{"as_of":"2026-10-09","company":{"cik":314203,"exchange":"NYSE","has_companyfacts":true,"name":"McEwen Inc.","reason":null,"sector":"other","sic":1040,"sic_description":"Gold and Silver Ores","status":"eligible","ticker":"MUX"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":107,"latest_filed":"2026-06-24"},"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":{"auc":0.8893,"ci":[0.8716,0.9064],"inside":true,"test_events":617}},"standard_universe":{"assets":820218000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001104659-26-028705","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001104659-26-028705","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","form":"10-K","tag":"us-gaap:Revenues"}},"revenue":197553000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":820218000,"assets_max":2670000000,"assets_min":591000000,"id":"Q4","label":"$591M to $2.67B assets","receipt":{"accession":"0001104659-26-028705","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":10,"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":"0001104659-26-091284","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":58324000},{"accession":"0001104659-26-056349","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926056349/0001104659-26-056349-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":12103000}],"method":"ytd_difference","unit":"USD","value":46221000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001104659-26-056349","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926056349/0001104659-26-056349-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":12103000}],"method":"direct","unit":"USD","value":12103000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001104659-26-028705","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6865000},{"accession":"0001104659-25-107117","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465925107117/0001104659-25-107117-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":3761000}],"method":"annual_less_ytd_q3","unit":"USD","value":3104000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001104659-25-107117","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465925107117/0001104659-25-107117-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":3761000},{"accession":"0001104659-26-091284","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-1454000}],"method":"ytd_difference","unit":"USD","value":5215000}],"cash_input":{"accession":"0001104659-26-091284","concept":"cash","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":78883000},"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":66643000.0},"filing_gap":{"ceased":false,"days":65,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001104659-26-091284","last_filing_date":"2026-08-05","last_filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","last_form":"10-Q","name":"filing_gap","reason":null,"status":"resolved","threshold_days":365},"late_filer":{"filings":[{"accession":"0001104659-26-028703","filing_date":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028703/0001104659-26-028703-index.html","form":"NT 10-K"}],"forms":["NT 10-K","NT 10-Q"],"kind":"diagnostic","late_filer":true,"lookback_days":730,"name":"late_filer","reason":null,"status":"resolved"},"median_dollar_adv":{"status":"resolved","unit":"USD_per_day","value":17027460.45,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001104659-26-028705","concept":"net_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":34434000},{"accession":"0001104659-26-028705","concept":"assets","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664623000}],"metric":0.05180982301244465,"name":"positive_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001104659-26-028705","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6865000}],"metric":6865000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001104659-26-028705","concept":"net_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":34434000},{"accession":"0001104659-26-028705","concept":"net_income","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":-43691000},{"accession":"0001104659-26-028705","concept":"assets","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664623000},{"accession":"0001558370-25-003017","concept":"assets","end":"2023-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":657239000}],"metric":0.11828640154780241,"name":"improving_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001104659-26-028705","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6865000},{"accession":"0001104659-26-028705","concept":"net_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":34434000}],"metric":-27569000.0,"name":"cash_flow_exceeds_net_income","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001104659-26-028705","concept":"long_term_debt","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":126168000},{"accession":"0001104659-26-028705","concept":"long_term_debt","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":40000000},{"accession":"0001104659-26-028705","concept":"assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":820218000},{"accession":"0001104659-26-028705","concept":"assets","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664623000},{"accession":"0001558370-25-003017","concept":"assets","end":"2023-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":657239000}],"metric":0.10942073831779547,"name":"declining_long_term_leverage","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001104659-26-028705","concept":"current_assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":107886000},{"accession":"0001104659-26-028705","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":63809000},{"accession":"0001104659-26-028705","concept":"current_assets","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":41192000},{"accession":"0001104659-26-028705","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":47693000}],"metric":0.8270739373187876,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001104659-26-077359","concept":"shares_outstanding","end":"2026-03-16","filed":"2026-06-24","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926077359/0001104659-26-077359-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":59452799},{"accession":"0001558370-25-008967","concept":"shares_outstanding","end":"2025-03-14","filed":"2025-06-27","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025008967/0001558370-25-008967-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":53934510}],"metric":0.1023146219368638,"name":"no_new_shares","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"inputs":[{"accession":"0001104659-26-028705","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":47564000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":197553000},{"accession":"0001104659-26-028705","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":30935000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":174477000}],"metric":0.06346446299663613,"name":"improving_gross_margin","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001104659-26-028705","concept":"revenue","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":197553000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":174477000},{"accession":"0001104659-26-028705","concept":"assets","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664623000},{"accession":"0001558370-25-003017","concept":"assets","end":"2023-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":657239000}],"metric":0.03177105244081774,"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":"0001104659-26-028705","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":47564000},{"accession":"0001104659-26-028705","concept":"assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":820218000}],"name":"gross_profitability","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.05798946133832713},{"detail":"pretax income must exceed the validity floor and imply a 0%-100% tax rate","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001104659-26-028705","concept":"operating_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2653000},{"accession":"0001104659-26-028705","concept":"pretax_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":6949000},{"accession":"0001104659-26-028705","concept":"income_tax","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":-27485000},{"accession":"0001104659-26-028705","concept":"total_debt","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":126168000},{"accession":"0001104659-26-028705","concept":"book_equity","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","value":546237000},{"accession":"0001104659-26-028705","concept":"cash","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":51015000},{"accession":"0001104659-26-028705","concept":"total_debt","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":40000000},{"accession":"0001104659-26-028705","concept":"book_equity","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","value":494975000},{"accession":"0001104659-26-028705","concept":"cash","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":13692000}],"name":"roic","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"lower","inputs":[{"accession":"0001104659-26-028705","concept":"net_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":34434000},{"accession":"0001104659-26-028705","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6865000},{"accession":"0001104659-26-028705","concept":"assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":820218000},{"accession":"0001104659-26-028705","concept":"assets","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664623000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.037133942287423366},{"direction":"lower","inputs":[{"accession":"0001104659-26-028705","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":47564000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":197553000},{"accession":"0001104659-26-028705","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":30935000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":174477000},{"accession":"0001104659-26-028705","concept":"gross_profit","end":"2023-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"GrossProfit","unit":"USD","value":17780000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2023-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"Revenues","unit":"USD","value":166231000},{"accession":"0001558370-25-003017","concept":"gross_profit","end":"2022-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"GrossProfit","unit":"USD","value":-544000},{"accession":"0001558370-25-003017","concept":"revenue","end":"2022-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"Revenues","unit":"USD","value":110417000},{"accession":"0001558370-24-003434","concept":"gross_profit","end":"2021-12-31","filed":"2024-03-15","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"GrossProfit","unit":"USD","value":-6480000},{"accession":"0001558370-24-003434","concept":"revenue","end":"2021-12-31","filed":"2024-03-15","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"Revenues","unit":"USD","value":136541000}],"name":"gross_margin_stability_5y","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"standard_deviation","value":0.10811364782913478},{"direction":"higher","inputs":[{"accession":"0001104659-26-028705","concept":"current_assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":107886000},{"accession":"0001104659-26-028705","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":63809000},{"accession":"0001104659-26-028705","concept":"retained_earnings","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":-1275293000},{"accession":"0001104659-26-028705","concept":"operating_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2653000},{"accession":"0001104659-26-028705","concept":"book_equity","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","value":546237000},{"accession":"0001104659-26-028705","concept":"assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":820218000},{"accession":"0001104659-26-028705","concept":"liabilities","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":273981000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":-2.601072454233766},{"direction":"lower","inputs":[{"accession":"0001104659-26-028705","concept":"total_debt","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":126168000},{"accession":"0001104659-26-028705","concept":"cash","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":51015000},{"accession":"0001104659-26-028705","concept":"operating_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2653000},{"accession":"0001104659-26-028705","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":27849000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":2.463871221559242},{"detail":"latest aligned inputs end 2024-12-31; latest annual assets end 2025-12-31","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001104659-26-028705","concept":"operating_income","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-50572000},{"accession":"0001558370-25-003017","concept":"interest_expense","end":"2024-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"InterestAndDebtExpense","unit":"USD","value":3033000}],"name":"interest_coverage","period_end":"2024-12-31","reason":"period_mismatch","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001104659-26-028705","concept":"current_assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":107886000},{"accession":"0001104659-26-028705","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":63809000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":1.690764625679763},{"direction":"higher","inputs":[{"accession":"0001104659-26-028705","concept":"revenue","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":197553000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":174477000},{"accession":"0001104659-26-028705","concept":"revenue","end":"2023-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"Revenues","unit":"USD","value":166231000},{"accession":"0001558370-25-003017","concept":"revenue","end":"2022-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"Revenues","unit":"USD","value":110417000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.21399219698477423},{"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":"0001558370-21-002708","concept":"operating_cash_flow","end":"2018-12-31","filed":"2021-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837021002708/0001558370-21-002708-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":487000},{"accession":"0001558370-19-000788","concept":"capital_expenditure","end":"2018-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":62338000},{"accession":"0001558370-20-002800","concept":"operating_cash_flow","end":"2017-12-31","filed":"2020-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837020002800/0001558370-20-002800-index.html","fiscal_period":"FY","fiscal_year":2019,"form":"10-K","namespace":"us-gaap","start":"2017-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-27646000},{"accession":"0001558370-19-000788","concept":"capital_expenditure","end":"2017-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":"2017-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":5077000},{"accession":"0001558370-17-001222","concept":"operating_cash_flow","end":"2016-12-31","filed":"2017-03-01","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837017001222/0001558370-17-001222-index.html","fiscal_period":"FY","fiscal_year":2016,"form":"10-K","namespace":"us-gaap","start":"2016-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","value":25186000},{"accession":"0001558370-19-000788","concept":"capital_expenditure","end":"2016-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":"2016-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":1174000},{"accession":"0001558370-17-001222","concept":"operating_cash_flow","end":"2015-12-31","filed":"2017-03-01","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837017001222/0001558370-17-001222-index.html","fiscal_period":"FY","fiscal_year":2016,"form":"10-K","namespace":"us-gaap","start":"2015-01-01","tag":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","unit":"USD","value":15597000},{"accession":"0001558370-18-000860","concept":"capital_expenditure","end":"2015-12-31","filed":"2018-02-21","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837018000860/0001558370-18-000860-index.html","fiscal_period":"FY","fiscal_year":2017,"form":"10-K","namespace":"us-gaap","start":"2015-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":777000}],"name":"fcf_cagr_3y","period_end":"2018-12-31","reason":"non_positive_denominator","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"detail":"NOPAT must exceed $100,000","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001558370-19-000788","concept":"capital_expenditure","end":"2018-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":62338000},{"accession":"0001558370-19-000788","concept":"depreciation_amortization","end":"2018-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":9169000},{"accession":"0001558370-21-002708","concept":"operating_income","end":"2018-12-31","filed":"2021-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837021002708/0001558370-21-002708-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-47189000},{"accession":"0001558370-21-002708","concept":"pretax_income","end":"2018-12-31","filed":"2021-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837021002708/0001558370-21-002708-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":-47640000},{"accession":"0001558370-21-002708","concept":"income_tax","end":"2018-12-31","filed":"2021-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837021002708/0001558370-21-002708-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":-2770000},{"accession":"0001558370-20-002800","concept":"current_assets","end":"2018-12-31","filed":"2020-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837020002800/0001558370-20-002800-index.html","fiscal_period":"FY","fiscal_year":2019,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":59376000},{"accession":"0001558370-20-002800","concept":"current_liabilities","end":"2018-12-31","filed":"2020-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837020002800/0001558370-20-002800-index.html","fiscal_period":"FY","fiscal_year":2019,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":36012000},{"accession":"0001558370-19-000788","concept":"current_assets","end":"2017-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":86864000},{"accession":"0001558370-19-000788","concept":"current_liabilities","end":"2017-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":37639000}],"name":"reinvestment_rate","period_end":"2018-12-31","reason":"non_positive_denominator","sleeve":"growth_and_financing","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001104659-26-028705","concept":"assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":820218000},{"accession":"0001104659-26-028705","concept":"assets","end":"2024-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664623000},{"accession":"0001558370-25-003017","concept":"assets","end":"2023-12-31","filed":"2025-03-14","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025003017/0001558370-25-003017-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":657239000},{"accession":"0001558370-24-003434","concept":"assets","end":"2022-12-31","filed":"2024-03-15","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837024003434/0001558370-24-003434-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":528719000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.157625610168471},{"direction":"lower","inputs":[],"name":"chs_12m","period_end":"2026-06-30","sleeve":"solvency","status":"resolved","unit":"probability","value":0.00040314906960647136},{"detail":"provider split factors current=1, prior=1","direction":"lower","inputs":[{"accession":"0001104659-26-077359","concept":"shares_outstanding","end":"2026-03-16","filed":"2026-06-24","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926077359/0001104659-26-077359-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":59452799},{"accession":"0001558370-25-008967","concept":"shares_outstanding","end":"2025-03-14","filed":"2025-06-27","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025008967/0001558370-25-008967-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":53934510}],"name":"net_share_issuance","period_end":"2026-03-16","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":0.1023146219368638}],"facts":[{"accession":"0001104659-26-028705","concept":"revenue","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":197553000},{"accession":"0001104659-26-028705","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":47564000},{"accession":"0001104659-26-028705","concept":"net_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":34434000},{"accession":"0001104659-26-028705","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6865000},{"accession":"0001104659-26-028705","concept":"assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":820218000},{"accession":"0001104659-26-028705","concept":"liabilities","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":273981000},{"accession":"0001104659-26-028705","concept":"cash","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":51015000},{"accession":"0001104659-26-077359","concept":"shares_outstanding","end":"2026-03-16","filed":"2026-06-24","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926077359/0001104659-26-077359-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":59452799}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is 10.2%","inputs":[{"accession":"0001104659-26-077359","concept":"shares_outstanding","end":"2026-03-16","filed":"2026-06-24","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926077359/0001104659-26-077359-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":59452799},{"accession":"0001558370-25-008967","concept":"shares_outstanding","end":"2025-03-14","filed":"2025-06-27","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837025008967/0001558370-25-008967-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":53934510}],"name":"dilution","status":"resolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0001104659-26-091284","concept":"cash","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":78883000}],"name":"short_runway","status":"resolved"},{"active":true,"detail":"found 1 NT 10-K/Q filings in the last eight quarters","inputs":[],"name":"late_filer","status":"resolved"},{"active":false,"detail":"10 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":"0001104659-26-028705","concept":"revenue","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":197553000},{"accession":"0001104659-26-028705","concept":"assets","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":820218000}],"name":"degenerate_inputs","status":"resolved"},{"active":false,"detail":"CHS probability 0.040315%; universe top-decile threshold 1.068854%","inputs":[],"name":"distress","status":"resolved"},{"active":false,"detail":"cash minus debt is -75,153,000 USD; Altman Z is not used","inputs":[{"accession":"0001104659-26-028705","concept":"cash","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":51015000},{"accession":"0001104659-26-028705","concept":"total_debt","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":126168000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":0.20277726460940068,"coverage":{"resolved":10,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":506,"peer_group":"other","percentile":0.8950495049504951,"raw_value":0.037133942287423366},"altman_z_double_prime":{"direction":"higher","peer_count":386,"peer_group":"other","percentile":0.7402597402597403,"raw_value":-2.601072454233766},"asset_growth_3y":{"direction":"higher","peer_count":438,"peer_group":"other","percentile":0.19908466819221968,"raw_value":0.157625610168471},"chs_12m":{"direction":"lower","peer_count":45,"peer_group":"other","percentile":0.45454545454545453,"raw_value":0.00040314906960647136},"current_ratio":{"direction":"higher","peer_count":506,"peer_group":"other","percentile":0.3405940594059406,"raw_value":1.690764625679763},"gross_margin_stability_5y":{"direction":"lower","peer_count":204,"peer_group":"other","percentile":0.8866995073891626,"raw_value":0.10811364782913478},"gross_profitability":{"direction":"higher","peer_count":289,"peer_group":"other","percentile":0.8611111111111112,"raw_value":0.05798946133832713},"net_debt_to_ebitda":{"direction":"lower","peer_count":184,"peer_group":"other","percentile":0.48633879781420764,"raw_value":2.463871221559242},"net_share_issuance":{"direction":"lower","peer_count":356,"peer_group":"other","percentile":0.8394366197183099,"raw_value":0.1023146219368638},"revenue_cagr_3y":{"direction":"higher","peer_count":403,"peer_group":"other","percentile":0.1318407960199005,"raw_value":0.21399219698477423}},"grade":"D/E","normalization":{"correlation_standard_deviation":0.45453580585250547,"factor_weights":{"accruals":0.1111111111111111,"altman_z_double_prime":0.08333333333333333,"asset_growth_3y":0.1111111111111111,"chs_12m":0.08333333333333333,"current_ratio":0.08333333333333333,"gross_margin_stability_5y":0.1111111111111111,"gross_profitability":0.1111111111111111,"net_debt_to_ebitda":0.08333333333333333,"net_share_issuance":0.1111111111111111,"revenue_cagr_3y":0.1111111111111111},"method":"sqrt(w'Rw)"},"peer_count":336,"peer_group":"other","percentile":0.8029850746268656,"reason":null,"sampling_standard_deviation":0.026445617216411095,"sleeve_scores":{"growth_and_financing":0.3901206946434767,"profitability":0.8809533744835897,"solvency":0.5054345130063358},"status":"resolved","ticker":"MUX"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":null},{"date":"2012-03-21","grade":null,"percentile":null,"stratum":"Q3"},{"date":"2013-03-21","grade":null,"percentile":null,"stratum":"Q4"},{"date":"2015-03-21","grade":null,"percentile":null,"stratum":"Q3"},{"date":"2018-02-21","grade":null,"percentile":null,"stratum":"Q4"},{"date":"2020-03-21","grade":"D","percentile":0.7688888888888888,"stratum":"Q4"},{"date":"2020-04-21","grade":"D/E","percentile":0.7733333333333333,"stratum":"Q4"},{"date":"2020-07-21","grade":"D","percentile":0.7675438596491229,"stratum":"Q4"},{"date":"2020-08-21","grade":"D/E","percentile":0.7719298245614035,"stratum":"Q4"},{"date":"2020-10-21","grade":"D","percentile":0.7675438596491229,"stratum":"Q4"},{"date":"2021-03-21","grade":"E","percentile":0.8990384615384616,"stratum":"Q3"},{"date":"2024-03-21","grade":"E","percentile":0.967948717948718,"stratum":"Q4"},{"date":"2026-03-21","grade":"D/E","percentile":0.8170731707317073,"stratum":"Q4"},{"date":"2026-08-21","grade":"E","percentile":0.8313609467455622,"stratum":"Q4"},{"date":"2026-09-26","grade":"D/E","percentile":0.8011869436201781,"stratum":"Q4"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"D","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.7771221062187925,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"D/E","peer_count":336,"peer_group":"other","peer_policy":"auto","percentile":0.8029850746268656,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"D/E","peer_count":984,"peer_group":"exchange:NYSE","peer_policy":"exchange","percentile":0.8118006103763988,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"D","peer_count":336,"peer_group":"other","peer_policy":"auto","percentile":0.7671641791044777,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":8,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":706636000,"cash":78883000,"debt":126572000,"ebit":2653000,"free_cash_flow":-61851000.0,"market_equity":1062730363.12,"price":{"close":17.32,"date":"2026-10-08","volume":732079},"sales":197553000,"shares":{"accession":"0001104659-26-091284","concept":"shares_outstanding","end":"2026-08-05","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61358566}},"metrics":[{"detail":null,"inputs":[{"accession":"0001104659-26-028705","concept":"operating_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2653000},{"accession":"0001104659-26-091284","concept":"total_debt","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":126572000},{"accession":"0001104659-26-091284","concept":"cash","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":78883000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":1110419363.12,"market_equity":1062730363.12,"price":{"close":17.32,"date":"2026-10-08","volume":732079},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.0023891874440533306},{"detail":null,"inputs":[{"accession":"0001558370-21-002708","concept":"operating_cash_flow","end":"2018-12-31","filed":"2021-03-10","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837021002708/0001558370-21-002708-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":487000},{"accession":"0001558370-19-000788","concept":"capital_expenditure","end":"2018-12-31","filed":"2019-02-20","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837019000788/0001558370-19-000788-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":"2018-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":62338000}],"market_inputs":{"current_split_factor":1.0,"market_equity":1062730363.12,"price":{"close":17.32,"date":"2026-10-08","volume":732079},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2018-12-31","reason":null,"status":"resolved","unit":"ratio","value":-0.05820008738473956},{"detail":null,"inputs":[{"accession":"0001104659-26-091284","concept":"book_equity","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","value":706636000}],"market_inputs":{"current_split_factor":1.0,"market_equity":1062730363.12,"price":{"close":17.32,"date":"2026-10-08","volume":732079},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":0.664925012517224},{"detail":null,"inputs":[{"accession":"0001104659-26-028705","concept":"revenue","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":197553000}],"market_inputs":{"current_split_factor":1.0,"market_equity":1062730363.12,"price":{"close":17.32,"date":"2026-10-08","volume":732079},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.1858919316279034},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":0.17894736842105274},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.4037865748709122},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":0.017804558275282156},{"detail":null,"inputs":[{"accession":"0001104659-26-077359","concept":"shares_outstanding","end":"2026-03-16","filed":"2026-06-24","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926077359/0001104659-26-077359-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":59452799},{"accession":"0001558370-21-008694","concept":"shares_outstanding","end":"2021-03-10","filed":"2021-06-30","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000155837021008694/0001558370-21-008694-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K/A","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":459187391}],"market_inputs":{"cumulative_log_return":0.46309911389919106,"current_split_factor":1.0,"current_total_return_price":{"close":17.32,"date":"2026-10-08","volume":732079},"market_equity":1062730363.12,"price":{"close":17.32,"date":"2026-10-08","volume":732079},"prior_market_equity":500514256.19000006,"prior_raw_price":{"close":1.09,"date":"2021-03-10","volume":2896171},"prior_total_return_price":{"close":10.9,"date":"2021-03-10","volume":289617},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-03-16","reason":null,"status":"resolved","unit":"log_growth","value":0.28986149350149476}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:50.036867802Z","enterprise_value":1110726155.95,"feeds_grade":false,"market_equity":1063037155.95,"metrics":{"book_to_price":0.664733114966714,"ebit_to_enterprise_value":0.002388527528399562,"fcf_yield":-0.058183290822723756,"sales_to_price":0.1858382831627871},"predictive_claim":false,"price":17.325,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":null,"bid":14.76,"daily_bar":{"c":17.325,"h":17.355,"l":17.03,"n":822,"o":17.22,"t":"2026-10-08T04:00:00Z","v":37189,"vw":17.237134},"day_change":0.25,"day_change_percent":0.014641288433382138,"feed":"iex","feeds_grade":false,"minute_bar":{"c":17.325,"h":17.345,"l":17.315,"n":48,"o":17.345,"t":"2026-10-08T19:59:00Z","v":3017,"vw":17.330104},"previous_close":17.075,"price":17.325,"price_timestamp":"2026-10-08T19:59:50.036867802Z","quoted_spread":null,"quoted_spread_percent":null,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"MUX"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"book_equity":[{"accession":"0001104659-26-091284","concept":"book_equity","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","value":706636000}],"cash_and_short_term_investments":[{"accession":"0001104659-26-091284","concept":"cash","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":78883000},{"accession":"0001104659-26-091284","concept":"short_term_investments","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"MarketableSecuritiesCurrent","unit":"USD","value":12825000}],"liabilities":[{"accession":"0001104659-26-091284","concept":"liabilities","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":285470000},{"accession":"0001104659-26-056349","concept":"liabilities","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926056349/0001104659-26-056349-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":320637000},{"accession":"0001104659-26-091284","concept":"liabilities","end":"2025-12-31","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":273981000},{"accession":"0001104659-25-107117","concept":"liabilities","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465925107117/0001104659-25-107117-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":259080000}],"net_income":[{"accession":"0001104659-26-091284","concept":"net_income","end":"2026-06-30","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":9606000},{"accession":"0001104659-26-056349","concept":"net_income","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926056349/0001104659-26-056349-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"ProfitLoss","unit":"USD","value":33379000},{"accession":"0001104659-26-028705","concept":"net_income","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":34434000},{"accession":"0001104659-25-107117","concept":"net_income","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465925107117/0001104659-25-107117-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":-3692000},{"accession":"0001104659-25-107117","concept":"net_income","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465925107117/0001104659-25-107117-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"ProfitLoss","unit":"USD","value":-462000}],"shares_outstanding":[{"accession":"0001104659-26-091284","concept":"shares_outstanding","end":"2026-08-05","filed":"2026-08-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926091284/0001104659-26-091284-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61358566},{"accession":"0001104659-26-056349","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926056349/0001104659-26-056349-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":59188000},{"accession":"0001104659-26-028705","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-03-17","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465926028705/0001104659-26-028705-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":55517000},{"accession":"0001104659-25-107117","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-11-05","filing_url":"https://www.sec.gov/Archives/edgar/data/314203/000110465925107117/0001104659-25-107117-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":54464000}]},"conditional_failure_probability":0.00040314906960647136,"contributions":{"cashmta":-0.14502403451926468,"exretavg":0.24461801894438592,"mb":0.10738331734315494,"nimtaavg":-0.27083082818614995,"price":-0.1570669116639282,"rsize":0.4973729606656446,"sigma":0.7719205446639412,"tlmta":0.2998259984625304},"cumulative_probability":false,"detail":null,"fitted_sample":"1963-2003","horizon_months":12,"imputed":false,"inputs":{"cashmta":0.06802253026231926,"exretavg":-0.034313090046905026,"mb":1.4317775645753992,"nimtaavg":0.013365121801527338,"price":2.70805020110221,"rsize":-11.052732459236548,"sigma":0.5470733838865636,"tlmta":0.2117415243379452},"log_odds":-7.815800934289685,"market_receipts":{"benchmark_price_as_of":{"close":773.93,"date":"2026-10-08","volume":40507321},"current_split_factor":1.0,"monthly_excess_returns":[-0.11839802769324405,0.12960559543989417,-0.0477878305778204,-0.17811083418619525,-0.04165774462493626,-0.04001133581055568,-0.27752291846462807,0.1690249701767396,0.2513377036671452,-0.006184392540818283,0.013210460125755177,0.04590088507070185],"nimta_quarters":[{"cover_split_factor":1.0,"market_equity":1112430801.58,"period_end":"2026-06-30","period_split_factor":1.0,"price":{"close":18.13,"date":"2026-06-30","volume":959937},"share_fact_end":"2026-08-05","split_adjusted_shares":61358566.0},{"cover_split_factor":1.0,"market_equity":1208618960.0,"period_end":"2026-03-31","period_split_factor":1.0,"price":{"close":20.42,"date":"2026-03-31","volume":927623},"share_fact_end":"2026-03-31","split_adjusted_shares":59188000.0},{"cover_split_factor":1.0,"market_equity":1027619670.0000001,"period_end":"2025-12-31","period_split_factor":1.0,"price":{"close":18.51,"date":"2025-12-31","volume":760077},"share_fact_end":"2025-12-31","split_adjusted_shares":55517000.0},{"cover_split_factor":1.0,"market_equity":931334400.0000001,"period_end":"2025-09-30","period_split_factor":1.0,"price":{"close":17.1,"date":"2025-09-30","volume":2465729},"share_fact_end":"2025-09-30","split_adjusted_shares":54464000.0}],"price_as_of":{"close":17.32,"date":"2026-10-08","volume":732079},"sigma":0.5470733838865636,"sp500_market_value":67075482580000,"sp500_market_value_reference":{"as_of":"2026-07-31","source":"https://www.spglobal.com/spdji/en/indices/equity/sp-500/","value":67075482580000},"statement_split_factor":1.0},"model":"CHS","reason":null,"stage":"scored","status":"resolved","winsorization_bounds":{"cashmta":[0.021020929803193276,0.9684247940012214],"exretavg":[-0.17819743489624348,0.0776057500645592],"mb":[0.6531550117846402,21.368015721213112],"nimtaavg":[-0.2027940143589602,0.01725520933412486],"price":[-0.11895571739389744,2.70805020110221],"rsize":[-15.899352029311597,-6.572195415495241],"sigma":[0.26467426464597876,1.226641604179577],"tlmta":[0.014553701556193031,0.7123814514378755]},"winsorized":true,"winsorized_inputs":{"cashmta":0.06802253026231926,"exretavg":-0.034313090046905026,"mb":1.4317775645753992,"nimtaavg":0.013365121801527338,"price":2.70805020110221,"rsize":-11.052732459236548,"sigma":0.5470733838865636,"tlmta":0.2117415243379452}}},"schema_version":1,"status":"analyzed"}