{"as_of":"2026-10-09","company":{"cik":1818794,"exchange":"Nasdaq","has_companyfacts":true,"name":"Dyne Therapeutics, Inc.","reason":null,"sector":"healthcare","sic":2834,"sic_description":"Pharmaceutical Preparations","status":"eligible","ticker":"DYN"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":221,"latest_filed":"2026-03-02"},"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":0.9116,"base_rate_annual":0.01011,"ci":[0.8763,0.9415],"id":"Q4","test_events":160},"test_window":"filings 2020-01-01 to 2025-12-31","universe":null},"standard_universe":{"assets":1186958000,"assets_min":10000000,"detail":"revenue not resolved","inside":null,"reason":"missing_input","receipts":{"assets":{"accession":"0001193125-26-084178","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","form":"10-K","tag":"us-gaap:Assets"}},"revenue":null,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":1186958000,"assets_max":2670000000,"assets_min":591000000,"id":"Q4","label":"$591M to $2.67B assets","receipt":{"accession":"0001193125-26-084178","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":5,"wanted":14},"diagnostics":{"cash_runway":{"burning_cash":true,"cash_flow_inputs":[{"concept":"operating_cash_flow","end":"2026-06-30","fiscal_period":"Q2","fiscal_year":2026,"inputs":[{"accession":"0001193125-26-323639","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-275208000},{"accession":"0001193125-26-215702","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526215702/0001193125-26-215702-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-144922000}],"method":"ytd_difference","unit":"USD","value":-130286000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001193125-26-215702","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526215702/0001193125-26-215702-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-144922000}],"method":"direct","unit":"USD","value":-144922000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-403207000},{"accession":"0001193125-25-266882","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312525266882/0001193125-25-266882-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-291375000}],"method":"annual_less_ytd_q3","unit":"USD","value":-111832000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001193125-25-266882","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312525266882/0001193125-25-266882-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-291375000},{"accession":"0001193125-26-323639","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-200596000}],"method":"ytd_difference","unit":"USD","value":-90779000}],"cash_input":{"accession":"0001193125-26-323639","concept":"cash","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":676114000},"detail":null,"kind":"diagnostic","months":16.980002888122907,"name":"cash_runway","period_end":"2026-06-30","reason":null,"short_runway":false,"status":"resolved","threshold_months":6,"trailing_operating_cash_flow":-477819000.0},"filing_gap":{"ceased":false,"days":72,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001193125-26-323639","last_filing_date":"2026-07-29","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-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":51227478.95999999,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001193125-26-084178","concept":"net_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-446214000},{"accession":"0001193125-26-084178","concept":"assets","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":691234000}],"metric":-0.6455324824878406,"name":"positive_roa","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-403207000}],"metric":-403207000.0,"name":"positive_operating_cash_flow","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001193125-26-084178","concept":"net_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-446214000},{"accession":"0001193125-26-084178","concept":"net_income","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":-317418000},{"accession":"0001193125-26-084178","concept":"assets","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":691234000},{"accession":"0000950170-25-028356","concept":"assets","end":"2023-12-31","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":165082000}],"metric":1.2772574037505138,"name":"improving_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-403207000},{"accession":"0001193125-26-084178","concept":"net_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-446214000}],"metric":43007000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"detail":"two debt years and three asset years are required","inputs":[{"accession":"0001193125-26-084178","concept":"long_term_debt","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":148921000},{"accession":"0001193125-26-084178","concept":"assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1186958000},{"accession":"0001193125-26-084178","concept":"assets","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":691234000},{"accession":"0000950170-25-028356","concept":"assets","end":"2023-12-31","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":165082000}],"metric":null,"name":"declining_long_term_leverage","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""},{"inputs":[{"accession":"0001193125-26-084178","concept":"current_assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":1126587000},{"accession":"0001193125-26-084178","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":50625000},{"accession":"0001193125-26-084178","concept":"current_assets","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":659279000},{"accession":"0001193125-26-084178","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":42258000}],"metric":6.6522877729923575,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0000950170-25-028356","concept":"shares_outstanding","end":"2025-02-21","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":113121357},{"accession":"0000950170-24-025402","concept":"shares_outstanding","end":"2024-02-29","filed":"2024-03-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":81958068}],"metric":0.3802345487206946,"name":"no_new_shares","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"detail":"two years of revenue and direct or derived gross profit are required","inputs":[],"metric":null,"name":"improving_gross_margin","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""},{"detail":"two revenue years and two beginning-asset observations are required","inputs":[{"accession":"0001193125-26-084178","concept":"assets","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":691234000},{"accession":"0000950170-25-028356","concept":"assets","end":"2023-12-31","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":165082000}],"metric":null,"name":"improving_asset_turnover","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""}],"coverage":{"resolved":6,"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":[{"detail":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"gross_profitability","period_end":null,"reason":"missing_input","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"detail":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"roic","period_end":null,"reason":"missing_input","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"lower","inputs":[{"accession":"0001193125-26-084178","concept":"net_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-446214000},{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-403207000},{"accession":"0001193125-26-084178","concept":"assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1186958000},{"accession":"0001193125-26-084178","concept":"assets","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":691234000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.04579616993363831},{"detail":"five annual gross margins are required; found 0","direction":"lower","failure_class":"insufficient_history","inputs":[],"name":"gross_margin_stability_5y","period_end":null,"reason":"insufficient_history","sleeve":"profitability","status":"unresolved","unit":"standard_deviation","value":null},{"direction":"higher","inputs":[{"accession":"0001193125-26-084178","concept":"current_assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":1126587000},{"accession":"0001193125-26-084178","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":50625000},{"accession":"0001193125-26-084178","concept":"retained_earnings","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":-1396142000},{"accession":"0001193125-26-084178","concept":"operating_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-468184000},{"accession":"0001193125-26-084178","concept":"book_equity","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":972129000},{"accession":"0001193125-26-084178","concept":"assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1186958000},{"accession":"0001193125-26-084178","concept":"liabilities","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":214829000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":4.212774715692804},{"detail":"EBITDA must exceed $100,000","direction":"lower","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001193125-26-084178","concept":"total_debt","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":148921000},{"accession":"0001193125-26-084178","concept":"cash","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":893369000},{"accession":"0001193125-26-084178","concept":"operating_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-468184000},{"accession":"0001193125-26-084178","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":2049000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"detail":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"interest_coverage","period_end":null,"reason":"missing_input","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001193125-26-084178","concept":"current_assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":1126587000},{"accession":"0001193125-26-084178","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":50625000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":22.25357037037037},{"detail":"four annual observations are required; found 0","direction":"higher","failure_class":"insufficient_history","inputs":[],"name":"revenue_cagr_3y","period_end":null,"reason":"insufficient_history","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"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":"0001193125-26-084178","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-403207000},{"accession":"0001193125-26-084178","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":1920000},{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-292369000},{"accession":"0001193125-26-084178","concept":"capital_expenditure","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":2376000},{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2023-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-188158000},{"accession":"0001193125-26-084178","concept":"capital_expenditure","end":"2023-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":729000},{"accession":"0000950170-25-028356","concept":"operating_cash_flow","end":"2022-12-31","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-153645000},{"accession":"0000950170-25-028356","concept":"capital_expenditure","end":"2022-12-31","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":3067000}],"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":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"reinvestment_rate","period_end":null,"reason":"missing_input","sleeve":"growth_and_financing","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001193125-26-084178","concept":"assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1186958000},{"accession":"0001193125-26-084178","concept":"assets","end":"2024-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":691234000},{"accession":"0000950170-25-028356","concept":"assets","end":"2023-12-31","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":165082000},{"accession":"0000950170-24-025402","concept":"assets","end":"2022-12-31","filed":"2024-03-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":306325000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.5706676654985943},{"detail":"latest liabilities, cash plus short-term investments, book equity, and shares are required","direction":"lower","failure_class":"missing_input","inputs":[],"name":"chs_12m","period_end":"2026-06-30","reason":"missing_input","sleeve":"solvency","status":"unresolved","unit":"probability","value":null},{"detail":"provider split factors current=1, prior=1","direction":"lower","inputs":[{"accession":"0000950170-25-028356","concept":"shares_outstanding","end":"2025-02-21","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":113121357},{"accession":"0000950170-24-025402","concept":"shares_outstanding","end":"2024-02-29","filed":"2024-03-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":81958068}],"name":"net_share_issuance","period_end":"2025-02-21","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":0.3802345487206946}],"facts":[{"concept":"revenue","detail":"no matching annual XBRL fact","reason":"missing_input"},{"concept":"gross_profit","detail":"no matching annual XBRL fact","reason":"missing_input"},{"accession":"0001193125-26-084178","concept":"net_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-446214000},{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-403207000},{"accession":"0001193125-26-084178","concept":"assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1186958000},{"accession":"0001193125-26-084178","concept":"liabilities","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":214829000},{"accession":"0001193125-26-084178","concept":"cash","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":893369000},{"accession":"0001193125-26-084178","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":164950540}],"flags":[{"active":true,"detail":"split-adjusted year-over-year share growth is 38.0%","inputs":[{"accession":"0000950170-25-028356","concept":"shares_outstanding","end":"2025-02-21","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":113121357},{"accession":"0000950170-24-025402","concept":"shares_outstanding","end":"2024-02-29","filed":"2024-03-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017024025402/0000950170-24-025402-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":81958068}],"name":"dilution","status":"resolved"},{"active":false,"detail":"cash runway is 17.0 months","inputs":[{"accession":"0001193125-26-323639","concept":"cash","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":676114000}],"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":true,"detail":"5 of 14 grade factors are computable; minimum is 7","inputs":[],"name":"thin_data","status":"resolved"},{"active":null,"detail":"latest revenue and assets are required","inputs":[{"accession":"0001193125-26-084178","concept":"assets","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1186958000}],"name":"degenerate_inputs","status":"unresolved"},{"active":null,"detail":"CHS probability or universe top-decile threshold is unavailable","inputs":[],"name":"distress","status":"unresolved"},{"active":true,"detail":"cash minus debt is 744,448,000 USD; Altman Z is not used","inputs":[{"accession":"0001193125-26-084178","concept":"cash","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":893369000},{"accession":"0001193125-26-084178","concept":"total_debt","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":148921000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":null,"coverage":{"resolved":5,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":811,"peer_group":"healthcare","percentile":0.6333333333333333,"raw_value":-0.04579616993363831},"altman_z_double_prime":{"direction":"higher","peer_count":756,"peer_group":"healthcare","percentile":0.21456953642384105,"raw_value":4.212774715692804},"asset_growth_3y":{"direction":"higher","peer_count":704,"peer_group":"healthcare","percentile":0.06258890469416785,"raw_value":0.5706676654985943},"current_ratio":{"direction":"higher","peer_count":839,"peer_group":"healthcare","percentile":0.034606205250596656,"raw_value":22.25357037037037},"net_share_issuance":{"direction":"lower","peer_count":634,"peer_group":"healthcare","percentile":0.7187993680884676,"raw_value":0.3802345487206946}},"grade":null,"normalization":{"correlation_standard_deviation":null,"factor_weights":{},"method":"sqrt(w'Rw)"},"peer_count":879,"peer_group":"healthcare","percentile":null,"reason":"computable_factors_below_threshold","sampling_standard_deviation":null,"sleeve_scores":{"growth_and_financing":0.3906941363913177,"profitability":0.6333333333333333,"solvency":0.12458787083721885},"status":"unresolved","ticker":"DYN"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":null},{"date":"2021-03-21","grade":null,"percentile":null,"stratum":"Q3"},{"date":"2025-03-21","grade":null,"percentile":null,"stratum":"Q4"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":null,"peer_count":3545,"peer_group":"all_eligible","peer_policy":"all","percentile":null,"status":"unresolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":null,"peer_count":879,"peer_group":"healthcare","peer_policy":"auto","percentile":null,"status":"unresolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":null,"peer_count":2161,"peer_group":"exchange:Nasdaq","peer_policy":"exchange","percentile":null,"status":"unresolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":null,"peer_count":879,"peer_group":"healthcare","peer_policy":"auto","percentile":null,"status":"unresolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":6,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":702151000,"cash":676114000,"debt":199328000,"ebit":-468184000,"free_cash_flow":-405127000.0,"market_equity":3057039075.4700003,"price":{"close":16.37,"date":"2026-10-08","volume":6279547},"sales":null,"shares":{"accession":"0001193125-26-323639","concept":"shares_outstanding","end":"2026-07-24","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":186746431}},"metrics":[{"detail":null,"inputs":[{"accession":"0001193125-26-084178","concept":"operating_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-468184000},{"accession":"0001193125-26-323639","concept":"total_debt","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":199328000},{"accession":"0001193125-26-323639","concept":"cash","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":676114000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":2580253075.4700003,"market_equity":3057039075.4700003,"price":{"close":16.37,"date":"2026-10-08","volume":6279547},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":-0.18144886811721714},{"detail":null,"inputs":[{"accession":"0001193125-26-084178","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-403207000},{"accession":"0001193125-26-084178","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":1920000}],"market_inputs":{"current_split_factor":1.0,"market_equity":3057039075.4700003,"price":{"close":16.37,"date":"2026-10-08","volume":6279547},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":-0.13252267635398618},{"detail":null,"inputs":[{"accession":"0001193125-26-323639","concept":"book_equity","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":702151000}],"market_inputs":{"current_split_factor":1.0,"market_equity":3057039075.4700003,"price":{"close":16.37,"date":"2026-10-08","volume":6279547},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":0.22968335787204447},{"detail":"required accounting or market input is missing","inputs":[],"market_inputs":{"current_split_factor":1.0,"market_equity":3057039075.4700003,"price":{"close":16.37,"date":"2026-10-08","volume":6279547},"statement_split_factor":1.0},"name":"sales_to_price","period_end":null,"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":1.0102766798418967},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.38872292755787896},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":0.48609035281035873},{"detail":"a share count from five years earlier is required","inputs":[{"accession":"0000950170-25-028356","concept":"shares_outstanding","end":"2025-02-21","filed":"2025-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000095017025028356/0000950170-25-028356-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":113121357}],"market_inputs":{"current_split_factor":1.0,"market_equity":3057039075.4700003,"price":{"close":16.37,"date":"2026-10-08","volume":6279547},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2025-02-21","reason":"insufficient_history","status":"unresolved","unit":"log_growth","value":null}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:56.365998664Z","enterprise_value":2581186807.625,"feeds_grade":false,"market_equity":3057972807.625,"metrics":{"book_to_price":0.2296132255490301,"ebit_to_enterprise_value":-0.18138322984487323,"fcf_yield":-0.13248221141464148,"sales_to_price":null},"predictive_claim":false,"price":16.375,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":18.6,"bid":13.19,"daily_bar":{"c":16.375,"h":16.47,"l":15.395,"n":4305,"o":15.67,"t":"2026-10-08T04:00:00Z","v":362529,"vw":16.140981},"day_change":0.41000000000000014,"day_change_percent":0.025681177575947393,"feed":"iex","feeds_grade":false,"minute_bar":{"c":16.375,"h":16.41,"l":16.365,"n":139,"o":16.38,"t":"2026-10-08T19:59:00Z","v":16380,"vw":16.389294},"previous_close":15.965,"price":16.375,"price_timestamp":"2026-10-08T19:59:56.365998664Z","quoted_spread":5.410000000000002,"quoted_spread_percent":0.340358603334382,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"DYN"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"liabilities":[{"accession":"0001193125-26-323639","concept":"liabilities","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":291862000},{"accession":"0001193125-26-215702","concept":"liabilities","end":"2026-03-31","filed":"2026-05-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526215702/0001193125-26-215702-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":214895000},{"accession":"0001193125-26-323639","concept":"liabilities","end":"2025-12-31","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":214829000},{"accession":"0001193125-25-266882","concept":"liabilities","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312525266882/0001193125-25-266882-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":175276000}],"net_income":[{"accession":"0001193125-26-323639","concept":"net_income","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":-178556000},{"accession":"0001193125-26-323639","concept":"net_income","end":"2026-03-31","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetIncomeLoss","unit":"USD","value":-120854000},{"accession":"0001193125-26-084178","concept":"net_income","end":"2025-12-31","filed":"2026-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526084178/0001193125-26-084178-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-446214000},{"accession":"0001193125-25-266882","concept":"net_income","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312525266882/0001193125-25-266882-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-334259000},{"accession":"0001193125-25-266882","concept":"net_income","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312525266882/0001193125-25-266882-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"NetIncomeLoss","unit":"USD","value":-108041000}],"shares_outstanding":[{"accession":"0001193125-26-323639","concept":"shares_outstanding","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":165670880},{"accession":"0001193125-26-215702","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-05-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526215702/0001193125-26-215702-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":165201329},{"accession":"0001193125-26-323639","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312526323639/0001193125-26-323639-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":164950540},{"accession":"0001193125-25-266882","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/1818794/000119312525266882/0001193125-25-266882-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":142613248}]},"detail":"latest liabilities, cash plus short-term investments, book equity, and shares are required","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":"missing_input","stage":"raw_inputs","status":"unresolved","winsorized":false}},"schema_version":1,"status":"analyzed"}