source_url":null,"source_date":null},{"id":"base_2027q4_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":52.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":41.1,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_power","base_2027q4_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":6.0,"period":"2027Q4","formula":{"op":"multiply","refs":["base_2027q4_materials","base_2027q4_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2027q4_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":47.1,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_power_gross","base_2027q4_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2027q4_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":60.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_idle_cost","base_2027q4_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-12.899999999999999,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_normal_gross","base_2027q4_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2027q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":67.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":80.0,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_opex","base_2027q4_sbc","base_2027q4_cash_restructuring"]},"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","value":-92.9,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_gross_profit","base_2027q4_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2027q4_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-48.900000000000006,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_operating_income","base_2027q4_sbc","base_2027q4_total_da"]},"source_url":null,"source_date":null},{"id":"base_2027q4_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2027q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":26.5,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q4_cash_interest","base_2027q4_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":-75.4,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_noncash_adjusted","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":"Gross PP&E cash spending","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 gross PP&E","value":-95.4,"period":"2027Q4","formula":{"op":"subtract","refs":["base_2027q4_cfo","base_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2027q4_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":671.6999999999999,"period":"2027Q4","formula":{"op":"sum","refs":["base_2027q3_ending_liquidity_proxy","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_2028q1_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":150.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":150.0,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_power_reference","base_2028q1_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q1_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":41.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":41.0,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_material_reference","base_2028q1_material_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q1_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":191.0,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_power","base_2028q1_materials"]},"source_url":null,"source_date":null},{"id":"base_2028q1_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":46.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":45.0,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_power","base_2028q1_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q1_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":6.1499999999999995,"period":"2028Q1","formula":{"op":"multiply","refs":["base_2028q1_materials","base_2028q1_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q1_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":51.15,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_power_gross","base_2028q1_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2028q1_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":54.0,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_idle_cost","base_2028q1_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"base_2028q1_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":-2.8500000000000014,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_normal_gross","base_2028q1_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q1_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":68.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":79.0,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_opex","base_2028q1_sbc","base_2028q1_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"base_2028q1_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-81.85,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_gross_profit","base_2028q1_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2028q1_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":36.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-36.849999999999994,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_operating_income","base_2028q1_sbc","base_2028q1_total_da"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":9.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":27.5,"period":"2028Q1","formula":{"op":"sum","refs":["base_2028q1_cash_interest","base_2028q1_tax","base_2028q1_wc"]},"source_url":null,"source_date":null},{"id":"base_2028q1_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-64.35,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_noncash_adjusted","base_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q1_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":22.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q1_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-86.35,"period":"2028Q1","formula":{"op":"subtract","refs":["base_2028q1_cfo","base_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q1_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":585.3499999999999,"period":"2028Q1","formula":{"op":"sum","refs":["base_2027q4_ending_liquidity_proxy","base_2028q1_fcf"]},"source_url":null,"source_date":null},{"id":"base_2028q2_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":163.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":163.0,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_power_reference","base_2028q2_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q2_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":42.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":42.0,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_material_reference","base_2028q2_material_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q2_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":205.0,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_power","base_2028q2_materials"]},"source_url":null,"source_date":null},{"id":"base_2028q2_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":40.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":48.9,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_power","base_2028q2_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q2_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":6.3,"period":"2028Q2","formula":{"op":"multiply","refs":["base_2028q2_materials","base_2028q2_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q2_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":55.199999999999996,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_power_gross","base_2028q2_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2028q2_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":48.0,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_idle_cost","base_2028q2_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"base_2028q2_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":7.199999999999996,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_normal_gross","base_2028q2_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q2_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":69.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":80.0,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_opex","base_2028q2_sbc","base_2028q2_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"base_2028q2_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-72.80000000000001,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_gross_profit","base_2028q2_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2028q2_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":37.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-26.80000000000001,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_operating_income","base_2028q2_sbc","base_2028q2_total_da"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":10.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":28.5,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q2_cash_interest","base_2028q2_tax","base_2028q2_wc"]},"source_url":null,"source_date":null},{"id":"base_2028q2_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-55.30000000000001,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_noncash_adjusted","base_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q2_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":25.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q2_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-80.30000000000001,"period":"2028Q2","formula":{"op":"subtract","refs":["base_2028q2_cfo","base_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q2_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":505.0499999999999,"period":"2028Q2","formula":{"op":"sum","refs":["base_2028q1_ending_liquidity_proxy","base_2028q2_fcf"]},"source_url":null,"source_date":null},{"id":"base_2028q3_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":177.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":177.0,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_power_reference","base_2028q3_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q3_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":43.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":43.0,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_material_reference","base_2028q3_material_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q3_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":220.0,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_power","base_2028q3_materials"]},"source_url":null,"source_date":null},{"id":"base_2028q3_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":33.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":53.1,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_power","base_2028q3_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q3_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":6.45,"period":"2028Q3","formula":{"op":"multiply","refs":["base_2028q3_materials","base_2028q3_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q3_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":59.550000000000004,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_power_gross","base_2028q3_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2028q3_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":41.0,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_idle_cost","base_2028q3_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"base_2028q3_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":18.550000000000004,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_normal_gross","base_2028q3_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q3_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":70.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":81.0,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_opex","base_2028q3_sbc","base_2028q3_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"base_2028q3_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-62.449999999999996,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_gross_profit","base_2028q3_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2028q3_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":38.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-15.449999999999996,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_operating_income","base_2028q3_sbc","base_2028q3_total_da"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":11.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":29.5,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q3_cash_interest","base_2028q3_tax","base_2028q3_wc"]},"source_url":null,"source_date":null},{"id":"base_2028q3_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-44.949999999999996,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_noncash_adjusted","base_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q3_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":28.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q3_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-72.94999999999999,"period":"2028Q3","formula":{"op":"subtract","refs":["base_2028q3_cfo","base_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q3_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":432.0999999999999,"period":"2028Q3","formula":{"op":"sum","refs":["base_2028q2_ending_liquidity_proxy","base_2028q3_fcf"]},"source_url":null,"source_date":null},{"id":"base_2028q4_power_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":190.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_power_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":190.0,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_power_reference","base_2028q4_power_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q4_material_reference","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":45.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_material_price_mix","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":45.0,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_material_reference","base_2028q4_material_price_mix"]},"source_url":null,"source_date":null},{"id":"base_2028q4_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":235.0,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_power","base_2028q4_materials"]},"source_url":null,"source_date":null},{"id":"base_2028q4_idle_cost","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":27.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_power_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.3,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_power_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":57.0,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_power","base_2028q4_power_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q4_materials_margin","case":"base","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.15,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_material_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":6.75,"period":"2028Q4","formula":{"op":"multiply","refs":["base_2028q4_materials","base_2028q4_materials_margin"]},"source_url":null,"source_date":null},{"id":"base_2028q4_normal_gross","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":63.75,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_power_gross","base_2028q4_material_gross"]},"source_url":null,"source_date":null},{"id":"base_2028q4_fresh_start_amort","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_gross_adjustments","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":35.0,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_idle_cost","base_2028q4_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"base_2028q4_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":28.75,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_normal_gross","base_2028q4_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"base_2028q4_sbc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_restructuring","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_opex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":71.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_opex_total","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":82.0,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_opex","base_2028q4_sbc","base_2028q4_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"base_2028q4_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-53.25,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_gross_profit","base_2028q4_opex_total"]},"source_url":null,"source_date":null},{"id":"base_2028q4_total_da","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":39.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_noncash_adjusted","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-5.25,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_operating_income","base_2028q4_sbc","base_2028q4_total_da"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cash_interest","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_tax","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_wc","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":12.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_cash_uses","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":30.5,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q4_cash_interest","base_2028q4_tax","base_2028q4_wc"]},"source_url":null,"source_date":null},{"id":"base_2028q4_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-35.75,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_noncash_adjusted","base_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"base_2028q4_capex","case":"base","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":30.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"base_2028q4_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-65.75,"period":"2028Q4","formula":{"op":"subtract","refs":["base_2028q4_cfo","base_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"base_2028q4_ending_liquidity_proxy","case":"base","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":366.3499999999999,"period":"2028Q4","formula":{"op":"sum","refs":["base_2028q3_ending_liquidity_proxy","base_2028q4_fcf"]},"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 ($M)","value":646.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_revenue","base_2027q2_revenue","base_2027q3_revenue","base_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2027_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Power products ($M)","value":488.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_power","base_2027q2_power","base_2027q3_power","base_2027q4_power"]},"source_url":null,"source_date":null},{"id":"base_fy2027_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Materials products ($M)","value":158.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_materials","base_2027q2_materials","base_2027q3_materials","base_2027q4_materials"]},"source_url":null,"source_date":null},{"id":"base_fy2027_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":-107.9,"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_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 ($M)","value":-421.9,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_operating_income","base_2027q2_operating_income","base_2027q3_operating_income","base_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2027_idle_cost","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Underutilization burden assumption ($M)","value":246.0,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_idle_cost","base_2027q2_idle_cost","base_2027q3_idle_cost","base_2027q4_idle_cost"]},"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 ($M)","value":-351.9,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_cfo","base_2027q2_cfo","base_2027q3_cfo","base_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2027_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross cash PP&E ($M)","value":65.0,"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 gross PP&E ($M)","value":-416.9,"period":"FY2027","formula":{"op":"sum","refs":["base_2027q1_fcf","base_2027q2_fcf","base_2027q3_fcf","base_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"base_fy2028_revenue","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":851.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_revenue","base_2028q2_revenue","base_2028q3_revenue","base_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"base_fy2028_power","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Power products ($M)","value":680.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_power","base_2028q2_power","base_2028q3_power","base_2028q4_power"]},"source_url":null,"source_date":null},{"id":"base_fy2028_materials","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Materials products ($M)","value":171.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_materials","base_2028q2_materials","base_2028q3_materials","base_2028q4_materials"]},"source_url":null,"source_date":null},{"id":"base_fy2028_gross_profit","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":51.65,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_gross_profit","base_2028q2_gross_profit","base_2028q3_gross_profit","base_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"base_fy2028_operating_income","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":-270.35,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_operating_income","base_2028q2_operating_income","base_2028q3_operating_income","base_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"base_fy2028_idle_cost","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Underutilization burden assumption ($M)","value":146.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_idle_cost","base_2028q2_idle_cost","base_2028q3_idle_cost","base_2028q4_idle_cost"]},"source_url":null,"source_date":null},{"id":"base_fy2028_cfo","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-200.35,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_cfo","base_2028q2_cfo","base_2028q3_cfo","base_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"base_fy2028_capex","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross cash PP&E ($M)","value":105.0,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_capex","base_2028q2_capex","base_2028q3_capex","base_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"base_fy2028_fcf","case":"base","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after gross PP&E ($M)","value":-305.35,"period":"FY2028","formula":{"op":"sum","refs":["base_2028q1_fcf","base_2028q2_fcf","base_2028q3_fcf","base_2028q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":118.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":118.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_power_reference","upside_2027q1_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":42.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":42.0,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_material_reference","upside_2027q1_material_price_mix"]},"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":"Revenue","value":160.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_power","upside_2027q1_materials"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":56.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":40.120000000000005,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_power","upside_2027q1_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":8.4,"period":"2027Q1","formula":{"op":"multiply","refs":["upside_2027q1_materials","upside_2027q1_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":48.52,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_power_gross","upside_2027q1_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":64.0,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_idle_cost","upside_2027q1_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-15.479999999999997,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_normal_gross","upside_2027q1_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":66.56,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":79.56,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_opex","upside_2027q1_sbc","upside_2027q1_cash_restructuring"]},"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","value":-95.03999999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_gross_profit","upside_2027q1_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":32.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-54.03999999999999,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q1_sbc","upside_2027q1_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q1_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":4.0,"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":"Cash interest taxes and working capital","value":22.5,"period":"2027Q1","formula":{"op":"sum","refs":["upside_2027q1_cash_interest","upside_2027q1_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":-76.53999999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_noncash_adjusted","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":"Gross PP&E cash spending","value":12.0,"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 gross PP&E","value":-88.53999999999999,"period":"2027Q1","formula":{"op":"subtract","refs":["upside_2027q1_cfo","upside_2027q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q1_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":1000.06,"period":"2027Q1","formula":{"op":"sum","refs":["liquidity","upside_2027q1_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":135.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":135.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_power_reference","upside_2027q2_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":44.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":44.0,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_material_reference","upside_2027q2_material_price_mix"]},"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":"Revenue","value":179.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_power","upside_2027q2_materials"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":52.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":45.900000000000006,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_power","upside_2027q2_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":8.8,"period":"2027Q2","formula":{"op":"multiply","refs":["upside_2027q2_materials","upside_2027q2_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":54.7,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_power_gross","upside_2027q2_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":60.0,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_idle_cost","upside_2027q2_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":-5.299999999999997,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_normal_gross","upside_2027q2_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":67.60000000000001,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":80.60000000000001,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_opex","upside_2027q2_sbc","upside_2027q2_cash_restructuring"]},"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","value":-85.9,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_gross_profit","upside_2027q2_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":33.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-43.900000000000006,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_operating_income","upside_2027q2_sbc","upside_2027q2_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q2_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":4.800000000000001,"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":"Cash interest taxes and working capital","value":23.3,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q2_cash_interest","upside_2027q2_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":-67.2,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_noncash_adjusted","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":"Gross PP&E cash spending","value":15.0,"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 gross PP&E","value":-82.2,"period":"2027Q2","formula":{"op":"subtract","refs":["upside_2027q2_cfo","upside_2027q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q2_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":917.8599999999999,"period":"2027Q2","formula":{"op":"sum","refs":["upside_2027q1_ending_liquidity_proxy","upside_2027q2_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":155.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":155.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_power_reference","upside_2027q3_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":47.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":47.0,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_material_reference","upside_2027q3_material_price_mix"]},"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":"Revenue","value":202.0,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_power","upside_2027q3_materials"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":47.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":52.7,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_power","upside_2027q3_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":9.4,"period":"2027Q3","formula":{"op":"multiply","refs":["upside_2027q3_materials","upside_2027q3_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":62.1,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_power_gross","upside_2027q3_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":55.2,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_idle_cost","upside_2027q3_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":6.899999999999999,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_normal_gross","upside_2027q3_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":68.64,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":81.64,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_opex","upside_2027q3_sbc","upside_2027q3_cash_restructuring"]},"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","value":-74.74000000000001,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_gross_profit","upside_2027q3_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":34.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-31.74000000000001,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_operating_income","upside_2027q3_sbc","upside_2027q3_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q3_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":5.6000000000000005,"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":"Cash interest taxes and working capital","value":24.1,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q3_cash_interest","upside_2027q3_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":-55.84000000000001,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_noncash_adjusted","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":"Gross PP&E cash spending","value":18.0,"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 gross PP&E","value":-73.84,"period":"2027Q3","formula":{"op":"subtract","refs":["upside_2027q3_cfo","upside_2027q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q3_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":844.0199999999999,"period":"2027Q3","formula":{"op":"sum","refs":["upside_2027q2_ending_liquidity_proxy","upside_2027q3_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":180.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":180.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_power_reference","upside_2027q4_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":50.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":50.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_material_reference","upside_2027q4_material_price_mix"]},"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":"Revenue","value":230.0,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_power","upside_2027q4_materials"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":41.6,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":61.2,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_power","upside_2027q4_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":10.0,"period":"2027Q4","formula":{"op":"multiply","refs":["upside_2027q4_materials","upside_2027q4_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":71.2,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_power_gross","upside_2027q4_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":49.6,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_idle_cost","upside_2027q4_fresh_start_amort"]},"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":"GAAP gross profit proxy","value":21.6,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_normal_gross","upside_2027q4_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":4.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":69.68,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":82.68,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_opex","upside_2027q4_sbc","upside_2027q4_cash_restructuring"]},"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","value":-61.080000000000005,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_gross_profit","upside_2027q4_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":35.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-17.080000000000005,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_operating_income","upside_2027q4_sbc","upside_2027q4_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2027Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2027q4_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"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":"Net working-capital cash use","value":6.4,"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":"Cash interest taxes and working capital","value":24.9,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q4_cash_interest","upside_2027q4_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":-41.980000000000004,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_noncash_adjusted","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":"Gross PP&E cash spending","value":20.0,"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 gross PP&E","value":-61.980000000000004,"period":"2027Q4","formula":{"op":"subtract","refs":["upside_2027q4_cfo","upside_2027q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2027q4_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":782.0399999999998,"period":"2027Q4","formula":{"op":"sum","refs":["upside_2027q3_ending_liquidity_proxy","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":200.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":200.0,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_power_reference","upside_2028q1_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":53.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":53.0,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_material_reference","upside_2028q1_material_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":253.0,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_power","upside_2028q1_materials"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":36.800000000000004,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":68.0,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_power","upside_2028q1_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":10.600000000000001,"period":"2028Q1","formula":{"op":"multiply","refs":["upside_2028q1_materials","upside_2028q1_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":78.6,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_power_gross","upside_2028q1_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":44.800000000000004,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_idle_cost","upside_2028q1_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":33.79999999999999,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_normal_gross","upside_2028q1_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":70.72,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":81.72,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_opex","upside_2028q1_sbc","upside_2028q1_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-47.92000000000001,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_gross_profit","upside_2028q1_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":36.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":-2.920000000000009,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_operating_income","upside_2028q1_sbc","upside_2028q1_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":7.2,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":25.7,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2028q1_cash_interest","upside_2028q1_tax","upside_2028q1_wc"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-28.620000000000008,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_noncash_adjusted","upside_2028q1_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":22.0,"period":"2028Q1","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q1_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-50.620000000000005,"period":"2028Q1","formula":{"op":"subtract","refs":["upside_2028q1_cfo","upside_2028q1_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q1_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":731.4199999999998,"period":"2028Q1","formula":{"op":"sum","refs":["upside_2027q4_ending_liquidity_proxy","upside_2028q1_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":225.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":225.0,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_power_reference","upside_2028q2_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":56.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":56.0,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_material_reference","upside_2028q2_material_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":281.0,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_power","upside_2028q2_materials"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":32.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":76.5,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_power","upside_2028q2_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":11.200000000000001,"period":"2028Q2","formula":{"op":"multiply","refs":["upside_2028q2_materials","upside_2028q2_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":87.7,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_power_gross","upside_2028q2_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":40.0,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_idle_cost","upside_2028q2_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":47.7,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_normal_gross","upside_2028q2_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":71.76,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":82.76,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_opex","upside_2028q2_sbc","upside_2028q2_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-35.06,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_gross_profit","upside_2028q2_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":37.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":10.939999999999998,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_operating_income","upside_2028q2_sbc","upside_2028q2_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":8.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":26.5,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q2_cash_interest","upside_2028q2_tax","upside_2028q2_wc"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-15.560000000000002,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_noncash_adjusted","upside_2028q2_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":25.0,"period":"2028Q2","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q2_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-40.56,"period":"2028Q2","formula":{"op":"subtract","refs":["upside_2028q2_cfo","upside_2028q2_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q2_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":690.8599999999999,"period":"2028Q2","formula":{"op":"sum","refs":["upside_2028q1_ending_liquidity_proxy","upside_2028q2_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":250.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":250.0,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_power_reference","upside_2028q3_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":59.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":59.0,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_material_reference","upside_2028q3_material_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":309.0,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_power","upside_2028q3_materials"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":26.400000000000002,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":85.0,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_power","upside_2028q3_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":11.8,"period":"2028Q3","formula":{"op":"multiply","refs":["upside_2028q3_materials","upside_2028q3_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":96.8,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_power_gross","upside_2028q3_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":34.400000000000006,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_idle_cost","upside_2028q3_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":62.39999999999999,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_normal_gross","upside_2028q3_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":72.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":83.8,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_opex","upside_2028q3_sbc","upside_2028q3_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-21.400000000000006,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_gross_profit","upside_2028q3_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":38.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":25.599999999999994,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_operating_income","upside_2028q3_sbc","upside_2028q3_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":8.8,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":27.3,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q3_cash_interest","upside_2028q3_tax","upside_2028q3_wc"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":-1.7000000000000064,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_noncash_adjusted","upside_2028q3_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":28.0,"period":"2028Q3","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q3_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-29.700000000000006,"period":"2028Q3","formula":{"op":"subtract","refs":["upside_2028q3_cfo","upside_2028q3_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q3_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":661.1599999999999,"period":"2028Q3","formula":{"op":"sum","refs":["upside_2028q2_ending_liquidity_proxy","upside_2028q3_fcf"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_power_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Power shipments reference","value":275.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_power_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power price/mix realization","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power product revenue","value":275.0,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_power_reference","upside_2028q4_power_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_material_reference","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Material shipment reference","value":62.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_material_price_mix","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material price/mix realization","value":1.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Materials revenue","value":62.0,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_material_reference","upside_2028q4_material_price_mix"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Revenue","value":337.0,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_power","upside_2028q4_materials"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_idle_cost","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Idle-factory and ramp burden","value":21.6,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_power_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Power before-idle margin","value":0.34,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_power_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Power contribution","value":93.5,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_power","upside_2028q4_power_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_materials_margin","case":"upside","kind":"assumption","unit":"ratio","basis":"Desk assumption; not company guidance.","label":"Material before-idle margin","value":0.2,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_material_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Material contribution","value":12.4,"period":"2028Q4","formula":{"op":"multiply","refs":["upside_2028q4_materials","upside_2028q4_materials_margin"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_normal_gross","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Gross contribution before idle burden","value":105.9,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_power_gross","upside_2028q4_material_gross"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_fresh_start_amort","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Incremental fresh-start intangible amortization","value":8.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_gross_adjustments","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Idle burden and fresh-start amortization","value":29.6,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_idle_cost","upside_2028q4_fresh_start_amort"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"GAAP gross profit proxy","value":76.30000000000001,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_normal_gross","upside_2028q4_gross_adjustments"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_sbc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total SBC","value":9.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_restructuring","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash restructuring and transformation","value":2.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_opex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Adjusted operating expenses","value":73.84,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_opex_total","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Adjusted opex SBC and cash excluded costs","value":84.84,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_opex","upside_2028q4_sbc","upside_2028q4_cash_restructuring"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income","value":-8.539999999999992,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_gross_profit","upside_2028q4_opex_total"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_total_da","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Total D&A including fresh-start amortization","value":39.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_noncash_adjusted","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating income plus SBC and all D&A","value":39.46000000000001,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_operating_income","upside_2028q4_sbc","upside_2028q4_total_da"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_interest","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash coupon expense","value":18.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_tax","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Cash tax","value":0.5,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_wc","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Net working-capital cash use","value":9.600000000000001,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_cash_uses","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash interest taxes and working capital","value":28.1,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q4_cash_interest","upside_2028q4_tax","upside_2028q4_wc"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Operating cash flow proxy","value":11.360000000000007,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_noncash_adjusted","upside_2028q4_cash_uses"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_capex","case":"upside","kind":"assumption","unit":"USD_millions","basis":"Desk assumption; not company guidance.","label":"Gross PP&E cash spending","value":30.0,"period":"2028Q4","formula":null,"source_url":null,"source_date":null},{"id":"upside_2028q4_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Cash after gross PP&E","value":-18.639999999999993,"period":"2028Q4","formula":{"op":"subtract","refs":["upside_2028q4_cfo","upside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_2028q4_ending_liquidity_proxy","case":"upside","kind":"derived","unit":"USD_millions","basis":"Calculated from the named operating assumptions.","label":"Liquidity before financing and principal","value":642.5199999999999,"period":"2028Q4","formula":{"op":"sum","refs":["upside_2028q3_ending_liquidity_proxy","upside_2028q4_fcf"]},"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 ($M)","value":771.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_revenue","upside_2027q2_revenue","upside_2027q3_revenue","upside_2027q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Power products ($M)","value":588.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_power","upside_2027q2_power","upside_2027q3_power","upside_2027q4_power"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Materials products ($M)","value":183.0,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_materials","upside_2027q2_materials","upside_2027q3_materials","upside_2027q4_materials"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":7.720000000000006,"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_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 ($M)","value":-316.76,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_operating_income","upside_2027q2_operating_income","upside_2027q3_operating_income","upside_2027q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_idle_cost","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Underutilization burden assumption ($M)","value":196.79999999999998,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_idle_cost","upside_2027q2_idle_cost","upside_2027q3_idle_cost","upside_2027q4_idle_cost"]},"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 ($M)","value":-241.56,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_cfo","upside_2027q2_cfo","upside_2027q3_cfo","upside_2027q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2027_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross cash PP&E ($M)","value":65.0,"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 gross PP&E ($M)","value":-306.56,"period":"FY2027","formula":{"op":"sum","refs":["upside_2027q1_fcf","upside_2027q2_fcf","upside_2027q3_fcf","upside_2027q4_fcf"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_revenue","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Revenue ($M)","value":1180.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_revenue","upside_2028q2_revenue","upside_2028q3_revenue","upside_2028q4_revenue"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_power","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Power products ($M)","value":950.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_power","upside_2028q2_power","upside_2028q3_power","upside_2028q4_power"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_materials","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Materials products ($M)","value":230.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_materials","upside_2028q2_materials","upside_2028q3_materials","upside_2028q4_materials"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_gross_profit","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"GAAP gross profit proxy ($M)","value":220.2,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_gross_profit","upside_2028q2_gross_profit","upside_2028q3_gross_profit","upside_2028q4_gross_profit"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_operating_income","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating income proxy ($M)","value":-112.92000000000002,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_operating_income","upside_2028q2_operating_income","upside_2028q3_operating_income","upside_2028q4_operating_income"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_idle_cost","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Underutilization burden assumption ($M)","value":116.80000000000001,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_idle_cost","upside_2028q2_idle_cost","upside_2028q3_idle_cost","upside_2028q4_idle_cost"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_cfo","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Operating cash flow proxy ($M)","value":-34.52,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_cfo","upside_2028q2_cfo","upside_2028q3_cfo","upside_2028q4_cfo"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_capex","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Gross cash PP&E ($M)","value":105.0,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_capex","upside_2028q2_capex","upside_2028q3_capex","upside_2028q4_capex"]},"source_url":null,"source_date":null},{"id":"upside_fy2028_fcf","case":"upside","kind":"derived","unit":"USD_millions","basis":"Reported year-to-date amount plus remaining forecast quarters, or sum of four forecast quarters.","label":"Cash after gross PP&E ($M)","value":-139.52,"period":"FY2028","formula":{"op":"sum","refs":["upside_2028q1_fcf","upside_2028q2_fcf","upside_2028q3_fcf","upside_2028q4_fcf"]},"source_url":null,"source_date":null}],"title":"SiC product demand, idle-factory burden and post-reorganization cash","method":"Forecast power devices and materials independently. Separate contribution before idle-factory burden from underutilization, acquired-intangible amortization and operating expense. Translate operating results into cash with noncash addbacks, cash interest, working capital and gross PP&E. Model FY2027-28 directly from eight quarters; never combine predecessor equity or reorganization gains with the successor earnings run rate.","metrics":{"cfo":"Operating cash flow proxy ($M)","fcf":"Cash after gross PP&E ($M)","capex":"Gross cash PP&E ($M)","power":"Power products ($M)","revenue":"Revenue ($M)","idle_cost":"Underutilization burden assumption ($M)","materials":"Materials products ($M)","gross_profit":"GAAP gross profit proxy ($M)","operating_income":"Operating income proxy ($M)"},"outputs":[{"case":"downside","period":"2027Q1","values":{"cfo":-121.81,"fcf":-133.81,"capex":12.0,"power":98.0,"revenue":135.0,"idle_cost":78.4,"materials":37.0,"gross_profit":-57.220000000000006,"operating_income":-138.06},"metrics":{"cfo":"downside_2027q1_cfo","fcf":"downside_2027q1_fcf","capex":"downside_2027q1_capex","power":"downside_2027q1_power","revenue":"downside_2027q1_revenue","idle_cost":"downside_2027q1_idle_cost","materials":"downside_2027q1_materials","gross_profit":"downside_2027q1_gross_profit","operating_income":"downside_2027q1_operating_income"},"frequency":"quarter","period_end":"2026-09-27"},{"case":"downside","period":"2027Q2","values":{"cfo":-117.72000000000003,"fcf":-132.72000000000003,"capex":15.0,"power":98.0,"revenue":133.0,"idle_cost":72.80000000000001,"materials":35.0,"gross_profit":-51.82000000000001,"operating_income":-133.72000000000003},"metrics":{"cfo":"downside_2027q2_cfo","fcf":"downside_2027q2_fcf","capex":"downside_2027q2_capex","power":"downside_2027q2_power","revenue":"downside_2027q2_revenue","idle_cost":"downside_2027q2_idle_cost","materials":"downside_2027q2_materials","gross_profit":"downside_2027q2_gross_profit","operating_income":"downside_2027q2_operating_income"},"frequency":"quarter","period_end":"2026-12-27"},{"case":"downside","period":"2027Q3","values":{"cfo":-111.89000000000001,"fcf":-129.89000000000001,"capex":18.0,"power":100.0,"revenue":134.0,"idle_cost":66.08000000000001,"materials":34.0,"gross_profit":-44.680000000000014,"operating_income":-127.64000000000001},"metrics":{"cfo":"downside_2027q3_cfo","fcf":"downside_2027q3_fcf","capex":"downside_2027q3_capex","power":"downside_2027q3_power","revenue":"downside_2027q3_revenue","idle_cost":"downside_2027q3_idle_cost","materials":"downside_2027q3_materials","gross_profit":"downside_2027q3_gross_profit","operating_income":"downside_2027q3_operating_income"},"frequency":"quarter","period_end":"2027-03-28"},{"case":"downside","period":"2027Q4","values":{"cfo":-104.84000000000002,"fcf":-124.84000000000002,"capex":20.0,"power":102.0,"revenue":136.0,"idle_cost":58.24000000000001,"materials":34.0,"gross_profit":-36.32000000000001,"operating_income":-120.34000000000002},"metrics":{"cfo":"downside_2027q4_cfo","fcf":"downside_2027q4_fcf","capex":"downside_2027q4_capex","power":"downside_2027q4_power","revenue":"downside_2027q4_revenue","idle_cost":"downside_2027q4_idle_cost","materials":"downside_2027q4_materials","gross_profit":"downside_2027q4_gross_profit","operating_income":"downside_2027q4_operating_income"},"frequency":"quarter","period_end":"2027-06-27"},{"case":"downside","period":"FY2027","values":{"cfo":-456.2600000000001,"fcf":-521.2600000000001,"capex":65.0,"power":398.0,"revenue":538.0,"idle_cost":275.52000000000004,"materials":140.0,"gross_profit":-190.04000000000002,"operating_income":-519.7600000000001},"metrics":{"cfo":"downside_fy2027_cfo","fcf":"downside_fy2027_fcf","capex":"downside_fy2027_capex","power":"downside_fy2027_power","revenue":"downside_fy2027_revenue","idle_cost":"downside_fy2027_idle_cost","materials":"downside_fy2027_materials","gross_profit":"downside_fy2027_gross_profit","operating_income":"downside_fy2027_operating_income"},"frequency":"year","period_end":"2027-06-27"},{"case":"downside","period":"FY2028","values":{"cfo":-348.6,"fcf":-453.6,"capex":105.0,"power":435.0,"revenue":565.0,"idle_cost":163.52,"materials":130.0,"gross_profit":-69.42,"operating_income":-408.1},"metrics":{"cfo":"downside_fy2028_cfo","fcf":"downside_fy2028_fcf","capex":"downside_fy2028_capex","power":"downside_fy2028_power","revenue":"downside_fy2028_revenue","idle_cost":"downside_fy2028_idle_cost","materials":"downside_fy2028_materials","gross_profit":"downside_fy2028_gross_profit","operating_income":"downside_fy2028_operating_income"},"frequency":"year","period_end":"2028-06-25"},{"case":"base","period":"2027Q1","values":{"cfo":-98.5,"fcf":-110.5,"capex":12.0,"power":110.0,"revenue":150.0,"idle_cost":70.0,"materials":40.0,"gross_profit":-39.0,"operating_income":-116.0},"metrics":{"cfo":"base_2027q1_cfo","fcf":"base_2027q1_fcf","capex":"base_2027q1_capex","power":"base_2027q1_power","revenue":"base_2027q1_revenue","idle_cost":"base_2027q1_idle_cost","materials":"base_2027q1_materials","gross_profit":"base_2027q1_gross_profit","operating_income":"base_2027q1_operating_income"},"frequency":"quarter","period_end":"2026-09-27"},{"case":"base","period":"2027Q2","values":{"cfo":-92.85,"fcf":-107.85,"capex":15.0,"power":116.0,"revenue":155.0,"idle_cost":65.0,"materials":39.0,"gross_profit":-32.35,"operating_income":-110.35},"metrics":{"cfo":"base_2027q2_cfo","fcf":"base_2027q2_fcf","capex":"base_2027q2_capex","power":"base_2027q2_power","revenue":"base_2027q2_revenue","idle_cost":"base_2027q2_idle_cost","materials":"base_2027q2_materials","gross_profit":"base_2027q2_gross_profit","operating_income":"base_2027q2_operating_income"},"frequency":"quarter","period_end":"2026-12-27"},{"case":"base","period":"2027Q3","values":{"cfo":-85.15,"fcf":-103.15,"capex":18.0,"power":125.0,"revenue":164.0,"idle_cost":59.0,"materials":39.0,"gross_profit":-23.65,"operating_income":-102.65},"metrics":{"cfo":"base_2027q3_cfo","fcf":"base_2027q3_fcf","capex":"base_2027q3_capex","power":"base_2027q3_power","revenue":"base_2027q3_revenue","idle_cost":"base_2027q3_idle_cost","materials":"base_2027q3_materials","gross_profit":"base_2027q3_gross_profit","operating_income":"base_2027q3_operating_income"},"frequency":"quarter","period_end":"2027-03-28"},{"case":"base","period":"2027Q4","values":{"cfo":-75.4,"fcf":-95.4,"capex":20.0,"power":137.0,"revenue":177.0,"idle_cost":52.0,"materials":40.0,"gross_profit":-12.899999999999999,"operating_income":-92.9},"metrics":{"cfo":"base_2027q4_cfo","fcf":"base_2027q4_fcf","capex":"base_2027q4_capex","power":"base_2027q4_power","revenue":"base_2027q4_revenue","idle_cost":"base_2027q4_idle_cost","materials":"base_2027q4_materials","gross_profit":"base_2027q4_gross_profit","operating_income":"base_2027q4_operating_income"},"frequency":"quarter","period_end":"2027-06-27"},{"case":"base","period":"FY2027","values":{"cfo":-351.9,"fcf":-416.9,"capex":65.0,"power":488.0,"revenue":646.0,"idle_cost":246.0,"materials":158.0,"gross_profit":-107.9,"operating_income":-421.9},"metrics":{"cfo":"base_fy2027_cfo","fcf":"base_fy2027_fcf","capex":"base_fy2027_capex","power":"base_fy2027_power","revenue":"base_fy2027_revenue","idle_cost":"base_fy2027_idle_cost","materials":"base_fy2027_materials","gross_profit":"base_fy2027_gross_profit","operating_income":"base_fy2027_operating_income"},"frequency":"year","period_end":"2027-06-27"},{"case":"base","period":"FY2028","values":{"cfo":-200.35,"fcf":-305.35,"capex":105.0,"power":680.0,"revenue":851.0,"idle_cost":146.0,"materials":171.0,"gross_profit":51.65,"operating_income":-270.35},"metrics":{"cfo":"base_fy2028_cfo","fcf":"base_fy2028_fcf","capex":"base_fy2028_capex","power":"base_fy2028_power","revenue":"base_fy2028_revenue","idle_cost":"base_fy2028_idle_cost","materials":"base_fy2028_materials","gross_profit":"base_fy2028_gross_profit","operating_income":"base_fy2028_operating_income"},"frequency":"year","period_end":"2028-06-25"},{"case":"upside","period":"2027Q1","values":{"cfo":-76.53999999999999,"fcf":-88.53999999999999,"capex":12.0,"power":118.0,"revenue":160.0,"idle_cost":56.0,"materials":42.0,"gross_profit":-15.479999999999997,"operating_income":-95.03999999999999},"metrics":{"cfo":"upside_2027q1_cfo","fcf":"upside_2027q1_fcf","capex":"upside_2027q1_capex","power":"upside_2027q1_power","revenue":"upside_2027q1_revenue","idle_cost":"upside_2027q1_idle_cost","materials":"upside_2027q1_materials","gross_profit":"upside_2027q1_gross_profit","operating_income":"upside_2027q1_operating_income"},"frequency":"quarter","period_end":"2026-09-27"},{"case":"upside","period":"2027Q2","values":{"cfo":-67.2,"fcf":-82.2,"capex":15.0,"power":135.0,"revenue":179.0,"idle_cost":52.0,"materials":44.0,"gross_profit":-5.299999999999997,"operating_income":-85.9},"metrics":{"cfo":"upside_2027q2_cfo","fcf":"upside_2027q2_fcf","capex":"upside_2027q2_capex","power":"upside_2027q2_power","revenue":"upside_2027q2_revenue","idle_cost":"upside_2027q2_idle_cost","materials":"upside_2027q2_materials","gross_profit":"upside_2027q2_gross_profit","operating_income":"upside_2027q2_operating_income"},"frequency":"quarter","period_end":"2026-12-27"},{"case":"upside","period":"2027Q3","values":{"cfo":-55.84000000000001,"fcf":-73.84,"capex":18.0,"power":155.0,"revenue":202.0,"idle_cost":47.2,"materials":47.0,"gross_profit":6.899999999999999,"operating_income":-74.74000000000001},"metrics":{"cfo":"upside_2027q3_cfo","fcf":"upside_2027q3_fcf","capex":"upside_2027q3_capex","power":"upside_2027q3_power","revenue":"upside_2027q3_revenue","idle_cost":"upside_2027q3_idle_cost","materials":"upside_2027q3_materials","gross_profit":"upside_2027q3_gross_profit","operating_income":"upside_2027q3_operating_income"},"frequency":"quarter","period_end":"2027-03-28"},{"case":"upside","period":"2027Q4","values":{"cfo":-41.980000000000004,"fcf":-61.980000000000004,"capex":20.0,"power":180.0,"revenue":230.0,"idle_cost":41.6,"materials":50.0,"gross_profit":21.6,"operating_income":-61.080000000000005},"metrics":{"cfo":"upside_2027q4_cfo","fcf":"upside_2027q4_fcf","capex":"upside_2027q4_capex","power":"upside_2027q4_power","revenue":"upside_2027q4_revenue","idle_cost":"upside_2027q4_idle_cost","materials":"upside_2027q4_materials","gross_profit":"upside_2027q4_gross_profit","operating_income":"upside_2027q4_operating_income"},"frequency":"quarter","period_end":"2027-06-27"},{"case":"upside","period":"FY2027","values":{"cfo":-241.56,"fcf":-306.56,"capex":65.0,"power":588.0,"revenue":771.0,"idle_cost":196.79999999999998,"materials":183.0,"gross_profit":7.720000000000006,"operating_income":-316.76},"metrics":{"cfo":"upside_fy2027_cfo","fcf":"upside_fy2027_fcf","capex":"upside_fy2027_capex","power":"upside_fy2027_power","revenue":"upside_fy2027_revenue","idle_cost":"upside_fy2027_idle_cost","materials":"upside_fy2027_materials","gross_profit":"upside_fy2027_gross_profit","operating_income":"upside_fy2027_operating_income"},"frequency":"year","period_end":"2027-06-27"},{"case":"upside","period":"FY2028","values":{"cfo":-34.52,"fcf":-139.52,"capex":105.0,"power":950.0,"revenue":1180.0,"idle_cost":116.80000000000001,"materials":230.0,"gross_profit":220.2,"operating_income":-112.92000000000002},"metrics":{"cfo":"upside_fy2028_cfo","fcf":"upside_fy2028_fcf","capex":"upside_fy2028_capex","power":"upside_fy2028_power","revenue":"upside_fy2028_revenue","idle_cost":"upside_fy2028_idle_cost","materials":"upside_fy2028_materials","gross_profit":"upside_fy2028_gross_profit","operating_income":"upside_fy2028_operating_income"},"frequency":"year","period_end":"2028-06-25"}],"highlights":["q4_revenue","q4_power","q4_materials","q4_gross_profit","q4_operating_income","q4_adj_ebitda","q4_cfo","liquidity","minimum_cash","debt_carrying","successor_incentive_receipts","q1_revenue_guide","q1_opex_guide"],"limitations":["September 29, 2025 fresh-start accounting makes predecessor and successor financials noncomparable. Historical reorganization and fair-value gains are not recurring earnings; old shares were cancelled.","Product-level margins and underutilization costs in the forecast are explicit desk assumptions; the company reports one segment. Before-idle contribution already includes normal manufacturing depreciation, which is added back once for cash.","Base FY2027 Q1 revenue $150M and adjusted operating expense $64M use August guidance midpoints. Management expects negative non-GAAP gross margin; later recovery is a scenario, not guidance.","September 16 pro forma statements reconstruct accounting as if reorganization occurred earlier. They are not a new operating quarter, new financing or revised cash receipt.","June $1.089B cash and short-term investments includes funds needed for a $350M minimum-cash covenant. The covenant definition must be checked before assuming all liquidity is deployable.","Gross capex and cash reimbursements differ. No repeat of the $733.2M successor-period incentive reimbursements is assumed. New tax credits, debt conversions and government awards are not recurring operating cash.","Cash-interest and restructuring payments are explicit sensitivities, not a full instrument-by-instrument debt schedule. PIK, maturity cash and conversion dilution require a separate ownership bridge.","Cash after PP&E excludes acquisitions, debt principal and financing. Liquidity trajectory is an analytical funding indicator, not covenant-compliance certification. No diluted EPS forecast."],"reviewed_at":"2026-09-20","schema_version":"operating_model.v1"}}