{"as_of":"2026-10-09","company":{"cik":1454938,"exchange":"Nasdaq","has_companyfacts":true,"name":"Teads Holding Co.","reason":null,"sector":"business_equipment","sic":7370,"sic_description":"Services-Computer Programming, Data Processing, Etc.","status":"eligible","ticker":"TEAD"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":207,"latest_filed":"2026-03-16"},"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":1327974000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001454938-26-000015","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001454938-26-000015","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","form":"10-K","tag":"us-gaap:Revenues"}},"revenue":1300461000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":1327974000,"assets_max":2670000000,"assets_min":591000000,"id":"Q4","label":"$591M to $2.67B assets","receipt":{"accession":"0001454938-26-000015","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":9,"wanted":14},"diagnostics":{"cash_runway":{"burning_cash":true,"cash_flow_inputs":[{"concept":"operating_cash_flow","end":"2026-06-30","fiscal_period":"Q2","fiscal_year":2026,"inputs":[{"accession":"0001454938-26-000054","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-25712000},{"accession":"0001454938-26-000037","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000037/0001454938-26-000037-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-34871000}],"method":"ytd_difference","unit":"USD","value":9159000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001454938-26-000037","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000037/0001454938-26-000037-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":-34871000}],"method":"direct","unit":"USD","value":-34871000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":7606000},{"accession":"0001454938-25-000138","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000138/0001454938-25-000138-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":344000}],"method":"annual_less_ytd_q3","unit":"USD","value":7262000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001454938-25-000138","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000138/0001454938-25-000138-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":344000},{"accession":"0001454938-26-000054","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":24078000}],"method":"ytd_difference","unit":"USD","value":-23734000}],"cash_input":{"accession":"0001454938-26-000054","concept":"cash","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":88016000},"detail":null,"kind":"diagnostic","months":25.037739427271003,"name":"cash_runway","period_end":"2026-06-30","reason":null,"short_runway":false,"status":"resolved","threshold_months":6,"trailing_operating_cash_flow":-42184000.0},"filing_gap":{"ceased":false,"days":63,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001454938-26-000054","last_filing_date":"2026-08-07","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-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":95421.1856,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001454938-26-000015","concept":"net_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-517070000},{"accession":"0001454938-26-000015","concept":"assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":549213000}],"metric":-0.9414744370581177,"name":"positive_roa","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":7606000}],"metric":7606000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001454938-26-000015","concept":"net_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-517070000},{"accession":"0001454938-26-000015","concept":"net_income","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":-711000},{"accession":"0001454938-26-000015","concept":"assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":549213000},{"accession":"0001454938-25-000020","concept":"assets","end":"2023-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664637000}],"metric":-0.9404046801833124,"name":"improving_roa","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":7606000},{"accession":"0001454938-26-000015","concept":"net_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-517070000}],"metric":524676000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001454938-26-000015","concept":"long_term_debt","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":605113000},{"accession":"0001454938-26-000015","concept":"long_term_debt","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":0},{"accession":"0001454938-26-000015","concept":"assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1327974000},{"accession":"0001454938-26-000015","concept":"assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":549213000},{"accession":"0001454938-25-000020","concept":"assets","end":"2023-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664637000}],"metric":0.6447018863863856,"name":"declining_long_term_leverage","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001454938-26-000015","concept":"current_assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":530398000},{"accession":"0001454938-26-000015","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":484061000},{"accession":"0001454938-26-000015","concept":"current_assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":343131000},{"accession":"0001454938-26-000015","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":289471000}],"metric":-0.08964708927730713,"name":"improving_current_ratio","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001454938-26-000015","concept":"shares_outstanding","end":"2026-02-28","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":95980437},{"accession":"0001454938-25-000020","concept":"shares_outstanding","end":"2025-02-28","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":93940410}],"metric":0.021716181566590942,"name":"no_new_shares","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"inputs":[{"accession":"0001454938-26-000015","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":429052000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1300461000},{"accession":"0001454938-26-000015","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":192102000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":889875000}],"metric":0.11404774084727443,"name":"improving_gross_margin","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001454938-26-000015","concept":"revenue","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1300461000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":889875000},{"accession":"0001454938-26-000015","concept":"assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":549213000},{"accession":"0001454938-25-000020","concept":"assets","end":"2023-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664637000}],"metric":1.0289739949881793,"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":4,"status":"resolved"}},"disclaimer":"Informational and educational only. Not investment advice. SEC and market data may contain errors.","factors":[{"direction":"higher","inputs":[{"accession":"0001454938-26-000015","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":429052000},{"accession":"0001454938-26-000015","concept":"assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1327974000}],"name":"gross_profitability","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.3230876508124406},{"detail":"pretax income must exceed the validity floor and imply a 0%-100% tax rate","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001454938-26-000015","concept":"operating_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-399019000},{"accession":"0001454938-26-000015","concept":"pretax_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":-477684000},{"accession":"0001454938-26-000015","concept":"income_tax","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":39386000},{"accession":"0001454938-26-000015","concept":"total_debt","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":605113000},{"accession":"0001454938-26-000015","concept":"book_equity","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":95437000},{"accession":"0001454938-26-000015","concept":"cash","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":128223000},{"accession":"0001454938-26-000015","concept":"total_debt","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":0},{"accession":"0001454938-26-000015","concept":"book_equity","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":231343000},{"accession":"0001454938-26-000015","concept":"cash","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":89094000}],"name":"roic","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"lower","inputs":[{"accession":"0001454938-26-000015","concept":"net_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-517070000},{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":7606000},{"accession":"0001454938-26-000015","concept":"assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1327974000},{"accession":"0001454938-26-000015","concept":"assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":549213000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.5590023796244061},{"direction":"lower","inputs":[{"accession":"0001454938-26-000015","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":429052000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1300461000},{"accession":"0001454938-26-000015","concept":"gross_profit","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"GrossProfit","unit":"USD","value":192102000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":889875000},{"accession":"0001454938-26-000015","concept":"gross_profit","end":"2023-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"GrossProfit","unit":"USD","value":184798000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2023-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"Revenues","unit":"USD","value":935818000},{"accession":"0001454938-25-000020","concept":"gross_profit","end":"2022-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"GrossProfit","unit":"USD","value":192653000},{"accession":"0001454938-25-000020","concept":"revenue","end":"2022-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"Revenues","unit":"USD","value":992082000},{"accession":"0001454938-24-000024","concept":"gross_profit","end":"2021-12-31","filed":"2024-03-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493824000024/0001454938-24-000024-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"GrossProfit","unit":"USD","value":240260000},{"accession":"0001454938-24-000024","concept":"revenue","end":"2021-12-31","filed":"2024-03-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493824000024/0001454938-24-000024-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2021-01-01","tag":"Revenues","unit":"USD","value":1015630000}],"name":"gross_margin_stability_5y","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"standard_deviation","value":0.04990416623796062},{"direction":"higher","inputs":[{"accession":"0001454938-26-000015","concept":"current_assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":530398000},{"accession":"0001454938-26-000015","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":484061000},{"accession":"0001454938-26-000015","concept":"retained_earnings","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":-686563000},{"accession":"0001454938-26-000015","concept":"operating_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-399019000},{"accession":"0001454938-26-000015","concept":"book_equity","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":95437000},{"accession":"0001454938-26-000015","concept":"assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1327974000},{"accession":"0001454938-26-000015","concept":"liabilities","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1232537000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":-3.39439189605696},{"detail":"EBITDA must exceed $100,000","direction":"lower","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001454938-26-000015","concept":"total_debt","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":605113000},{"accession":"0001454938-26-000015","concept":"cash","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":128223000},{"accession":"0001454938-26-000015","concept":"operating_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-399019000},{"accession":"0001454938-26-000015","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Depreciation","unit":"USD","value":9208000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","reason":"non_positive_denominator","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":"0001454938-26-000015","concept":"operating_income","end":"2023-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-8639000},{"accession":"0001454938-24-000024","concept":"interest_expense","end":"2023-12-31","filed":"2024-03-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493824000024/0001454938-24-000024-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"InterestExpense","unit":"USD","value":5393000}],"name":"interest_coverage","period_end":"2023-12-31","reason":"period_mismatch","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001454938-26-000015","concept":"current_assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":530398000},{"accession":"0001454938-26-000015","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":484061000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":1.0957255387234253},{"direction":"higher","inputs":[{"accession":"0001454938-26-000015","concept":"revenue","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1300461000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":889875000},{"accession":"0001454938-26-000015","concept":"revenue","end":"2023-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"Revenues","unit":"USD","value":935818000},{"accession":"0001454938-25-000020","concept":"revenue","end":"2022-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"Revenues","unit":"USD","value":992082000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.0944180676555324},{"detail":"current FCF must be positive and base FCF must exceed $100,000","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":7606000},{"accession":"0001454938-26-000015","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":5608000},{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":68561000},{"accession":"0001454938-26-000015","concept":"capital_expenditure","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":7380000},{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2023-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":13746000},{"accession":"0001454938-26-000015","concept":"capital_expenditure","end":"2023-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":10127000},{"accession":"0001454938-25-000020","concept":"operating_cash_flow","end":"2022-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":3813000},{"accession":"0001454938-25-000020","concept":"capital_expenditure","end":"2022-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":13375000}],"name":"fcf_cagr_3y","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"detail":"pretax income must exceed the validity floor and imply a 0%-100% tax rate","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001454938-26-000015","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":5608000},{"accession":"0001454938-26-000015","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Depreciation","unit":"USD","value":9208000},{"accession":"0001454938-26-000015","concept":"operating_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-399019000},{"accession":"0001454938-26-000015","concept":"pretax_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":-477684000},{"accession":"0001454938-26-000015","concept":"income_tax","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":39386000},{"accession":"0001454938-26-000015","concept":"current_assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":530398000},{"accession":"0001454938-26-000015","concept":"current_liabilities","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":484061000},{"accession":"0001454938-26-000015","concept":"current_assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":343131000},{"accession":"0001454938-26-000015","concept":"current_liabilities","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":289471000}],"name":"reinvestment_rate","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"growth_and_financing","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001454938-26-000015","concept":"assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1327974000},{"accession":"0001454938-26-000015","concept":"assets","end":"2024-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":549213000},{"accession":"0001454938-25-000020","concept":"assets","end":"2023-12-31","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":664637000},{"accession":"0001454938-24-000024","concept":"assets","end":"2022-12-31","filed":"2024-03-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493824000024/0001454938-24-000024-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":781148000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.19348990248144227},{"direction":"lower","inputs":[],"name":"chs_12m","period_end":"2026-06-30","sleeve":"solvency","status":"resolved","unit":"probability","value":0.022770293494340187},{"detail":"provider split factors current=1, prior=1","direction":"lower","inputs":[{"accession":"0001454938-26-000015","concept":"shares_outstanding","end":"2026-02-28","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":95980437},{"accession":"0001454938-25-000020","concept":"shares_outstanding","end":"2025-02-28","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":93940410}],"name":"net_share_issuance","period_end":"2026-02-28","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":0.021716181566590942}],"facts":[{"accession":"0001454938-26-000015","concept":"revenue","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1300461000},{"accession":"0001454938-26-000015","concept":"gross_profit","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"GrossProfit","unit":"USD","value":429052000},{"accession":"0001454938-26-000015","concept":"net_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-517070000},{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":7606000},{"accession":"0001454938-26-000015","concept":"assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1327974000},{"accession":"0001454938-26-000015","concept":"liabilities","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1232537000},{"accession":"0001454938-26-000015","concept":"cash","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":128223000},{"accession":"0001454938-26-000015","concept":"shares_outstanding","end":"2026-02-28","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":95980437}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is 2.2%","inputs":[{"accession":"0001454938-26-000015","concept":"shares_outstanding","end":"2026-02-28","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":95980437},{"accession":"0001454938-25-000020","concept":"shares_outstanding","end":"2025-02-28","filed":"2025-03-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000020/0001454938-25-000020-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":93940410}],"name":"dilution","status":"resolved"},{"active":false,"detail":"cash runway is 25.0 months","inputs":[{"accession":"0001454938-26-000054","concept":"cash","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":88016000}],"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":"9 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":"0001454938-26-000015","concept":"revenue","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1300461000},{"accession":"0001454938-26-000015","concept":"assets","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":1327974000}],"name":"degenerate_inputs","status":"resolved"},{"active":true,"detail":"CHS probability 2.277029%; universe top-decile threshold 1.068854%","inputs":[],"name":"distress","status":"resolved"},{"active":false,"detail":"cash minus debt is -476,890,000 USD; Altman Z is not used","inputs":[{"accession":"0001454938-26-000015","concept":"cash","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":128223000},{"accession":"0001454938-26-000015","concept":"total_debt","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":605113000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":0.08417381748863625,"coverage":{"resolved":9,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":621,"peer_group":"business_equipment","percentile":0.054838709677419356,"raw_value":-0.5590023796244061},"altman_z_double_prime":{"direction":"higher","peer_count":566,"peer_group":"business_equipment","percentile":0.7115044247787611,"raw_value":-3.39439189605696},"asset_growth_3y":{"direction":"higher","peer_count":563,"peer_group":"business_equipment","percentile":0.18861209964412812,"raw_value":0.19348990248144227},"chs_12m":{"direction":"lower","peer_count":101,"peer_group":"business_equipment","percentile":0.95,"raw_value":0.022770293494340187},"current_ratio":{"direction":"higher","peer_count":666,"peer_group":"business_equipment","percentile":0.7639097744360902,"raw_value":1.0957255387234253},"gross_margin_stability_5y":{"direction":"lower","peer_count":429,"peer_group":"business_equipment","percentile":0.7313084112149533,"raw_value":0.04990416623796062},"gross_profitability":{"direction":"higher","peer_count":558,"peer_group":"business_equipment","percentile":0.39317773788150806,"raw_value":0.3230876508124406},"net_share_issuance":{"direction":"lower","peer_count":407,"peer_group":"business_equipment","percentile":0.6379310344827587,"raw_value":0.021716181566590942},"revenue_cagr_3y":{"direction":"higher","peer_count":538,"peer_group":"business_equipment","percentile":0.41527001862197394,"raw_value":0.0944180676555324}},"grade":"D","normalization":{"correlation_standard_deviation":0.4574558020760346,"factor_weights":{"accruals":0.1111111111111111,"altman_z_double_prime":0.1111111111111111,"asset_growth_3y":0.1111111111111111,"chs_12m":0.1111111111111111,"current_ratio":0.1111111111111111,"gross_margin_stability_5y":0.1111111111111111,"gross_profitability":0.1111111111111111,"net_share_issuance":0.1111111111111111,"revenue_cagr_3y":0.1111111111111111},"method":"sqrt(w'Rw)"},"peer_count":497,"peer_group":"business_equipment","percentile":0.6612903225806451,"reason":null,"sampling_standard_deviation":0.02206730629434241,"sleeve_scores":{"growth_and_financing":0.41393771758295356,"profitability":0.39310828625796024,"solvency":0.8084713997382837},"status":"resolved","ticker":"TEAD"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":null},{"date":"2022-03-21","grade":null,"percentile":null,"stratum":"Q4"},{"date":"2024-03-21","grade":"C","percentile":0.4543147208121827,"stratum":"Q4"},{"date":"2025-03-21","grade":"D/E","percentile":0.8122171945701357,"stratum":"Q3"},{"date":"2026-03-21","grade":"C/D","percentile":0.5856236786469344,"stratum":"Q4"},{"date":"2026-04-21","grade":"C","percentile":0.5755693581780539,"stratum":"Q4"},{"date":"2026-05-21","grade":"C/D","percentile":0.578838174273859,"stratum":"Q4"},{"date":"2026-08-21","grade":"D","percentile":0.6422764227642277,"stratum":"Q4"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"C","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.5882886972310486,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"D","peer_count":497,"peer_group":"business_equipment","peer_policy":"auto","percentile":0.6612903225806451,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"C","peer_count":1219,"peer_group":"exchange:Nasdaq","peer_policy":"exchange","percentile":0.5821018062397373,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"D","peer_count":497,"peer_group":"business_equipment","peer_policy":"auto","percentile":0.6451612903225806,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":7,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":7353000,"cash":88016000,"debt":607386000,"ebit":-399019000,"free_cash_flow":1998000.0,"market_equity":53886806.519,"price":{"close":0.5495,"date":"2026-10-08","volume":379867},"sales":1300461000,"shares":{"accession":"0001454938-26-000054","concept":"shares_outstanding","end":"2026-07-31","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":98065162}},"metrics":[{"detail":null,"inputs":[{"accession":"0001454938-26-000015","concept":"operating_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":-399019000},{"accession":"0001454938-26-000054","concept":"total_debt","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":607386000},{"accession":"0001454938-26-000054","concept":"cash","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":88016000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":573256806.519,"market_equity":53886806.519,"price":{"close":0.5495,"date":"2026-10-08","volume":379867},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":-0.6960562795982692},{"detail":null,"inputs":[{"accession":"0001454938-26-000015","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":7606000},{"accession":"0001454938-26-000015","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":5608000}],"market_inputs":{"current_split_factor":1.0,"market_equity":53886806.519,"price":{"close":0.5495,"date":"2026-10-08","volume":379867},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.03707772141397029},{"detail":null,"inputs":[{"accession":"0001454938-26-000054","concept":"book_equity","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":7353000}],"market_inputs":{"current_split_factor":1.0,"market_equity":53886806.519,"price":{"close":0.5495,"date":"2026-10-08","volume":379867},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":0.1364526954739357},{"detail":null,"inputs":[{"accession":"0001454938-26-000015","concept":"revenue","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":1300461000}],"market_inputs":{"current_split_factor":1.0,"market_equity":53886806.519,"price":{"close":0.5495,"date":"2026-10-08","volume":379867},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":24.133198532399007},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.6957575757575757},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.6805232558139536},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":-1.4728283340147978},{"detail":"a share count from five years earlier is required","inputs":[{"accession":"0001454938-26-000015","concept":"shares_outstanding","end":"2026-02-28","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":95980437}],"market_inputs":{"current_split_factor":1.0,"market_equity":53886806.519,"price":{"close":0.5495,"date":"2026-10-08","volume":379867},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-02-28","reason":"insufficient_history","status":"unresolved","unit":"log_growth","value":null}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T15:54:47.694305027Z","enterprise_value":574286490.72,"feeds_grade":false,"market_equity":54916490.720000006,"metrics":{"book_to_price":0.1338942074337994,"ebit_to_enterprise_value":-0.6948082645993258,"fcf_yield":0.03638251413745834,"sales_to_price":23.680701059916522},"predictive_claim":false,"price":0.56,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":null,"bid":0.4697,"daily_bar":{"c":0.56,"h":0.56,"l":0.5419,"n":11,"o":0.5419,"t":"2026-10-08T04:00:00Z","v":478,"vw":0.549229},"day_change":0.02510000000000001,"day_change_percent":0.04692465881473174,"feed":"iex","feeds_grade":false,"minute_bar":{"c":0.56,"h":0.56,"l":0.56,"n":1,"o":0.56,"t":"2026-10-08T15:54:00Z","v":100,"vw":0.56},"previous_close":0.5349,"price":0.56,"price_timestamp":"2026-10-08T15:54:47.694305027Z","quoted_spread":null,"quoted_spread_percent":null,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"TEAD"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"book_equity":[{"accession":"0001454938-26-000054","concept":"book_equity","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":7353000}],"cash_and_short_term_investments":[{"accession":"0001454938-26-000054","concept":"cash","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":88016000},{"accession":"0001454938-26-000054","concept":"short_term_investments","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"ShortTermInvestments","unit":"USD","value":2995000}],"liabilities":[{"accession":"0001454938-26-000054","concept":"liabilities","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1154891000},{"accession":"0001454938-26-000037","concept":"liabilities","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000037/0001454938-26-000037-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1151503000},{"accession":"0001454938-26-000054","concept":"liabilities","end":"2025-12-31","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1232537000},{"accession":"0001454938-25-000138","concept":"liabilities","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000138/0001454938-25-000138-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1192767000}],"net_income":[{"accession":"0001454938-26-000054","concept":"net_income","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":-42479000},{"accession":"0001454938-26-000054","concept":"net_income","end":"2026-03-31","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetIncomeLoss","unit":"USD","value":-38786000},{"accession":"0001454938-26-000015","concept":"net_income","end":"2025-12-31","filed":"2026-03-16","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000015/0001454938-26-000015-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-517070000},{"accession":"0001454938-25-000138","concept":"net_income","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000138/0001454938-25-000138-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":-88846000},{"accession":"0001454938-25-000138","concept":"net_income","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000138/0001454938-25-000138-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"NetIncomeLoss","unit":"USD","value":-19690000}],"shares_outstanding":[{"accession":"0001454938-26-000054","concept":"shares_outstanding","end":"2026-06-30","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":98065162},{"accession":"0001454938-26-000037","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-05-08","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000037/0001454938-26-000037-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":96991430},{"accession":"0001454938-26-000054","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-08-07","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493826000054/0001454938-26-000054-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":95980437},{"accession":"0001454938-25-000138","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-11-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1454938/000145493825000138/0001454938-25-000138-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":95469264}]},"conditional_failure_probability":0.022770293494340187,"contributions":{"cashmta":-0.16052201732490204,"exretavg":0.7372438741239086,"mb":0.3366135562498124,"nimtaavg":1.455297690740673,"price":0.006899431608846052,"rsize":0.6315499565074698,"sigma":1.3889204038309602,"tlmta":1.0087321352360317},"cumulative_probability":false,"detail":null,"fitted_sample":"1963-2003","horizon_months":12,"imputed":false,"inputs":{"cashmta":0.07529175296665198,"exretavg":-0.10341476702537644,"mb":4.488180749997499,"nimtaavg":-0.07181690143805138,"price":-0.5987465051384611,"rsize":-14.034443477943773,"sigma":0.9843518099439831,"tlmta":0.9554204203383072},"log_odds":-3.7592649690271998,"market_receipts":{"benchmark_price_as_of":{"close":773.93,"date":"2026-10-08","volume":40507321},"current_split_factor":1.0,"monthly_excess_returns":[0.021068377796250877,-0.3679517550340736,-0.08011919361934516,-0.39480975400466545,0.22405511709324444,0.18216155508804338,-0.2112141785091318,0.24870826050890182,-0.05937794344344866,-0.006604241551698927,-0.7393028217412316,-0.13229291340876298],"nimta_quarters":[{"cover_split_factor":1.0,"market_equity":75206172.7378,"period_end":"2026-06-30","period_split_factor":1.0,"price":{"close":0.7669,"date":"2026-06-30","volume":415318},"share_fact_end":"2026-06-30","split_adjusted_shares":98065162.0},{"cover_split_factor":1.0,"market_equity":63878555.79799999,"period_end":"2026-03-31","period_split_factor":1.0,"price":{"close":0.6586,"date":"2026-03-31","volume":142538},"share_fact_end":"2026-03-31","split_adjusted_shares":96991430.0},{"cover_split_factor":1.0,"market_equity":67560629.60429999,"period_end":"2025-12-31","period_split_factor":1.0,"price":{"close":0.7039,"date":"2025-12-31","volume":1049244},"share_fact_end":"2025-12-31","split_adjusted_shares":95980437.0},{"cover_split_factor":1.0,"market_equity":157524285.6,"period_end":"2025-09-30","period_split_factor":1.0,"price":{"close":1.65,"date":"2025-09-30","volume":527311},"share_fact_end":"2025-09-30","split_adjusted_shares":95469264.0}],"price_as_of":{"close":0.5495,"date":"2026-10-08","volume":379867},"sigma":0.9843518099439831,"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":0.07529175296665198,"exretavg":-0.10341476702537644,"mb":4.488180749997499,"nimtaavg":-0.07181690143805138,"price":-0.11895571739389744,"rsize":-14.034443477943773,"sigma":0.9843518099439831,"tlmta":0.7123814514378755}}},"schema_version":1,"status":"analyzed"}