{"as_of":"2026-10-09","company":{"cik":1826889,"exchange":"Nasdaq","has_companyfacts":true,"name":"Beachbody Company, Inc.","reason":null,"sector":"shops","sic":5960,"sic_description":"Retail-Nonstore Retailers","status":"eligible","ticker":"BODI"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":213,"latest_filed":"2026-03-10"},"reliability":{"all":{"auc":0.8767,"ci":[0.858,0.8947],"test_events":691},"base_rate_window":"annualized 12-month Item 1.03 frequency, filings 2012-01-01 to 2025-12-31","confirmation":"pre-registered on 2026 filings once their 12-month outcome windows close; supported if the paired per-quintile gain over the pooled model has a lower bound above 0.05","fit_window":"filings 2012-01-01 to 2019-12-31","model":"11 accounting level inputs plus loss and burn thresholds, fit separately within asset quintile, L2 penalty selected per stratum by 5-fold CIK-grouped cross-validation on the training window","outcome":"8-K Item 1.03 within 365 days, with the directional acquisition rule","source":"reliability study of the per-band refit on EDGAR filings; fit 2012-2019, test 2020-2025","status":"post_hoc_pending_confirmation","stratum":{"auc":0.8662,"base_rate_annual":0.01026,"ci":[0.8308,0.8968],"id":"Q3","test_events":206},"test_window":"filings 2020-01-01 to 2025-12-31","universe":{"auc":0.8893,"ci":[0.8716,0.9064],"inside":true,"test_events":617}},"standard_universe":{"assets":147035000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001193125-26-100284","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001193125-26-100284","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","form":"10-K","tag":"us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax"}},"revenue":251727000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":147035000,"assets_max":591000000,"assets_min":120000000,"id":"Q3","label":"$120M to $591M assets","receipt":{"accession":"0001193125-26-100284","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":9,"wanted":14},"diagnostics":{"cash_runway":{"burning_cash":false,"cash_flow_inputs":[{"concept":"operating_cash_flow","end":"2026-06-30","fiscal_period":"Q2","fiscal_year":2026,"inputs":[{"accession":"0001193125-26-342561","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-4282000},{"accession":"0001193125-26-219677","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526219677/0001193125-26-219677-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-1039000}],"method":"ytd_difference","unit":"USD","value":-3243000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001193125-26-219677","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526219677/0001193125-26-219677-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-1039000}],"method":"direct","unit":"USD","value":-1039000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":21750000},{"accession":"0001193125-25-274344","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312525274344/0001193125-25-274344-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":16767000}],"method":"annual_less_ytd_q3","unit":"USD","value":4983000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001193125-25-274344","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312525274344/0001193125-25-274344-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":16767000},{"accession":"0001193125-26-342561","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6580000}],"method":"ytd_difference","unit":"USD","value":10187000}],"cash_input":{"accession":"0001193125-26-342561","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":32389000},"detail":"trailing operating cash flow is nonnegative, so runway is not finite","kind":"diagnostic","months":null,"name":"cash_runway","period_end":"2026-06-30","reason":null,"short_runway":false,"status":"resolved","threshold_months":6,"trailing_operating_cash_flow":10888000.0},"filing_gap":{"ceased":false,"days":60,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001193125-26-342561","last_filing_date":"2026-08-10","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","last_form":"10-Q","name":"filing_gap","reason":null,"status":"resolved","threshold_days":365},"late_filer":{"filings":[],"forms":["NT 10-K","NT 10-Q"],"kind":"diagnostic","late_filer":false,"lookback_days":730,"name":"late_filer","reason":null,"status":"resolved"},"median_dollar_adv":{"status":"resolved","unit":"USD_per_day","value":193279.0,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001193125-26-100284","concept":"net_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-2860000},{"accession":"0001193125-26-100284","concept":"assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":174556000}],"metric":-0.016384426774215723,"name":"positive_roa","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":21750000}],"metric":21750000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001193125-26-100284","concept":"net_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-2860000},{"accession":"0001193125-26-100284","concept":"net_income","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":-71642000},{"accession":"0001193125-26-100284","concept":"assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":174556000},{"accession":"0000950170-25-046760","concept":"assets","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":276839000}],"metric":0.24240136568999635,"name":"improving_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":21750000},{"accession":"0001193125-26-100284","concept":"net_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-2860000}],"metric":24610000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001193125-26-100284","concept":"long_term_debt","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":22564000},{"accession":"0001193125-26-100284","concept":"long_term_debt","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":9668000},{"accession":"0001193125-26-100284","concept":"assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":147035000},{"accession":"0001193125-26-100284","concept":"assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":174556000},{"accession":"0000950170-25-046760","concept":"assets","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":276839000}],"metric":0.09749121316659862,"name":"declining_long_term_leverage","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001193125-26-100284","concept":"current_assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":63838000},{"accession":"0001193125-26-100284","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":86596000},{"accession":"0001193125-26-100284","concept":"current_assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":78685000},{"accession":"0001193125-26-100284","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":127638000}],"metric":0.12072338708620511,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"detail":"split-adjusted year-over-year share growth is required","inputs":[],"metric":null,"name":"no_new_shares","passed":null,"period_end":"2025-12-31","reason":"missing_input","status":"unresolved","unit":""},{"inputs":[{"accession":"0001193125-26-100284","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":183784000},{"accession":"0001193125-26-100284","concept":"revenue","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":251727000},{"accession":"0001193125-26-100284","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":287344000},{"accession":"0001193125-26-100284","concept":"revenue","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":418796000}],"metric":0.043973264712504734,"name":"improving_gross_margin","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001193125-26-100284","concept":"revenue","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":251727000},{"accession":"0001193125-26-100284","concept":"revenue","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":418796000},{"accession":"0001193125-26-100284","concept":"assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":174556000},{"accession":"0000950170-25-046760","concept":"assets","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":276839000}],"metric":-0.07067937445769457,"name":"improving_asset_turnover","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"}],"coverage":{"resolved":8,"wanted":9},"feeds_grade":false,"kind":"diagnostic","maximum":9,"name":"piotroski_f_score","period_end":"2025-12-31","reason":"incomplete_components","score":null,"status":"unresolved"}},"disclaimer":"Informational and educational only. Not investment advice. SEC and market data may contain errors.","factors":[{"direction":"higher","inputs":[{"accession":"0001193125-26-100284","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":183784000},{"accession":"0001193125-26-100284","concept":"assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":147035000}],"name":"gross_profitability","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":1.2499336892576598},{"detail":"pretax income must exceed the validity floor and imply a 0%-100% tax rate","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001193125-26-100284","concept":"operating_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5528000},{"accession":"0001193125-26-100284","concept":"pretax_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":-2735000},{"accession":"0001193125-26-100284","concept":"income_tax","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":125000},{"accession":"0001193125-26-100284","concept":"total_debt","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":25000000},{"accession":"0001193125-26-100284","concept":"book_equity","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":31320000},{"accession":"0001193125-26-100284","concept":"cash","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":39017000},{"accession":"0000950170-25-046760","concept":"total_debt","end":"2024-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":21586000},{"accession":"0001193125-26-100284","concept":"book_equity","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":28170000},{"accession":"0001193125-26-100284","concept":"cash","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":20187000}],"name":"roic","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"lower","inputs":[{"accession":"0001193125-26-100284","concept":"net_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-2860000},{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":21750000},{"accession":"0001193125-26-100284","concept":"assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":147035000},{"accession":"0001193125-26-100284","concept":"assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":174556000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.15305154684055214},{"direction":"lower","inputs":[{"accession":"0001193125-26-100284","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":183784000},{"accession":"0001193125-26-100284","concept":"revenue","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":251727000},{"accession":"0001193125-26-100284","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":287344000},{"accession":"0001193125-26-100284","concept":"revenue","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":418796000},{"accession":"0000950170-25-046760","concept":"gross_profit","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"GrossProfit","unit":"USD","value":323087000},{"accession":"0000950170-25-046760","concept":"revenue","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":527109000},{"accession":"0000950170-24-029409","concept":"gross_profit","end":"2022-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017024029409/0000950170-24-029409-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"GrossProfit","unit":"USD","value":369573000},{"accession":"0000950170-24-029409","concept":"revenue","end":"2022-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017024029409/0000950170-24-029409-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":692199000},{"accession":"0000950170-23-008487","concept":"gross_profit","end":"2021-12-31","filed":"2023-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017023008487/0000950170-23-008487-index.html","fiscal_period":"FY","fiscal_year":2022,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"GrossProfit","unit":"USD","value":544983000},{"accession":"0000950170-23-008487","concept":"revenue","end":"2021-12-31","filed":"2023-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017023008487/0000950170-23-008487-index.html","fiscal_period":"FY","fiscal_year":2022,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":873645000}],"name":"gross_margin_stability_5y","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"standard_deviation","value":0.06702001605491119},{"direction":"higher","inputs":[{"accession":"0001193125-26-100284","concept":"current_assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":63838000},{"accession":"0001193125-26-100284","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":86596000},{"accession":"0001193125-26-100284","concept":"retained_earnings","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":-646378000},{"accession":"0001193125-26-100284","concept":"operating_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5528000},{"accession":"0001193125-26-100284","concept":"book_equity","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":31320000},{"accession":"0001193125-26-100284","concept":"assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":147035000},{"accession":"0001193125-26-100284","concept":"liabilities","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":115715000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":-14.809735851633922},{"direction":"lower","inputs":[{"accession":"0001193125-26-100284","concept":"total_debt","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":25000000},{"accession":"0001193125-26-100284","concept":"cash","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":39017000},{"accession":"0001193125-26-100284","concept":"operating_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5528000},{"accession":"0001193125-26-100284","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":8680000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":-0.9865568693693694},{"direction":"higher","inputs":[{"accession":"0001193125-26-100284","concept":"operating_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5528000},{"accession":"0001193125-26-100284","concept":"interest_expense","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"InterestExpense","unit":"USD","value":4976000}],"name":"interest_coverage","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":1.1109324758842443},{"direction":"higher","inputs":[{"accession":"0001193125-26-100284","concept":"current_assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":63838000},{"accession":"0001193125-26-100284","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":86596000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":0.737193403852372},{"direction":"higher","inputs":[{"accession":"0001193125-26-100284","concept":"revenue","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":251727000},{"accession":"0001193125-26-100284","concept":"revenue","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":418796000},{"accession":"0000950170-25-046760","concept":"revenue","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":527109000},{"accession":"0000950170-24-029409","concept":"revenue","end":"2022-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017024029409/0000950170-24-029409-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":692199000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":-0.28621687303430166},{"detail":"current FCF must be positive and base FCF must exceed $100,000","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":21750000},{"accession":"0001193125-26-100284","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":4399000},{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":2562000},{"accession":"0001193125-26-100284","concept":"capital_expenditure","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":4542000},{"accession":"0000950170-25-046760","concept":"operating_cash_flow","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-22537000},{"accession":"0000950170-25-046760","concept":"capital_expenditure","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":6576000},{"accession":"0000950170-24-029409","concept":"operating_cash_flow","end":"2022-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017024029409/0000950170-24-029409-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-47173000},{"accession":"0000950170-24-029409","concept":"capital_expenditure","end":"2022-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017024029409/0000950170-24-029409-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":26493000}],"name":"fcf_cagr_3y","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"detail":"pretax income must exceed the validity floor and imply a 0%-100% tax rate","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001193125-26-100284","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":4399000},{"accession":"0001193125-26-100284","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":8680000},{"accession":"0001193125-26-100284","concept":"operating_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5528000},{"accession":"0001193125-26-100284","concept":"pretax_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":-2735000},{"accession":"0001193125-26-100284","concept":"income_tax","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":125000},{"accession":"0001193125-26-100284","concept":"current_assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":63838000},{"accession":"0001193125-26-100284","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":86596000},{"accession":"0001193125-26-100284","concept":"current_assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":78685000},{"accession":"0001193125-26-100284","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":127638000}],"name":"reinvestment_rate","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"growth_and_financing","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001193125-26-100284","concept":"assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":147035000},{"accession":"0001193125-26-100284","concept":"assets","end":"2024-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":174556000},{"accession":"0000950170-25-046760","concept":"assets","end":"2023-12-31","filed":"2025-03-28","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017025046760/0000950170-25-046760-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":276839000},{"accession":"0000950170-24-029409","concept":"assets","end":"2022-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000095017024029409/0000950170-24-029409-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":443395000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":-0.30783445307441215},{"detail":"firm-wide XBRL shares cannot be assigned to one ticker class","direction":"lower","failure_class":"missing_input","inputs":[],"name":"chs_12m","period_end":null,"reason":"missing_input","sleeve":"solvency","status":"unresolved","unit":"probability","value":null},{"detail":"firm-wide XBRL shares cannot be assigned to one ticker class","direction":"lower","failure_class":"missing_input","inputs":[],"name":"net_share_issuance","period_end":null,"reason":"missing_input","sleeve":"growth_and_financing","status":"unresolved","unit":"growth_rate","value":null}],"facts":[{"accession":"0001193125-26-100284","concept":"revenue","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":251727000},{"accession":"0001193125-26-100284","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":183784000},{"accession":"0001193125-26-100284","concept":"net_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-2860000},{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":21750000},{"accession":"0001193125-26-100284","concept":"assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":147035000},{"accession":"0001193125-26-100284","concept":"liabilities","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":115715000},{"accession":"0001193125-26-100284","concept":"cash","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":39017000},{"concept":"shares_outstanding","detail":"no matching annual XBRL fact","reason":"missing_input"}],"flags":[{"active":null,"detail":"firm-wide XBRL shares cannot be assigned to one ticker class","inputs":[],"name":"dilution","status":"unresolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0001193125-26-342561","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":32389000}],"name":"short_runway","status":"resolved"},{"active":false,"detail":"found 0 NT 10-K/Q filings in the last eight quarters","inputs":[],"name":"late_filer","status":"resolved"},{"active":false,"detail":"9 of 14 grade factors are computable; minimum is 7","inputs":[],"name":"thin_data","status":"resolved"},{"active":false,"detail":"latest revenue and assets both exceed the $100,000 validity floor","inputs":[{"accession":"0001193125-26-100284","concept":"revenue","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":251727000},{"accession":"0001193125-26-100284","concept":"assets","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":147035000}],"name":"degenerate_inputs","status":"resolved"},{"active":null,"detail":"CHS probability or universe top-decile threshold is unavailable","inputs":[],"name":"distress","status":"unresolved"},{"active":true,"detail":"cash minus debt is 14,017,000 USD; Altman Z is not used","inputs":[{"accession":"0001193125-26-100284","concept":"cash","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":39017000},{"accession":"0001193125-26-100284","concept":"total_debt","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":25000000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":0.30244150472470027,"coverage":{"resolved":9,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":287,"peer_group":"shops","percentile":0.13636363636363635,"raw_value":-0.15305154684055214},"altman_z_double_prime":{"direction":"higher","peer_count":208,"peer_group":"shops","percentile":0.9323671497584541,"raw_value":-14.809735851633922},"asset_growth_3y":{"direction":"higher","peer_count":272,"peer_group":"shops","percentile":0.974169741697417,"raw_value":-0.30783445307441215},"current_ratio":{"direction":"higher","peer_count":295,"peer_group":"shops","percentile":0.8707482993197279,"raw_value":0.737193403852372},"gross_margin_stability_5y":{"direction":"lower","peer_count":219,"peer_group":"shops","percentile":0.926605504587156,"raw_value":0.06702001605491119},"gross_profitability":{"direction":"higher","peer_count":242,"peer_group":"shops","percentile":0.03734439834024896,"raw_value":1.2499336892576598},"interest_coverage":{"direction":"higher","peer_count":64,"peer_group":"shops","percentile":0.5714285714285714,"raw_value":1.1109324758842443},"net_debt_to_ebitda":{"direction":"lower","peer_count":100,"peer_group":"shops","percentile":0.030303030303030304,"raw_value":-0.9865568693693694},"revenue_cagr_3y":{"direction":"higher","peer_count":269,"peer_group":"shops","percentile":0.9738805970149254,"raw_value":-0.28621687303430166}},"grade":"D/E","normalization":{"correlation_standard_deviation":0.4871554828700278,"factor_weights":{"accruals":0.1111111111111111,"altman_z_double_prime":0.08333333333333333,"asset_growth_3y":0.16666666666666666,"current_ratio":0.08333333333333333,"gross_margin_stability_5y":0.1111111111111111,"gross_profitability":0.1111111111111111,"interest_coverage":0.08333333333333333,"net_debt_to_ebitda":0.08333333333333333,"revenue_cagr_3y":0.16666666666666666},"method":"sqrt(w'Rw)"},"peer_count":258,"peer_group":"shops","percentile":0.8132295719844358,"reason":null,"sampling_standard_deviation":0.029399896045072187,"sleeve_scores":{"growth_and_financing":0.9740251693561712,"profitability":0.3667711797636804,"solvency":0.6012117627024459},"status":"resolved","ticker":"BODI"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":null},{"date":"2021-04-21","grade":null,"percentile":null,"stratum":"Q3"},{"date":"2022-03-21","grade":null,"percentile":null,"stratum":"Q4"},{"date":"2023-03-21","grade":null,"percentile":null,"stratum":"Q3"},{"date":"2025-04-21","grade":"E","percentile":0.8611111111111112,"stratum":"Q3"},{"date":"2026-07-21","grade":"D/E","percentile":0.828125,"stratum":"Q3"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"E","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.8470267816613709,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"D/E","peer_count":258,"peer_group":"shops","peer_policy":"auto","percentile":0.8132295719844358,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"E","peer_count":1219,"peer_group":"exchange:Nasdaq","peer_policy":"exchange","percentile":0.8160919540229885,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"D","peer_count":258,"peer_group":"shops","peer_policy":"auto","percentile":0.7587548638132295,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":3,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":37190000,"cash":32389000,"debt":25000000,"ebit":5528000,"free_cash_flow":17351000.0,"market_equity":null,"price":null,"sales":251727000,"shares":null},"metrics":[{"detail":"required accounting or market input is missing","inputs":[{"accession":"0001193125-26-100284","concept":"operating_income","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5528000},{"accession":"0001193125-26-342561","concept":"total_debt","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":25000000},{"accession":"0001193125-26-342561","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":32389000}],"market_inputs":{"error":"a current share-count fact is required"},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":"missing_input","status":"unresolved","unit":"ratio","value":null},{"detail":"required accounting or market input is missing","inputs":[{"accession":"0001193125-26-100284","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":21750000},{"accession":"0001193125-26-100284","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":4399000}],"market_inputs":{"error":"a current share-count fact is required"},"name":"fcf_yield","period_end":"2025-12-31","reason":"missing_input","status":"unresolved","unit":"ratio","value":null},{"detail":"required accounting or market input is missing","inputs":[{"accession":"0001193125-26-342561","concept":"book_equity","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526342561/0001193125-26-342561-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":37190000}],"market_inputs":{"error":"a current share-count fact is required"},"name":"book_to_price","period_end":"2026-06-30","reason":"missing_input","status":"unresolved","unit":"ratio","value":null},{"detail":"required accounting or market input is missing","inputs":[{"accession":"0001193125-26-100284","concept":"revenue","end":"2025-12-31","filed":"2026-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1826889/000119312526100284/0001193125-26-100284-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":251727000}],"market_inputs":{"error":"a current share-count fact is required"},"name":"sales_to_price","period_end":"2025-12-31","reason":"missing_input","status":"unresolved","unit":"ratio","value":null},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.011824324324324231},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.7133956386292835},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":0.011721668411985414},{"detail":"required accounting or market input is missing","inputs":[],"market_inputs":{"error":"a current share-count fact is required"},"name":"composite_equity_issuance_5y","period_end":null,"reason":"missing_input","status":"unresolved","unit":"ratio","value":null}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"feeds_grade":false,"metrics":{},"reason":"missing_live_or_baseline_price","status":"unresolved","verdict":null},"market_scope":{"detail":"firm-wide XBRL shares cannot be assigned to one ticker class","reason":"multiple_share_classes","status":"unresolved"},"market_snapshot":{"ask":6.73,"bid":3.93,"daily_bar":{"c":4.685,"h":4.88,"l":4.685,"n":10,"o":4.88,"t":"2026-10-08T04:00:00Z","v":1120,"vw":4.765},"day_change":-0.28500000000000014,"day_change_percent":-0.057344064386317936,"feed":"iex","feeds_grade":false,"minute_bar":{"c":4.685,"h":4.685,"l":4.685,"n":2,"o":4.685,"t":"2026-10-08T17:16:00Z","v":400,"vw":4.685},"previous_close":4.97,"price":4.685,"price_timestamp":"2026-10-08T17:16:51.348963764Z","quoted_spread":2.8000000000000003,"quoted_spread_percent":0.525328330206379,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"BODI"},"models":{"chs_12m":{"accounting_period_end":null,"accounting_receipts":{},"detail":"firm-wide XBRL shares cannot be assigned to one ticker class","imputed":false,"inputs":null,"market_receipts":{"sp500_market_value_reference":{"as_of":"2026-07-31","source":"https://www.spglobal.com/spdji/en/indices/equity/sp-500/","value":67075482580000}},"model":"CHS","reason":"multiple_share_classes","stage":"raw_inputs","status":"unresolved","winsorized":false}},"schema_version":1,"status":"analyzed"}