{"as_of":"2026-10-09","company":{"cik":1021561,"exchange":"NYSE","has_companyfacts":true,"name":"NU SKIN ENTERPRISES, INC.","reason":null,"sector":"shops","sic":5122,"sic_description":"Wholesale-Drugs, Proprietaries & Druggists' Sundries","status":"eligible","ticker":"NUS"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":238,"latest_filed":"2026-02-13"},"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":1405313000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001140361-26-005130","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001140361-26-005130","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","form":"10-K","tag":"us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax"}},"revenue":1485159000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":1405313000,"assets_max":2670000000,"assets_min":591000000,"id":"Q4","label":"$591M to $2.67B assets","receipt":{"accession":"0001140361-26-005130","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":11,"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":"0001140361-26-032055","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6706000},{"accession":"0001140361-26-019630","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126019630/0001140361-26-019630-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-3919000}],"method":"ytd_difference","unit":"USD","value":10625000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001140361-26-019630","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126019630/0001140361-26-019630-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-3919000}],"method":"direct","unit":"USD","value":-3919000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":80286000},{"accession":"0001140361-25-040839","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125040839/0001140361-25-040839-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":63665000}],"method":"annual_less_ytd_q3","unit":"USD","value":16621000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001140361-25-040839","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125040839/0001140361-25-040839-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":63665000},{"accession":"0001140361-26-032055","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":36184000}],"method":"ytd_difference","unit":"USD","value":27481000}],"cash_input":{"accession":"0001140361-26-032055","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":189643000},"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":50808000.0},"filing_gap":{"ceased":false,"days":60,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001140361-26-032055","last_filing_date":"2026-08-10","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-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":2396724.43,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001140361-26-005130","concept":"net_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":160204000},{"accession":"0001140361-26-005130","concept":"assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1468914000}],"metric":0.10906288591435577,"name":"positive_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":80286000}],"metric":80286000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001140361-26-005130","concept":"net_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":160204000},{"accession":"0001140361-26-005130","concept":"net_income","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":-146594000},{"accession":"0001140361-26-005130","concept":"assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1468914000},{"accession":"0001140361-25-004907","concept":"assets","end":"2023-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1808626000}],"metric":0.19011557452991257,"name":"improving_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":80286000},{"accession":"0001140361-26-005130","concept":"net_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":160204000}],"metric":-79918000.0,"name":"cash_flow_exceeds_net_income","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001140361-26-005130","concept":"long_term_debt","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":204187000},{"accession":"0001140361-26-005130","concept":"long_term_debt","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":363613000},{"accession":"0001140361-26-005130","concept":"assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1405313000},{"accession":"0001140361-26-005130","concept":"assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1468914000},{"accession":"0001140361-25-004907","concept":"assets","end":"2023-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1808626000}],"metric":-0.07980032336311288,"name":"declining_long_term_leverage","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001140361-26-005130","concept":"current_assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":547698000},{"accession":"0001140361-26-005130","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":263734000},{"accession":"0001140361-26-005130","concept":"current_assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":538599000},{"accession":"0001140361-26-005130","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":296607000}],"metric":0.2608386140767516,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001140361-26-005130","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48126825},{"accession":"0001140361-25-004907","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":49722779}],"metric":-0.0320970394675647,"name":"no_new_shares","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"inputs":[{"accession":"0001140361-26-005130","concept":"gross_profit","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":1031398000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1485159000},{"accession":"0001140361-26-005130","concept":"gross_profit","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":1181851000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1732084000}],"metric":0.012140833303589726,"name":"improving_gross_margin","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001140361-26-005130","concept":"revenue","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1485159000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1732084000},{"accession":"0001140361-26-005130","concept":"assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1468914000},{"accession":"0001140361-25-004907","concept":"assets","end":"2023-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1808626000}],"metric":0.05337971464526137,"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":8,"status":"resolved"}},"disclaimer":"Informational and educational only. Not investment advice. SEC and market data may contain errors.","factors":[{"direction":"higher","inputs":[{"accession":"0001140361-26-005130","concept":"gross_profit","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":1031398000},{"accession":"0001140361-26-005130","concept":"assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1405313000}],"name":"gross_profitability","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.7339276018936707},{"detail":"latest aligned inputs end 2015-12-31; latest annual assets end 2025-12-31","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001021561-18-000008","concept":"operating_income","end":"2015-12-31","filed":"2018-02-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156118000008/0001021561-18-000008-index.html","fiscal_period":"FY","fiscal_year":2017,"form":"10-K","namespace":"us-gaap","start":"2015-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":244702000},{"accession":"0001021561-16-000100","concept":"pretax_income","end":"2015-12-31","filed":"2016-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156116000100/0001021561-16-000100-index.html","fiscal_period":"FY","fiscal_year":2015,"form":"10-K","namespace":"us-gaap","start":"2015-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","unit":"USD","value":211959000},{"accession":"0001021561-18-000008","concept":"income_tax","end":"2015-12-31","filed":"2018-02-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156118000008/0001021561-18-000008-index.html","fiscal_period":"FY","fiscal_year":2017,"form":"10-K","namespace":"us-gaap","start":"2015-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":78913000},{"accession":"0001021561-16-000100","concept":"total_debt","end":"2015-12-31","filed":"2016-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156116000100/0001021561-16-000100-index.html","fiscal_period":"FY","fiscal_year":2015,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":253899000},{"accession":"0001021561-17-000019","concept":"book_equity","end":"2015-12-31","filed":"2017-02-27","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156117000019/0001021561-17-000019-index.html","fiscal_period":"FY","fiscal_year":2016,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":825621000},{"accession":"0001140361-19-003087","concept":"cash","end":"2015-12-31","filed":"2019-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036119003087/0001140361-19-003087-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":289354000},{"accession":"0001021561-15-000013","concept":"total_debt","end":"2014-12-31","filed":"2015-03-02","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156115000013/0001021561-15-000013-index.html","fiscal_period":"FY","fiscal_year":2014,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":252791000},{"accession":"0001021561-16-000100","concept":"book_equity","end":"2014-12-31","filed":"2016-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156116000100/0001021561-16-000100-index.html","fiscal_period":"FY","fiscal_year":2015,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":942438000},{"accession":"0001021561-18-000008","concept":"cash","end":"2014-12-31","filed":"2018-02-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156118000008/0001021561-18-000008-index.html","fiscal_period":"FY","fiscal_year":2017,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":288415000}],"name":"roic","period_end":"2015-12-31","reason":"period_mismatch","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"lower","inputs":[{"accession":"0001140361-26-005130","concept":"net_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":160204000},{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":80286000},{"accession":"0001140361-26-005130","concept":"assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1405313000},{"accession":"0001140361-26-005130","concept":"assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1468914000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.05561008229343055},{"direction":"lower","inputs":[{"accession":"0001140361-26-005130","concept":"gross_profit","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":1031398000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1485159000},{"accession":"0001140361-26-005130","concept":"gross_profit","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":1181851000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1732084000},{"accession":"0001140361-26-005130","concept":"gross_profit","end":"2023-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"GrossProfit","unit":"USD","value":1357281000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2023-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1969131000},{"accession":"0001140361-25-004907","concept":"gross_profit","end":"2022-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"GrossProfit","unit":"USD","value":1594744000},{"accession":"0001140361-25-004907","concept":"revenue","end":"2022-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":2225659000},{"accession":"0001140361-24-008111","concept":"gross_profit","end":"2021-12-31","filed":"2024-02-15","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"GrossProfit","unit":"USD","value":2020446000},{"accession":"0001140361-24-008111","concept":"revenue","end":"2021-12-31","filed":"2024-02-15","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":2695669000}],"name":"gross_margin_stability_5y","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"standard_deviation","value":0.02439824847516888},{"direction":"higher","inputs":[{"accession":"0001140361-26-005130","concept":"current_assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":547698000},{"accession":"0001140361-26-005130","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":263734000},{"accession":"0001140361-26-005130","concept":"retained_earnings","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":1860319000},{"accession":"0001140361-26-005130","concept":"operating_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":65763000},{"accession":"0001140361-26-005130","concept":"book_equity","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":805240000},{"accession":"0001140361-26-005130","concept":"assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1405313000},{"accession":"0001140361-26-005130","concept":"liabilities","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":600073000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":7.36451961234884},{"detail":"latest aligned inputs end 2015-12-31; latest annual assets end 2025-12-31","direction":"lower","failure_class":"insufficient_history","inputs":[{"accession":"0001021561-16-000100","concept":"total_debt","end":"2015-12-31","filed":"2016-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156116000100/0001021561-16-000100-index.html","fiscal_period":"FY","fiscal_year":2015,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":253899000},{"accession":"0001140361-19-003087","concept":"cash","end":"2015-12-31","filed":"2019-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036119003087/0001140361-19-003087-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":289354000},{"accession":"0001021561-18-000008","concept":"operating_income","end":"2015-12-31","filed":"2018-02-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156118000008/0001021561-18-000008-index.html","fiscal_period":"FY","fiscal_year":2017,"form":"10-K","namespace":"us-gaap","start":"2015-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":244702000},{"accession":"0001021561-18-000008","concept":"depreciation_amortization","end":"2015-12-31","filed":"2018-02-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156118000008/0001021561-18-000008-index.html","fiscal_period":"FY","fiscal_year":2017,"form":"10-K","namespace":"us-gaap","start":"2015-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":71365000}],"name":"net_debt_to_ebitda","period_end":"2015-12-31","reason":"period_mismatch","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"detail":"latest aligned inputs end 2023-12-31; latest annual assets end 2025-12-31","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001140361-26-005130","concept":"operating_income","end":"2023-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":48268000},{"accession":"0001140361-24-008111","concept":"interest_expense","end":"2023-12-31","filed":"2024-02-15","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"InterestExpense","unit":"USD","value":25600000}],"name":"interest_coverage","period_end":"2023-12-31","reason":"period_mismatch","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001140361-26-005130","concept":"current_assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":547698000},{"accession":"0001140361-26-005130","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":263734000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":2.0767060750604776},{"direction":"higher","inputs":[{"accession":"0001140361-26-005130","concept":"revenue","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1485159000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1732084000},{"accession":"0001140361-26-005130","concept":"revenue","end":"2023-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1969131000},{"accession":"0001140361-25-004907","concept":"revenue","end":"2022-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":2225659000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":-0.12614754913904447},{"direction":"higher","inputs":[{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":80286000},{"accession":"0001140361-26-005130","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":34277000},{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":111742000},{"accession":"0001140361-26-005130","concept":"capital_expenditure","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":41583000},{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2023-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":118639000},{"accession":"0001140361-26-005130","concept":"capital_expenditure","end":"2023-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":58490000},{"accession":"0001140361-25-004907","concept":"operating_cash_flow","end":"2022-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":108062000},{"accession":"0001140361-25-004907","concept":"capital_expenditure","end":"2022-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":59056000}],"name":"fcf_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":-0.020815539257190152},{"direction":"higher","inputs":[{"accession":"0001140361-26-005130","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":34277000},{"accession":"0001140361-26-005130","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":52261000},{"accession":"0001140361-26-005130","concept":"operating_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":65763000},{"accession":"0001140361-26-005130","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":196197000},{"accession":"0001140361-26-005130","concept":"income_tax","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":35993000},{"accession":"0001140361-26-005130","concept":"current_assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":547698000},{"accession":"0001140361-26-005130","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":263734000},{"accession":"0001140361-26-005130","concept":"current_assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":538599000},{"accession":"0001140361-26-005130","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":296607000}],"name":"reinvestment_rate","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"ratio","value":0.4467159203000163},{"direction":"higher","inputs":[{"accession":"0001140361-26-005130","concept":"assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1405313000},{"accession":"0001140361-26-005130","concept":"assets","end":"2024-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1468914000},{"accession":"0001140361-25-004907","concept":"assets","end":"2023-12-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1808626000},{"accession":"0001140361-24-008111","concept":"assets","end":"2022-12-31","filed":"2024-02-15","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036124008111/0001140361-24-008111-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1820970000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":-0.08274499336964158},{"direction":"lower","inputs":[],"name":"chs_12m","period_end":"2026-06-30","sleeve":"solvency","status":"resolved","unit":"probability","value":0.022406191939549635},{"detail":"provider split factors current=1, prior=1","direction":"lower","inputs":[{"accession":"0001140361-26-005130","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48126825},{"accession":"0001140361-25-004907","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":49722779}],"name":"net_share_issuance","period_end":"2026-01-31","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":-0.0320970394675647}],"facts":[{"accession":"0001140361-26-005130","concept":"revenue","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1485159000},{"accession":"0001140361-26-005130","concept":"gross_profit","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":1031398000},{"accession":"0001140361-26-005130","concept":"net_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":160204000},{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":80286000},{"accession":"0001140361-26-005130","concept":"assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1405313000},{"accession":"0001140361-26-005130","concept":"liabilities","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":600073000},{"accession":"0001140361-26-005130","concept":"cash","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":238630000},{"accession":"0001140361-26-005130","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48126825}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is -3.2%","inputs":[{"accession":"0001140361-26-005130","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48126825},{"accession":"0001140361-25-004907","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125004907/0001140361-25-004907-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":49722779}],"name":"dilution","status":"resolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0001140361-26-032055","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":189643000}],"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":"11 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":"0001140361-26-005130","concept":"revenue","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1485159000},{"accession":"0001140361-26-005130","concept":"assets","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1405313000}],"name":"degenerate_inputs","status":"resolved"},{"active":true,"detail":"CHS probability 2.240619%; universe top-decile threshold 1.068854%","inputs":[],"name":"distress","status":"resolved"},{"active":true,"detail":"cash minus debt is 35,455,000 USD; Altman Z is not used","inputs":[{"accession":"0001140361-19-003087","concept":"cash","end":"2015-12-31","filed":"2019-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036119003087/0001140361-19-003087-index.html","fiscal_period":"FY","fiscal_year":2018,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":289354000},{"accession":"0001021561-16-000100","concept":"total_debt","end":"2015-12-31","filed":"2016-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156116000100/0001021561-16-000100-index.html","fiscal_period":"FY","fiscal_year":2015,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":253899000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":0.12772632811745127,"coverage":{"resolved":11,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":287,"peer_group":"shops","percentile":0.972027972027972,"raw_value":0.05561008229343055},"altman_z_double_prime":{"direction":"higher","peer_count":208,"peer_group":"shops","percentile":0.0821256038647343,"raw_value":7.36451961234884},"asset_growth_3y":{"direction":"higher","peer_count":272,"peer_group":"shops","percentile":0.8302583025830258,"raw_value":-0.08274499336964158},"chs_12m":{"direction":"lower","peer_count":20,"peer_group":"shops","percentile":1.0,"raw_value":0.022406191939549635},"current_ratio":{"direction":"higher","peer_count":295,"peer_group":"shops","percentile":0.2619047619047619,"raw_value":2.0767060750604776},"fcf_cagr_3y":{"direction":"higher","peer_count":147,"peer_group":"shops","percentile":0.684931506849315,"raw_value":-0.020815539257190152},"gross_margin_stability_5y":{"direction":"lower","peer_count":219,"peer_group":"shops","percentile":0.7385321100917431,"raw_value":0.02439824847516888},"gross_profitability":{"direction":"higher","peer_count":242,"peer_group":"shops","percentile":0.14937759336099585,"raw_value":0.7339276018936707},"net_share_issuance":{"direction":"lower","peer_count":211,"peer_group":"shops","percentile":0.24285714285714285,"raw_value":-0.0320970394675647},"reinvestment_rate":{"direction":"higher","peer_count":152,"peer_group":"shops","percentile":0.2980132450331126,"raw_value":0.4467159203000163},"revenue_cagr_3y":{"direction":"higher","peer_count":269,"peer_group":"shops","percentile":0.914179104477612,"raw_value":-0.12614754913904447}},"grade":"D","normalization":{"correlation_standard_deviation":0.4228760293765017,"factor_weights":{"accruals":0.1111111111111111,"altman_z_double_prime":0.1111111111111111,"asset_growth_3y":0.06666666666666667,"chs_12m":0.1111111111111111,"current_ratio":0.1111111111111111,"fcf_cagr_3y":0.06666666666666667,"gross_margin_stability_5y":0.1111111111111111,"gross_profitability":0.1111111111111111,"net_share_issuance":0.06666666666666667,"reinvestment_rate":0.06666666666666667,"revenue_cagr_3y":0.06666666666666667},"method":"sqrt(w'Rw)"},"peer_count":258,"peer_group":"shops","percentile":0.6459143968871596,"reason":null,"sampling_standard_deviation":0.029399896045072187,"sleeve_scores":{"growth_and_financing":0.5940478603600416,"profitability":0.619979225160237,"solvency":0.4480101219231654},"status":"resolved","ticker":"NUS"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":"Q4"},{"date":"2012-03-21","grade":"A","percentile":0.0,"stratum":"Q4"},{"date":"2017-03-21","grade":"B","percentile":0.30128205128205127,"stratum":"Q4"},{"date":"2018-02-21","grade":"A/B","percentile":0.175,"stratum":"Q4"},{"date":"2018-04-21","grade":"A","percentile":0.16470588235294117,"stratum":"Q4"},{"date":"2018-06-21","grade":"A/B","percentile":0.18128654970760233,"stratum":"Q4"},{"date":"2018-09-21","grade":"A","percentile":0.16470588235294117,"stratum":"Q4"},{"date":"2018-10-21","grade":"A/B","percentile":0.17647058823529413,"stratum":"Q4"},{"date":"2019-02-21","grade":"B","percentile":0.25595238095238093,"stratum":"Q4"},{"date":"2019-03-21","grade":"A/B","percentile":0.2303370786516854,"stratum":"Q4"},{"date":"2019-04-21","grade":"B","percentile":0.25280898876404495,"stratum":"Q4"},{"date":"2019-10-21","grade":"A/B","percentile":0.22777777777777777,"stratum":"Q4"},{"date":"2019-11-21","grade":"B","percentile":0.23783783783783785,"stratum":"Q4"},{"date":"2019-12-21","grade":"A/B","percentile":0.22580645161290322,"stratum":"Q4"},{"date":"2020-02-21","grade":"B","percentile":0.27807486631016043,"stratum":"Q4"},{"date":"2021-02-21","grade":"A","percentile":0.11956521739130435,"stratum":"Q4"},{"date":"2021-04-21","grade":"A/B","percentile":0.21739130434782608,"stratum":"Q4"},{"date":"2021-05-21","grade":"B","percentile":0.23529411764705882,"stratum":"Q4"},{"date":"2021-08-21","grade":"A/B","percentile":0.22580645161290322,"stratum":"Q4"},{"date":"2022-02-21","grade":"B/C","percentile":0.38860103626943004,"stratum":"Q4"},{"date":"2022-04-21","grade":"B","percentile":0.3632075471698113,"stratum":"Q4"},{"date":"2023-02-21","grade":"C/D","percentile":0.576036866359447,"stratum":"Q4"},{"date":"2023-03-21","grade":"C","percentile":0.5594713656387665,"stratum":"Q4"},{"date":"2024-02-21","grade":"D","percentile":0.7051282051282052,"stratum":"Q4"},{"date":"2025-02-21","grade":"B","percentile":0.3601694915254237,"stratum":"Q4"},{"date":"2026-02-21","grade":"B/C","percentile":0.372,"stratum":"Q4"},{"date":"2026-08-21","grade":"D","percentile":0.6328125,"stratum":"Q4"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"D","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.6246028143440763,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"D","peer_count":258,"peer_group":"shops","peer_policy":"auto","percentile":0.6459143968871596,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"D","peer_count":984,"peer_group":"exchange:NYSE","peer_policy":"exchange","percentile":0.6337741607324516,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"D","peer_count":258,"peer_group":"shops","peer_policy":"auto","percentile":0.6809338521400778,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":8,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":542739000,"cash":189643000,"debt":253899000,"ebit":65763000,"free_cash_flow":46009000.0,"market_equity":232187544.17999998,"price":{"close":4.77,"date":"2026-10-08","volume":571513},"sales":1485159000,"shares":{"accession":"0001140361-26-032055","concept":"shares_outstanding","end":"2026-07-31","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48676634}},"metrics":[{"detail":null,"inputs":[{"accession":"0001140361-26-005130","concept":"operating_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":65763000},{"accession":"0001021561-16-000100","concept":"total_debt","end":"2015-12-31","filed":"2016-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000102156116000100/0001021561-16-000100-index.html","fiscal_period":"FY","fiscal_year":2015,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":253899000},{"accession":"0001140361-26-032055","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":189643000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":296443544.17999995,"market_equity":232187544.17999998,"price":{"close":4.77,"date":"2026-10-08","volume":571513},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.22183987909707634},{"detail":null,"inputs":[{"accession":"0001140361-26-005130","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":80286000},{"accession":"0001140361-26-005130","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":34277000}],"market_inputs":{"current_split_factor":1.0,"market_equity":232187544.17999998,"price":{"close":4.77,"date":"2026-10-08","volume":571513},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.19815447104402895},{"detail":null,"inputs":[{"accession":"0001140361-26-032055","concept":"book_equity","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":542739000}],"market_inputs":{"current_split_factor":1.0,"market_equity":232187544.17999998,"price":{"close":4.77,"date":"2026-10-08","volume":571513},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":2.3375026507849603},{"detail":null,"inputs":[{"accession":"0001140361-26-005130","concept":"revenue","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1485159000}],"market_inputs":{"current_split_factor":1.0,"market_equity":232187544.17999998,"price":{"close":4.77,"date":"2026-10-08","volume":571513},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":6.396376710236671},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.6065436241610738},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.5866551126516464},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":-0.909168623114881},{"detail":null,"inputs":[{"accession":"0001140361-26-005130","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48126825},{"accession":"0001140361-21-004212","concept":"shares_outstanding","end":"2021-01-31","filed":"2021-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036121004212/0001140361-21-004212-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":50844332}],"market_inputs":{"cumulative_log_return":-2.303842164184097,"current_split_factor":1.0,"current_total_return_price":{"close":4.77,"date":"2026-10-08","volume":571513},"market_equity":232187544.17999998,"price":{"close":4.77,"date":"2026-10-08","volume":571513},"prior_market_equity":2942361492.8399997,"prior_raw_price":{"close":57.87,"date":"2021-01-29","volume":575871},"prior_total_return_price":{"close":47.76,"date":"2021-01-29","volume":575871},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-01-31","reason":null,"status":"resolved","unit":"log_growth","value":-0.23558017740079773}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:56.612371879Z","enterprise_value":295956777.84000003,"feeds_grade":false,"market_equity":231700777.84,"metrics":{"book_to_price":2.3424133706395502,"ebit_to_enterprise_value":0.22220474381415503,"fcf_yield":0.19857076194958362,"sales_to_price":6.409814476434646},"predictive_claim":false,"price":4.76,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":null,"bid":3.98,"daily_bar":{"c":4.76,"h":4.8,"l":4.71,"n":465,"o":4.8,"t":"2026-10-08T04:00:00Z","v":35367,"vw":4.757375},"day_change":-0.040000000000000036,"day_change_percent":-0.008333333333333342,"feed":"iex","feeds_grade":false,"minute_bar":{"c":4.76,"h":4.77,"l":4.76,"n":43,"o":4.765,"t":"2026-10-08T19:59:00Z","v":2097,"vw":4.767301},"previous_close":4.8,"price":4.76,"price_timestamp":"2026-10-08T19:59:56.612371879Z","quoted_spread":null,"quoted_spread_percent":null,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"NUS"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"book_equity":[{"accession":"0001140361-26-032055","concept":"book_equity","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":542739000}],"cash_and_short_term_investments":[{"accession":"0001140361-26-032055","concept":"cash","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":189643000},{"accession":"0001140361-26-032055","concept":"short_term_investments","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"ShortTermInvestments","unit":"USD","value":1743000}],"liabilities":[{"accession":"0001140361-26-032055","concept":"liabilities","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":578791000},{"accession":"0001140361-26-019630","concept":"liabilities","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126019630/0001140361-26-019630-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":582711000},{"accession":"0001140361-26-032055","concept":"liabilities","end":"2025-12-31","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":600073000},{"accession":"0001140361-25-040839","concept":"liabilities","end":"2025-09-30","filed":"2025-11-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125040839/0001140361-25-040839-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":624611000}],"net_income":[{"accession":"0001140361-26-032055","concept":"net_income","end":"2026-06-30","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":-249798000},{"accession":"0001140361-26-019630","concept":"net_income","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126019630/0001140361-26-019630-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetIncomeLoss","unit":"USD","value":1836000},{"accession":"0001140361-26-005130","concept":"net_income","end":"2025-12-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":160204000},{"accession":"0001140361-25-040839","concept":"net_income","end":"2025-09-30","filed":"2025-11-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125040839/0001140361-25-040839-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":145713000},{"accession":"0001140361-25-040839","concept":"net_income","end":"2025-09-30","filed":"2025-11-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125040839/0001140361-25-040839-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"NetIncomeLoss","unit":"USD","value":17079000}],"shares_outstanding":[{"accession":"0001140361-26-032055","concept":"shares_outstanding","end":"2026-07-31","filed":"2026-08-10","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126032055/0001140361-26-032055-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48676634},{"accession":"0001140361-26-019630","concept":"shares_outstanding","end":"2026-04-30","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126019630/0001140361-26-019630-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48550543},{"accession":"0001140361-26-005130","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036126005130/0001140361-26-005130-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48126825},{"accession":"0001140361-25-040839","concept":"shares_outstanding","end":"2025-11-01","filed":"2025-11-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1021561/000114036125040839/0001140361-25-040839-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":48750076}]},"conditional_failure_probability":0.022406191939549635,"contributions":{"cashmta":-0.5031390225157856,"exretavg":0.6254017635650599,"mb":0.048986625883848015,"nimtaavg":3.163687545121116,"price":-0.09061608568421449,"rsize":0.5658202675662138,"sigma":0.5693698627826634,"tlmta":1.0087321352360317},"cumulative_probability":false,"detail":null,"fitted_sample":"1963-2003","horizon_months":12,"imputed":false,"inputs":{"cashmta":0.2359939129998994,"exretavg":-0.0877264361853079,"mb":0.4537714883423378,"nimtaavg":-0.1561235464430081,"price":1.5623463049002497,"rsize":-12.57378372369364,"sigma":0.403522227344198,"tlmta":0.7136945905088397},"log_odds":-3.775756908045067,"market_receipts":{"benchmark_price_as_of":{"close":773.93,"date":"2026-10-08","volume":40507321},"current_split_factor":1.0,"monthly_excess_returns":[-0.03141173567896977,-0.12526766278768392,-0.017540506046632588,-0.0818551412849171,-0.27298920030420265,-0.09711546328694166,-0.10199421561458658,-0.2083676583816169,0.08318977494496677,-0.028429717077901207,-0.07692401474216672,-0.15230869601660496],"nimta_quarters":[{"cover_split_factor":1.0,"market_equity":257012627.52,"period_end":"2026-06-30","period_split_factor":1.0,"price":{"close":5.28,"date":"2026-06-30","volume":726386},"share_fact_end":"2026-07-31","split_adjusted_shares":48676634.0},{"cover_split_factor":1.0,"market_equity":353447953.04,"period_end":"2026-03-31","period_split_factor":1.0,"price":{"close":7.28,"date":"2026-03-31","volume":424086},"share_fact_end":"2026-04-30","split_adjusted_shares":48550543.0},{"cover_split_factor":1.0,"market_equity":462980056.49999994,"period_end":"2025-12-31","period_split_factor":1.0,"price":{"close":9.62,"date":"2025-12-31","volume":370742},"share_fact_end":"2026-01-31","split_adjusted_shares":48126825.0},{"cover_split_factor":1.0,"market_equity":594263426.4399999,"period_end":"2025-09-30","period_split_factor":1.0,"price":{"close":12.19,"date":"2025-09-30","volume":504393},"share_fact_end":"2025-11-01","split_adjusted_shares":48750076.0}],"price_as_of":{"close":4.77,"date":"2026-10-08","volume":571513},"sigma":0.403522227344198,"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":0.2359939129998994,"exretavg":-0.0877264361853079,"mb":0.6531550117846402,"nimtaavg":-0.1561235464430081,"price":1.5623463049002497,"rsize":-12.57378372369364,"sigma":0.403522227344198,"tlmta":0.7123814514378755}}},"schema_version":1,"status":"analyzed"}