{"as_of":"2026-10-09","company":{"cik":1436126,"exchange":"NYSE","has_companyfacts":true,"name":"Mistras Group, Inc.","reason":null,"sector":"other","sic":8711,"sic_description":"Services-Engineering Services","status":"eligible","ticker":"MG"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":212,"latest_filed":"2026-03-11"},"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":578781000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001628280-26-016765","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001628280-26-016765","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","form":"10-K","tag":"us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax"}},"revenue":724024000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":578781000,"assets_max":591000000,"assets_min":120000000,"id":"Q3","label":"$120M to $591M assets","receipt":{"accession":"0001628280-26-016765","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":12,"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":"0001628280-26-055351","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":17718000},{"accession":"0001628280-26-031968","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026031968/0001628280-26-031968-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":2809000}],"method":"ytd_difference","unit":"USD","value":14909000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001628280-26-031968","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026031968/0001628280-26-031968-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":2809000}],"method":"direct","unit":"USD","value":2809000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":32981000},{"accession":"0001628280-25-050063","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828025050063/0001628280-25-050063-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":843000}],"method":"annual_less_ytd_q3","unit":"USD","value":32138000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001628280-25-050063","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828025050063/0001628280-25-050063-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":843000},{"accession":"0001628280-26-055351","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-3619000}],"method":"ytd_difference","unit":"USD","value":4462000}],"cash_input":{"accession":"0001628280-26-055351","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":21988000},"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":54318000.0},"filing_gap":{"ceased":false,"days":60,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001628280-26-055351","last_filing_date":"2026-08-10","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-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":3703505.4000000004,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001628280-26-016765","concept":"net_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":16837000},{"accession":"0001628280-26-016765","concept":"assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":523038000}],"metric":0.03219077772551899,"name":"positive_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":32981000}],"metric":32981000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001628280-26-016765","concept":"net_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":16837000},{"accession":"0001628280-26-016765","concept":"net_income","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":18958000},{"accession":"0001628280-26-016765","concept":"assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":523038000},{"accession":"0001436126-25-000026","concept":"assets","end":"2023-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":534776000}],"metric":-0.0032595790593778623,"name":"improving_roa","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":32981000},{"accession":"0001628280-26-016765","concept":"net_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":16837000}],"metric":16144000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001628280-26-016765","concept":"long_term_debt","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":165143000},{"accession":"0001628280-26-016765","concept":"long_term_debt","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":158056000},{"accession":"0001628280-26-016765","concept":"assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":578781000},{"accession":"0001628280-26-016765","concept":"assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":523038000},{"accession":"0001436126-25-000026","concept":"assets","end":"2023-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":534776000}],"metric":0.0009291539239321689,"name":"declining_long_term_leverage","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001628280-26-016765","concept":"current_assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":216192000},{"accession":"0001628280-26-016765","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":124308000},{"accession":"0001628280-26-016765","concept":"current_assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":172470000},{"accession":"0001628280-26-016765","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":114925000}],"metric":0.23844615249669765,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001628280-26-016765","concept":"shares_outstanding","end":"2026-03-09","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31595562},{"accession":"0001436126-25-000026","concept":"shares_outstanding","end":"2025-03-06","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31032045}],"metric":0.01815919640487751,"name":"no_new_shares","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"inputs":[{"accession":"0001628280-26-016765","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":204511000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":724024000},{"accession":"0001628280-26-016765","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":192173000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":729640000}],"metric":0.01908382220490934,"name":"improving_gross_margin","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001628280-26-016765","concept":"revenue","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":724024000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":729640000},{"accession":"0001628280-26-016765","concept":"assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":523038000},{"accession":"0001436126-25-000026","concept":"assets","end":"2023-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":534776000}],"metric":0.019882194768138683,"name":"improving_asset_turnover","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"}],"coverage":{"resolved":9,"wanted":9},"feeds_grade":false,"kind":"diagnostic","maximum":9,"name":"piotroski_f_score","period_end":"2025-12-31","reason":null,"score":6,"status":"resolved"}},"disclaimer":"Informational and educational only. Not investment advice. SEC and market data may contain errors.","factors":[{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":204511000},{"accession":"0001628280-26-016765","concept":"assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":578781000}],"name":"gross_profitability","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.3533478120394415},{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"operating_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":40572000},{"accession":"0001628280-26-016765","concept":"pretax_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":22478000},{"accession":"0001628280-26-016765","concept":"income_tax","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":5557000},{"accession":"0001628280-26-016765","concept":"total_debt","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":177992000},{"accession":"0001628280-26-016765","concept":"book_equity","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":235104000},{"accession":"0001628280-26-016765","concept":"cash","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":28008000},{"accession":"0001628280-26-016765","concept":"total_debt","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":169647000},{"accession":"0001628280-26-016765","concept":"book_equity","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":198568000},{"accession":"0001628280-26-016765","concept":"cash","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":18317000}],"name":"roic","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.08310854983199076},{"direction":"lower","inputs":[{"accession":"0001628280-26-016765","concept":"net_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":16837000},{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":32981000},{"accession":"0001628280-26-016765","concept":"assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":578781000},{"accession":"0001628280-26-016765","concept":"assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":523038000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.029304268668447358},{"direction":"lower","inputs":[{"accession":"0001628280-26-016765","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":204511000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":724024000},{"accession":"0001628280-26-016765","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":192173000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":729640000},{"accession":"0001628280-26-016765","concept":"gross_profit","end":"2023-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"GrossProfit","unit":"USD","value":184301000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2023-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":705473000},{"accession":"0001436126-25-000026","concept":"gross_profit","end":"2022-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"GrossProfit","unit":"USD","value":198173000},{"accession":"0001436126-25-000026","concept":"revenue","end":"2022-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":687373000},{"accession":"0001436126-24-000025","concept":"gross_profit","end":"2021-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"GrossProfit","unit":"USD","value":197147000},{"accession":"0001436126-24-000025","concept":"revenue","end":"2021-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":677131000}],"name":"gross_margin_stability_5y","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"standard_deviation","value":0.012578873598880571},{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"current_assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":216192000},{"accession":"0001628280-26-016765","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":124308000},{"accession":"0001628280-26-016765","concept":"retained_earnings","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":6853000},{"accession":"0001628280-26-016765","concept":"operating_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":40572000},{"accession":"0001628280-26-016765","concept":"book_equity","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":235104000},{"accession":"0001628280-26-016765","concept":"assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":578781000},{"accession":"0001628280-26-016765","concept":"liabilities","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":343136000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":2.2705147389991422},{"direction":"lower","inputs":[{"accession":"0001628280-26-016765","concept":"total_debt","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":177992000},{"accession":"0001628280-26-016765","concept":"cash","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":28008000},{"accession":"0001628280-26-016765","concept":"operating_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":40572000},{"accession":"0001628280-26-016765","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":31008000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":2.095333892148645},{"detail":"latest aligned inputs end 2023-12-31; latest annual assets end 2025-12-31","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001628280-26-016765","concept":"operating_income","end":"2023-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-1904000},{"accession":"0001436126-24-000025","concept":"interest_expense","end":"2023-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"InterestExpense","unit":"USD","value":16761000}],"name":"interest_coverage","period_end":"2023-12-31","reason":"period_mismatch","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"current_assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":216192000},{"accession":"0001628280-26-016765","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":124308000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":1.7391640119702674},{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"revenue","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":724024000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":729640000},{"accession":"0001628280-26-016765","concept":"revenue","end":"2023-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":705473000},{"accession":"0001436126-25-000026","concept":"revenue","end":"2022-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":687373000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.01746660646928966},{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":32981000},{"accession":"0001628280-26-016765","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":24674000},{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":50129000},{"accession":"0001628280-26-016765","concept":"capital_expenditure","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":17902000},{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2023-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":26748000},{"accession":"0001628280-26-016765","concept":"capital_expenditure","end":"2023-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":20854000},{"accession":"0001436126-25-000026","concept":"operating_cash_flow","end":"2022-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":26406000},{"accession":"0001436126-25-000026","concept":"capital_expenditure","end":"2022-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":12591000}],"name":"fcf_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":-0.15595725660827886},{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":24674000},{"accession":"0001628280-26-016765","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":31008000},{"accession":"0001628280-26-016765","concept":"operating_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":40572000},{"accession":"0001628280-26-016765","concept":"pretax_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":22478000},{"accession":"0001628280-26-016765","concept":"income_tax","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":5557000},{"accession":"0001628280-26-016765","concept":"current_assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":216192000},{"accession":"0001628280-26-016765","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":124308000},{"accession":"0001628280-26-016765","concept":"current_assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":172470000},{"accession":"0001628280-26-016765","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":114925000}],"name":"reinvestment_rate","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"ratio","value":0.9169397531381849},{"direction":"higher","inputs":[{"accession":"0001628280-26-016765","concept":"assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":578781000},{"accession":"0001628280-26-016765","concept":"assets","end":"2024-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":523038000},{"accession":"0001436126-25-000026","concept":"assets","end":"2023-12-31","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":534776000},{"accession":"0001436126-24-000025","concept":"assets","end":"2022-12-31","filed":"2024-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612624000025/0001436126-24-000025-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":534904000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.02662729516089657},{"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":"0001628280-26-016765","concept":"shares_outstanding","end":"2026-03-09","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31595562},{"accession":"0001436126-25-000026","concept":"shares_outstanding","end":"2025-03-06","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31032045}],"name":"net_share_issuance","period_end":"2026-03-09","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":0.01815919640487751}],"facts":[{"accession":"0001628280-26-016765","concept":"revenue","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":724024000},{"accession":"0001628280-26-016765","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":204511000},{"accession":"0001628280-26-016765","concept":"net_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":16837000},{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":32981000},{"accession":"0001628280-26-016765","concept":"assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":578781000},{"accession":"0001628280-26-016765","concept":"liabilities","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":343136000},{"accession":"0001628280-26-016765","concept":"cash","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":28008000},{"accession":"0001628280-26-016765","concept":"shares_outstanding","end":"2026-03-09","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31595562}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is 1.8%","inputs":[{"accession":"0001628280-26-016765","concept":"shares_outstanding","end":"2026-03-09","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31595562},{"accession":"0001436126-25-000026","concept":"shares_outstanding","end":"2025-03-06","filed":"2025-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612625000026/0001436126-25-000026-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31032045}],"name":"dilution","status":"resolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0001628280-26-055351","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":21988000}],"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":"12 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":"0001628280-26-016765","concept":"revenue","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":724024000},{"accession":"0001628280-26-016765","concept":"assets","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":578781000}],"name":"degenerate_inputs","status":"resolved"},{"active":null,"detail":"CHS probability or universe top-decile threshold is unavailable","inputs":[],"name":"distress","status":"unresolved"},{"active":false,"detail":"cash minus debt is -149,984,000 USD; Altman Z is not used","inputs":[{"accession":"0001628280-26-016765","concept":"cash","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":28008000},{"accession":"0001628280-26-016765","concept":"total_debt","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":177992000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":-0.0591612841568032,"coverage":{"resolved":12,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":506,"peer_group":"other","percentile":0.7148514851485148,"raw_value":-0.029304268668447358},"altman_z_double_prime":{"direction":"higher","peer_count":386,"peer_group":"other","percentile":0.36883116883116884,"raw_value":2.2705147389991422},"asset_growth_3y":{"direction":"higher","peer_count":438,"peer_group":"other","percentile":0.5606407322654462,"raw_value":0.02662729516089657},"current_ratio":{"direction":"higher","peer_count":506,"peer_group":"other","percentile":0.3346534653465347,"raw_value":1.7391640119702674},"fcf_cagr_3y":{"direction":"higher","peer_count":220,"peer_group":"other","percentile":0.7579908675799086,"raw_value":-0.15595725660827886},"gross_margin_stability_5y":{"direction":"lower","peer_count":204,"peer_group":"other","percentile":0.2857142857142857,"raw_value":0.012578873598880571},"gross_profitability":{"direction":"higher","peer_count":289,"peer_group":"other","percentile":0.3229166666666667,"raw_value":0.3533478120394415},"net_debt_to_ebitda":{"direction":"lower","peer_count":184,"peer_group":"other","percentile":0.44808743169398907,"raw_value":2.095333892148645},"net_share_issuance":{"direction":"lower","peer_count":356,"peer_group":"other","percentile":0.6929577464788732,"raw_value":0.01815919640487751},"reinvestment_rate":{"direction":"higher","peer_count":190,"peer_group":"other","percentile":0.17989417989417988,"raw_value":0.9169397531381849},"revenue_cagr_3y":{"direction":"higher","peer_count":403,"peer_group":"other","percentile":0.6169154228855721,"raw_value":0.01746660646928966},"roic":{"direction":"higher","peer_count":151,"peer_group":"other","percentile":0.5733333333333334,"raw_value":0.08310854983199076}},"grade":"C","normalization":{"correlation_standard_deviation":0.452204023384722,"factor_weights":{"accruals":0.08333333333333333,"altman_z_double_prime":0.1111111111111111,"asset_growth_3y":0.06666666666666667,"current_ratio":0.1111111111111111,"fcf_cagr_3y":0.06666666666666667,"gross_margin_stability_5y":0.08333333333333333,"gross_profitability":0.08333333333333333,"net_debt_to_ebitda":0.1111111111111111,"net_share_issuance":0.06666666666666667,"reinvestment_rate":0.06666666666666667,"revenue_cagr_3y":0.06666666666666667,"roic":0.08333333333333333},"method":"sqrt(w'Rw)"},"peer_count":336,"peer_group":"other","percentile":0.4955223880597015,"reason":null,"sampling_standard_deviation":0.026445617216411095,"sleeve_scores":{"growth_and_financing":0.5616797898207959,"profitability":0.47420394271570016,"solvency":0.3838573552905642},"status":"resolved","ticker":"MG"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":null},{"date":"2012-08-21","grade":null,"percentile":null,"stratum":"Q3"},{"date":"2014-08-21","grade":"C","percentile":0.5723370429252782,"stratum":"Q3"},{"date":"2015-08-21","grade":"B/C","percentile":0.4304635761589404,"stratum":"Q3"},{"date":"2015-09-21","grade":"C","percentile":0.4444444444444444,"stratum":"Q3"},{"date":"2015-11-21","grade":"B/C","percentile":0.43137254901960786,"stratum":"Q3"},{"date":"2015-12-21","grade":"C","percentile":0.4407894736842105,"stratum":"Q3"},{"date":"2016-02-21","grade":"B/C","percentile":0.42105263157894735,"stratum":"Q3"},{"date":"2016-06-21","grade":"B","percentile":0.3625,"stratum":"Q3"},{"date":"2016-08-21","grade":"A/B","percentile":0.17391304347826086,"stratum":"Q3"},{"date":"2017-03-21","grade":null,"percentile":null,"stratum":"Q3"},{"date":"2019-03-21","grade":"E","percentile":0.946078431372549,"stratum":"Q4"},{"date":"2020-04-21","grade":"D/E","percentile":0.7777777777777778,"stratum":"Q4"},{"date":"2020-10-21","grade":"D","percentile":0.7631578947368421,"stratum":"Q4"},{"date":"2021-03-21","grade":"E","percentile":0.8509615384615384,"stratum":"Q3"},{"date":"2022-03-21","grade":"D/E","percentile":0.8270676691729323,"stratum":"Q3"},{"date":"2022-04-21","grade":"E","percentile":0.8321167883211679,"stratum":"Q3"},{"date":"2022-08-21","grade":"D/E","percentile":0.8268551236749117,"stratum":"Q3"},{"date":"2023-03-21","grade":"D","percentile":0.75,"stratum":"Q3"},{"date":"2024-02-21","grade":"D/E","percentile":0.7759197324414716,"stratum":"Q3"},{"date":"2024-03-21","grade":"E","percentile":0.8621794871794872,"stratum":"Q3"},{"date":"2025-02-21","grade":"D/E","percentile":0.7980132450331126,"stratum":"Q3"},{"date":"2025-03-21","grade":"C","percentile":0.4696485623003195,"stratum":"Q3"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"C","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.5056740807989106,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"C","peer_count":336,"peer_group":"other","peer_policy":"auto","percentile":0.4955223880597015,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"C","peer_count":984,"peer_group":"exchange:NYSE","peer_policy":"exchange","percentile":0.5127161749745677,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"C","peer_count":336,"peer_group":"other","peer_policy":"auto","percentile":0.5492537313432836,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":8,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":239963000,"cash":21988000,"debt":172093000,"ebit":40572000,"free_cash_flow":8307000.0,"market_equity":659292785.1,"price":{"close":20.7,"date":"2026-10-08","volume":212729},"sales":724024000,"shares":{"accession":"0001628280-26-055351","concept":"shares_outstanding","end":"2026-08-05","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31849893}},"metrics":[{"detail":null,"inputs":[{"accession":"0001628280-26-016765","concept":"operating_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":40572000},{"accession":"0001628280-26-055351","concept":"total_debt","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":172093000},{"accession":"0001628280-26-055351","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":21988000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":809397785.1,"market_equity":659292785.1,"price":{"close":20.7,"date":"2026-10-08","volume":212729},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.050126156442332474},{"detail":null,"inputs":[{"accession":"0001628280-26-016765","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":32981000},{"accession":"0001628280-26-016765","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":24674000}],"market_inputs":{"current_split_factor":1.0,"market_equity":659292785.1,"price":{"close":20.7,"date":"2026-10-08","volume":212729},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.012599864866927086},{"detail":null,"inputs":[{"accession":"0001628280-26-055351","concept":"book_equity","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":239963000}],"market_inputs":{"current_split_factor":1.0,"market_equity":659292785.1,"price":{"close":20.7,"date":"2026-10-08","volume":212729},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":0.36397031095009325},{"detail":null,"inputs":[{"accession":"0001628280-26-016765","concept":"revenue","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":724024000}],"market_inputs":{"current_split_factor":1.0,"market_equity":659292785.1,"price":{"close":20.7,"date":"2026-10-08","volume":212729},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":1.098182804912967},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":0.9065040650406508},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.04122278832792958},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":0.49845381109464515},{"detail":null,"inputs":[{"accession":"0001628280-26-016765","concept":"shares_outstanding","end":"2026-03-09","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":31595562},{"accession":"0001436126-21-000013","concept":"shares_outstanding","end":"2021-03-11","filed":"2021-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000143612621000013/0001436126-21-000013-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":29234143}],"market_inputs":{"cumulative_log_return":0.6931471805599453,"current_split_factor":1.0,"current_total_return_price":{"close":20.7,"date":"2026-10-08","volume":212729},"market_equity":659292785.1,"price":{"close":20.7,"date":"2026-10-08","volume":212729},"prior_market_equity":302573380.05,"prior_raw_price":{"close":10.35,"date":"2021-03-11","volume":166211},"prior_total_return_price":{"close":10.35,"date":"2021-03-11","volume":166211},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-03-09","reason":null,"status":"resolved","unit":"log_growth","value":0.08569671549513025}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:51.651471631Z","enterprise_value":809397785.1,"feeds_grade":false,"market_equity":659292785.1,"metrics":{"book_to_price":0.36397031095009325,"ebit_to_enterprise_value":0.050126156442332474,"fcf_yield":0.012599864866927086,"sales_to_price":1.098182804912967},"predictive_claim":false,"price":20.7,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":23.74,"bid":16.62,"daily_bar":{"c":20.7,"h":20.865,"l":20.57,"n":825,"o":20.57,"t":"2026-10-08T04:00:00Z","v":17891,"vw":20.731843},"day_change":-0.1750000000000007,"day_change_percent":-0.008383233532934166,"feed":"iex","feeds_grade":false,"minute_bar":{"c":20.7,"h":20.71,"l":20.7,"n":16,"o":20.71,"t":"2026-10-08T19:59:00Z","v":1074,"vw":20.705714},"previous_close":20.875,"price":20.7,"price_timestamp":"2026-10-08T19:59:51.651471631Z","quoted_spread":7.119999999999997,"quoted_spread_percent":0.3528245787908819,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"MG"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"liabilities":[{"accession":"0001628280-26-055351","concept":"liabilities","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":343946000},{"accession":"0001628280-26-031968","concept":"liabilities","end":"2026-03-31","filed":"2026-05-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026031968/0001628280-26-031968-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":339073000},{"accession":"0001628280-26-055351","concept":"liabilities","end":"2025-12-31","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":343136000},{"accession":"0001628280-25-050063","concept":"liabilities","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828025050063/0001628280-25-050063-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":368430000}],"net_income":[{"accession":"0001628280-26-055351","concept":"net_income","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":7581000},{"accession":"0001628280-26-031968","concept":"net_income","end":"2026-03-31","filed":"2026-05-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026031968/0001628280-26-031968-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetIncomeLoss","unit":"USD","value":2388000},{"accession":"0001628280-26-016765","concept":"net_income","end":"2025-12-31","filed":"2026-03-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026016765/0001628280-26-016765-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":16837000},{"accession":"0001628280-25-050063","concept":"net_income","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828025050063/0001628280-25-050063-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":12939000},{"accession":"0001628280-25-050063","concept":"net_income","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828025050063/0001628280-25-050063-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"NetIncomeLoss","unit":"USD","value":13108000}],"shares_outstanding":[{"accession":"0001628280-26-055351","concept":"shares_outstanding","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":31853713},{"accession":"0001628280-26-031968","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-05-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026031968/0001628280-26-031968-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":31816681},{"accession":"0001628280-26-055351","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828026055351/0001628280-26-055351-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":31567434},{"accession":"0001628280-25-050063","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1436126/000162828025050063/0001628280-25-050063-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":31548153}]},"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"}