{"as_of":"2026-10-09","company":{"cik":1993004,"exchange":"Nasdaq","has_companyfacts":true,"name":"NorthWestern Energy Group, Inc.","reason":null,"sector":"utilities","sic":4931,"sic_description":"Electric & Other Services Combined","status":"eligible","ticker":"NWE"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":239,"latest_filed":"2026-02-12"},"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":0.9358,"base_rate_annual":0.00524,"ci":[0.8822,0.9673],"id":"Q5","test_events":61},"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":8459691000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001993004-26-000006","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001993004-26-000006","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","form":"10-K","tag":"us-gaap:Revenues"}},"revenue":1610559000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":8459691000,"assets_max":null,"assets_min":2670000000,"id":"Q5","label":"over $2.67B assets","receipt":{"accession":"0001993004-26-000006","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":8,"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":"0001993004-26-000050","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":233232000},{"accession":"0001993004-26-000029","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-04-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000029/0001993004-26-000029-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":159414000}],"method":"ytd_difference","unit":"USD","value":73818000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001993004-26-000029","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-04-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000029/0001993004-26-000029-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":159414000}],"method":"direct","unit":"USD","value":159414000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001993004-26-000006","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":394455000},{"accession":"0001993004-25-000184","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-10-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000184/0001993004-25-000184-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":338274000}],"method":"annual_less_ytd_q3","unit":"USD","value":56181000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001993004-25-000184","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-10-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000184/0001993004-25-000184-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":338274000},{"accession":"0001993004-26-000050","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":211601000}],"method":"ytd_difference","unit":"USD","value":126673000}],"cash_input":{"accession":"0001993004-26-000050","concept":"cash","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":4180000},"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":416086000.0},"filing_gap":{"ceased":false,"days":71,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001993004-26-000050","last_filing_date":"2026-07-30","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-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":28533686.000000004,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001993004-26-000006","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":181092000},{"accession":"0001993004-26-000006","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7997524000}],"metric":0.022643508165777308,"name":"positive_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001993004-26-000006","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":394455000}],"metric":394455000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001993004-26-000006","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":181092000},{"accession":"0001993004-26-000006","concept":"net_income","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":224111000},{"accession":"0001993004-26-000006","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7997524000},{"accession":"0001993004-25-000021","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7600652000}],"metric":-0.006842251740083398,"name":"improving_roa","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001993004-26-000006","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":394455000},{"accession":"0001993004-26-000006","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":181092000}],"metric":213363000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001993004-26-000006","concept":"long_term_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":3181040000},{"accession":"0001993004-26-000006","concept":"long_term_debt","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":2695343000},{"accession":"0001993004-26-000006","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":8459691000},{"accession":"0001993004-26-000006","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7997524000},{"accession":"0001993004-25-000021","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7600652000}],"metric":0.040985824405556814,"name":"declining_long_term_leverage","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001993004-26-000006","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":503942000},{"accession":"0001993004-26-000006","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":697451000},{"accession":"0001993004-26-000006","concept":"current_assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":418186000},{"accession":"0001993004-26-000006","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":802200000}],"metric":0.2012493227533404,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001993004-26-000006","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61443621},{"accession":"0001993004-25-000021","concept":"shares_outstanding","end":"2025-02-07","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61328041}],"metric":0.0018846191418375735,"name":"no_new_shares","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"detail":"two years of revenue and direct or derived gross profit are required","inputs":[],"metric":null,"name":"improving_gross_margin","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""},{"inputs":[{"accession":"0001993004-26-000006","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1610559000},{"accession":"0001993004-26-000006","concept":"revenue","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":1513898000},{"accession":"0001993004-26-000006","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7997524000},{"accession":"0001993004-25-000021","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7600652000}],"metric":0.002202185077494284,"name":"improving_asset_turnover","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"}],"coverage":{"resolved":8,"wanted":9},"feeds_grade":false,"kind":"diagnostic","maximum":9,"name":"piotroski_f_score","period_end":"2025-12-31","reason":"incomplete_components","score":null,"status":"unresolved"}},"disclaimer":"Informational and educational only. Not investment advice. SEC and market data may contain errors.","factors":[{"detail":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"gross_profitability","period_end":null,"reason":"missing_input","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001993004-26-000006","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":325818000},{"accession":"0001993004-26-000006","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":187565000},{"accession":"0001993004-26-000006","concept":"income_tax","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":6473000},{"accession":"0001993004-26-000006","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":3286007000},{"accession":"0001993004-26-000006","concept":"book_equity","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":2885740000},{"accession":"0001993004-26-000006","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":8781000},{"accession":"0001993004-26-000006","concept":"total_debt","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":2995293000},{"accession":"0001993004-26-000006","concept":"book_equity","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":2857700000},{"accession":"0001993004-26-000006","concept":"cash","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":4283000}],"name":"roic","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.05237800150190223},{"direction":"lower","inputs":[{"accession":"0001993004-26-000006","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":181092000},{"accession":"0001993004-26-000006","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":394455000},{"accession":"0001993004-26-000006","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":8459691000},{"accession":"0001993004-26-000006","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7997524000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.02592941758371632},{"detail":"five annual gross margins are required; found 0","direction":"lower","failure_class":"insufficient_history","inputs":[],"name":"gross_margin_stability_5y","period_end":null,"reason":"insufficient_history","sleeve":"profitability","status":"unresolved","unit":"standard_deviation","value":null},{"direction":"higher","inputs":[{"accession":"0001993004-26-000006","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":503942000},{"accession":"0001993004-26-000006","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":697451000},{"accession":"0001993004-26-000006","concept":"retained_earnings","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":896720000},{"accession":"0001993004-26-000006","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":325818000},{"accession":"0001993004-26-000006","concept":"book_equity","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":2885740000},{"accession":"0001993004-26-000006","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":8459691000},{"accession":"0001993004-26-000006","concept":"liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":5573951000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":0.9979223218436845},{"direction":"lower","inputs":[{"accession":"0001993004-26-000006","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":3286007000},{"accession":"0001993004-26-000006","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":8781000},{"accession":"0001993004-26-000006","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":325818000},{"accession":"0001993004-26-000006","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":249526000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":5.696115715119998},{"direction":"higher","inputs":[{"accession":"0001993004-26-000006","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":325818000},{"accession":"0001993004-26-000006","concept":"interest_expense","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"InterestAndDebtExpense","unit":"USD","value":150351000}],"name":"interest_coverage","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":2.1670491050940797},{"direction":"higher","inputs":[{"accession":"0001993004-26-000006","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":503942000},{"accession":"0001993004-26-000006","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":697451000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":0.722548250701483},{"detail":"four annual observations are required; found 3","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001993004-26-000006","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1610559000},{"accession":"0001993004-26-000006","concept":"revenue","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":1513898000},{"accession":"0001993004-26-000006","concept":"revenue","end":"2023-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"Revenues","unit":"USD","value":1422143000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","reason":"insufficient_history","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"detail":"four consecutive annual FCF observations are required; found 3","direction":"higher","failure_class":"insufficient_history","inputs":[],"name":"fcf_cagr_3y","period_end":"2025-12-31","reason":"insufficient_history","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"direction":"higher","inputs":[{"accession":"0001993004-26-000006","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":524456000},{"accession":"0001993004-26-000006","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":249526000},{"accession":"0001993004-26-000006","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":325818000},{"accession":"0001993004-26-000006","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":187565000},{"accession":"0001993004-26-000006","concept":"income_tax","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":6473000},{"accession":"0001993004-26-000006","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":503942000},{"accession":"0001993004-26-000006","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":697451000},{"accession":"0001993004-26-000006","concept":"current_assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":418186000},{"accession":"0001993004-26-000006","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":802200000}],"name":"reinvestment_rate","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"ratio","value":1.4795733533940403},{"detail":"four annual observations are required; found 3","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001993004-26-000006","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":8459691000},{"accession":"0001993004-26-000006","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7997524000},{"accession":"0001993004-25-000021","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":7600652000}],"name":"asset_growth_3y","period_end":"2025-12-31","reason":"insufficient_history","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"detail":"latest liabilities, cash plus short-term investments, book equity, and shares are required","direction":"lower","failure_class":"missing_input","inputs":[],"name":"chs_12m","period_end":"2026-06-30","reason":"missing_input","sleeve":"solvency","status":"unresolved","unit":"probability","value":null},{"detail":"provider split factors current=1, prior=1","direction":"lower","inputs":[{"accession":"0001993004-26-000006","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61443621},{"accession":"0001993004-25-000021","concept":"shares_outstanding","end":"2025-02-07","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61328041}],"name":"net_share_issuance","period_end":"2026-02-06","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":0.0018846191418375735}],"facts":[{"accession":"0001993004-26-000006","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1610559000},{"concept":"gross_profit","detail":"no matching annual XBRL fact","reason":"missing_input"},{"accession":"0001993004-26-000006","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":181092000},{"accession":"0001993004-26-000006","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":394455000},{"accession":"0001993004-26-000006","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":8459691000},{"accession":"0001993004-26-000006","concept":"liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":5573951000},{"accession":"0001993004-26-000006","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":8781000},{"accession":"0001993004-26-000006","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61443621}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is 0.2%","inputs":[{"accession":"0001993004-26-000006","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61443621},{"accession":"0001993004-25-000021","concept":"shares_outstanding","end":"2025-02-07","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000021/0001993004-25-000021-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61328041}],"name":"dilution","status":"resolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0001993004-26-000050","concept":"cash","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":4180000}],"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":"8 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":"0001993004-26-000006","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1610559000},{"accession":"0001993004-26-000006","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":8459691000}],"name":"degenerate_inputs","status":"resolved"},{"active":null,"detail":"CHS probability or universe top-decile threshold is unavailable","inputs":[],"name":"distress","status":"unresolved"},{"active":false,"detail":"cash minus debt is -3,277,226,000 USD; Altman Z is not used","inputs":[{"accession":"0001993004-26-000006","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":8781000},{"accession":"0001993004-26-000006","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":3286007000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":0.18107727471059148,"coverage":{"resolved":8,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":271,"peer_group":"energy_and_utilities","percentile":0.8407407407407408,"raw_value":-0.02592941758371632},"altman_z_double_prime":{"direction":"higher","peer_count":152,"peer_group":"energy_and_utilities","percentile":0.4768211920529801,"raw_value":0.9979223218436845},"current_ratio":{"direction":"higher","peer_count":282,"peer_group":"energy_and_utilities","percentile":0.693950177935943,"raw_value":0.722548250701483},"interest_coverage":{"direction":"higher","peer_count":83,"peer_group":"energy_and_utilities","percentile":0.6585365853658537,"raw_value":2.1670491050940797},"net_debt_to_ebitda":{"direction":"lower","peer_count":117,"peer_group":"energy_and_utilities","percentile":0.853448275862069,"raw_value":5.696115715119998},"net_share_issuance":{"direction":"lower","peer_count":157,"peer_group":"energy_and_utilities","percentile":0.40384615384615385,"raw_value":0.0018846191418375735},"reinvestment_rate":{"direction":"higher","peer_count":72,"peer_group":"energy_and_utilities","percentile":0.23943661971830985,"raw_value":1.4795733533940403},"roic":{"direction":"higher","peer_count":91,"peer_group":"energy_and_utilities","percentile":0.6777777777777778,"raw_value":0.05237800150190223}},"grade":"D","normalization":{"correlation_standard_deviation":0.4631350607041631,"factor_weights":{"accruals":0.16666666666666666,"altman_z_double_prime":0.08333333333333333,"current_ratio":0.08333333333333333,"interest_coverage":0.08333333333333333,"net_debt_to_ebitda":0.08333333333333333,"net_share_issuance":0.16666666666666666,"reinvestment_rate":0.16666666666666666,"roic":0.16666666666666666},"method":"sqrt(w'Rw)"},"peer_count":148,"peer_group":"energy_and_utilities","percentile":0.7210884353741497,"reason":null,"sampling_standard_deviation":0.035615389990847277,"sleeve_scores":{"growth_and_financing":0.32164138678223186,"profitability":0.7592592592592593,"solvency":0.6706890578042115},"status":"resolved","ticker":"NWE"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":null},{"date":"2024-02-21","grade":null,"percentile":null,"stratum":"Q5"},{"date":"2026-02-21","grade":"D","percentile":0.7,"stratum":"Q5"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"D","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.6618247843849296,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"D","peer_count":148,"peer_group":"energy_and_utilities","peer_policy":"auto","percentile":0.7210884353741497,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"C","peer_count":1219,"peer_group":"exchange:Nasdaq","peer_policy":"exchange","percentile":0.5369458128078818,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"D/E","peer_count":148,"peer_group":"energy_and_utilities","peer_policy":"auto","percentile":0.7687074829931972,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":7,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":2895337000,"cash":4180000,"debt":3286007000,"ebit":325818000,"free_cash_flow":-130001000.0,"market_equity":4591077145.5,"price":{"close":74.63,"date":"2026-10-08","volume":856958},"sales":1610559000,"shares":{"accession":"0001993004-26-000050","concept":"shares_outstanding","end":"2026-07-24","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61517850}},"metrics":[{"detail":null,"inputs":[{"accession":"0001993004-26-000006","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":325818000},{"accession":"0001993004-26-000006","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":3286007000},{"accession":"0001993004-26-000050","concept":"cash","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":4180000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":7872904145.5,"market_equity":4591077145.5,"price":{"close":74.63,"date":"2026-10-08","volume":856958},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.04138472842784848},{"detail":null,"inputs":[{"accession":"0001993004-26-000006","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":394455000},{"accession":"0001993004-26-000006","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":524456000}],"market_inputs":{"current_split_factor":1.0,"market_equity":4591077145.5,"price":{"close":74.63,"date":"2026-10-08","volume":856958},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":-0.028316012970381485},{"detail":null,"inputs":[{"accession":"0001993004-26-000050","concept":"book_equity","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":2895337000}],"market_inputs":{"current_split_factor":1.0,"market_equity":4591077145.5,"price":{"close":74.63,"date":"2026-10-08","volume":856958},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":0.63064438000958},{"detail":null,"inputs":[{"accession":"0001993004-26-000006","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1610559000}],"market_inputs":{"current_split_factor":1.0,"market_equity":4591077145.5,"price":{"close":74.63,"date":"2026-10-08","volume":856958},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.35080199024287995},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":0.22645859194892726},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":0.0},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":0.22280086783658754},{"detail":"a share count from five years earlier is required","inputs":[{"accession":"0001993004-26-000006","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":61443621}],"market_inputs":{"current_split_factor":1.0,"market_equity":4591077145.5,"price":{"close":74.63,"date":"2026-10-08","volume":856958},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-02-06","reason":"insufficient_history","status":"unresolved","unit":"log_growth","value":null}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:59.964156224Z","enterprise_value":7874749681.0,"feeds_grade":false,"market_equity":4592922681.0,"metrics":{"book_to_price":0.6303909734813148,"ebit_to_enterprise_value":0.041375029454729914,"fcf_yield":-0.028304634984992902,"sales_to_price":0.3506610304289597},"predictive_claim":false,"price":74.66,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":75.72,"bid":72.11,"daily_bar":{"c":74.66,"h":74.74,"l":72.13,"n":1434,"o":73.83,"t":"2026-10-08T04:00:00Z","v":57460,"vw":73.554466},"day_change":0.664999999999992,"day_change_percent":0.008987093722548713,"feed":"iex","feeds_grade":false,"minute_bar":{"c":74.66,"h":74.675,"l":74.57,"n":39,"o":74.675,"t":"2026-10-08T19:59:00Z","v":2266,"vw":74.635333},"previous_close":73.995,"price":74.66,"price_timestamp":"2026-10-08T19:59:59.964156224Z","quoted_spread":3.6099999999999994,"quoted_spread_percent":0.04883988365013867,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"NWE"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"liabilities":[{"accession":"0001993004-26-000050","concept":"liabilities","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":5808364000},{"accession":"0001993004-26-000029","concept":"liabilities","end":"2026-03-31","filed":"2026-04-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000029/0001993004-26-000029-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":5673622000},{"accession":"0001993004-26-000050","concept":"liabilities","end":"2025-12-31","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":5573951000},{"accession":"0001993004-25-000184","concept":"liabilities","end":"2025-09-30","filed":"2025-10-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000184/0001993004-25-000184-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":5418758000}],"net_income":[{"accession":"0001993004-26-000050","concept":"net_income","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":24994000},{"accession":"0001993004-26-000029","concept":"net_income","end":"2026-03-31","filed":"2026-04-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000029/0001993004-26-000029-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetIncomeLoss","unit":"USD","value":63456000},{"accession":"0001993004-26-000006","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":181092000},{"accession":"0001993004-25-000184","concept":"net_income","end":"2025-09-30","filed":"2025-10-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000184/0001993004-25-000184-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":136401000},{"accession":"0001993004-25-000184","concept":"net_income","end":"2025-09-30","filed":"2025-10-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000184/0001993004-25-000184-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"NetIncomeLoss","unit":"USD","value":38233000}],"shares_outstanding":[{"accession":"0001993004-26-000050","concept":"shares_outstanding","end":"2026-06-30","filed":"2026-07-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000050/0001993004-26-000050-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":61513596},{"accession":"0001993004-26-000029","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-04-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000029/0001993004-26-000029-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":61503442},{"accession":"0001993004-26-000006","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300426000006/0001993004-26-000006-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":61418361},{"accession":"0001993004-25-000184","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-10-30","filing_url":"https://www.sec.gov/Archives/edgar/data/1993004/000199300425000184/0001993004-25-000184-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":61401190}]},"detail":"latest liabilities, cash plus short-term investments, book equity, and shares are required","imputed":false,"inputs":null,"market_receipts":{"sp500_market_value_reference":{"as_of":"2026-07-31","source":"https://www.spglobal.com/spdji/en/indices/equity/sp-500/","value":67075482580000}},"model":"CHS","reason":"missing_input","stage":"raw_inputs","status":"unresolved","winsorized":false}},"schema_version":1,"status":"analyzed"}