{"as_of":"2026-10-09","company":{"cik":1990354,"exchange":"Nasdaq","has_companyfacts":true,"name":"Waystar Holding Corp.","reason":null,"sector":"business_equipment","sic":7373,"sic_description":"Services-Computer Integrated Systems Design","status":"eligible","ticker":"WAY"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":234,"latest_filed":"2026-02-17"},"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":5785100000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001990354-26-000011","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001990354-26-000011","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","form":"10-K","tag":"us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax"}},"revenue":1099278000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":5785100000,"assets_max":null,"assets_min":2670000000,"id":"Q5","label":"over $2.67B assets","receipt":{"accession":"0001990354-26-000011","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":7,"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":"0001990354-26-000035","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":144324000},{"accession":"0001990354-26-000025","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-04-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000025/0001990354-26-000025-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":84913000}],"method":"ytd_difference","unit":"USD","value":59411000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001990354-26-000025","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-04-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000025/0001990354-26-000025-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":84913000}],"method":"direct","unit":"USD","value":84913000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001990354-26-000011","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":309673000},{"accession":"0001990354-25-000031","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035425000031/0001990354-25-000031-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":243039000}],"method":"annual_less_ytd_q3","unit":"USD","value":66634000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001990354-25-000031","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035425000031/0001990354-25-000031-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":243039000},{"accession":"0001990354-26-000035","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":161009000}],"method":"ytd_difference","unit":"USD","value":82030000}],"cash_input":{"accession":"0001990354-26-000035","concept":"cash","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":12645000},"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":292988000.0},"filing_gap":{"ceased":false,"days":72,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001990354-26-000035","last_filing_date":"2026-07-29","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-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":51754533.599999994,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001990354-26-000011","concept":"net_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":112089000},{"accession":"0001990354-26-000011","concept":"assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":4577004000}],"metric":0.024489600620842805,"name":"positive_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001990354-26-000011","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":309673000}],"metric":309673000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"detail":"two income years and three asset years are required","inputs":[{"accession":"0001990354-26-000011","concept":"net_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":112089000},{"accession":"0001990354-26-000011","concept":"net_income","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":-19125000},{"accession":"0001990354-26-000011","concept":"assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":4577004000}],"metric":null,"name":"improving_roa","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""},{"inputs":[{"accession":"0001990354-26-000011","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":309673000},{"accession":"0001990354-26-000011","concept":"net_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":112089000}],"metric":197584000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"detail":"two debt years and three asset years are required","inputs":[{"accession":"0001990354-26-000011","concept":"long_term_debt","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":1458709000},{"accession":"0001990354-26-000011","concept":"long_term_debt","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtNoncurrent","unit":"USD","value":1220622000},{"accession":"0001990354-26-000011","concept":"assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":5785100000},{"accession":"0001990354-26-000011","concept":"assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":4577004000}],"metric":null,"name":"declining_long_term_leverage","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""},{"inputs":[{"accession":"0001990354-26-000011","concept":"current_assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":308412000},{"accession":"0001990354-26-000011","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":218063000},{"accession":"0001990354-26-000011","concept":"current_assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":371041000},{"accession":"0001990354-26-000011","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":145633000}],"metric":-1.1334558481629189,"name":"improving_current_ratio","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001990354-26-000011","concept":"shares_outstanding","end":"2026-02-11","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":191681592},{"accession":"0001410578-25-000148","concept":"shares_outstanding","end":"2025-02-12","filed":"2025-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":172151839}],"metric":0.11344492811372175,"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":""},{"detail":"two revenue years and two beginning-asset observations are required","inputs":[{"accession":"0001990354-26-000011","concept":"revenue","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1099278000},{"accession":"0001990354-26-000011","concept":"revenue","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":943549000},{"accession":"0001990354-26-000011","concept":"assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":4577004000}],"metric":null,"name":"improving_asset_turnover","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""}],"coverage":{"resolved":5,"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":"0001990354-26-000011","concept":"operating_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":249305000},{"accession":"0001990354-26-000011","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":171763000},{"accession":"0001990354-26-000011","concept":"income_tax","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":59674000},{"accession":"0001990354-26-000011","concept":"total_debt","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":1481246000},{"accession":"0001990354-26-000011","concept":"book_equity","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":3878826000},{"accession":"0001990354-26-000011","concept":"cash","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":61355000},{"accession":"0001410578-25-000148","concept":"total_debt","end":"2024-12-31","filed":"2025-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":1243545000},{"accession":"0001990354-26-000011","concept":"book_equity","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":3079786000},{"accession":"0001990354-26-000011","concept":"cash","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":182133000}],"name":"roic","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.03446880906752871},{"direction":"lower","inputs":[{"accession":"0001990354-26-000011","concept":"net_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":112089000},{"accession":"0001990354-26-000011","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":309673000},{"accession":"0001990354-26-000011","concept":"assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":5785100000},{"accession":"0001990354-26-000011","concept":"assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":4577004000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.038135884372517394},{"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":"0001990354-26-000011","concept":"current_assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":308412000},{"accession":"0001990354-26-000011","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":218063000},{"accession":"0001990354-26-000011","concept":"retained_earnings","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":-108811000},{"accession":"0001990354-26-000011","concept":"operating_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":249305000},{"accession":"0001990354-26-000011","concept":"book_equity","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":3878826000},{"accession":"0001990354-26-000011","concept":"assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":5785100000},{"accession":"0001990354-26-000011","concept":"liabilities","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1906274000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":2.4672348750197814},{"direction":"lower","inputs":[{"accession":"0001990354-26-000011","concept":"total_debt","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":1481246000},{"accession":"0001990354-26-000011","concept":"cash","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":61355000},{"accession":"0001990354-26-000011","concept":"operating_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":249305000},{"accession":"0001990354-26-000011","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":140548000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":3.6421189525282607},{"detail":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"interest_coverage","period_end":null,"reason":"missing_input","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001990354-26-000011","concept":"current_assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":308412000},{"accession":"0001990354-26-000011","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":218063000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":1.414325217941604},{"detail":"four annual observations are required; found 2","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001990354-26-000011","concept":"revenue","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1099278000},{"accession":"0001990354-26-000011","concept":"revenue","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":943549000}],"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 2","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":"0001990354-26-000011","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD","value":26481000},{"accession":"0001990354-26-000011","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":140548000},{"accession":"0001990354-26-000011","concept":"operating_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":249305000},{"accession":"0001990354-26-000011","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":171763000},{"accession":"0001990354-26-000011","concept":"income_tax","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":59674000},{"accession":"0001990354-26-000011","concept":"current_assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":308412000},{"accession":"0001990354-26-000011","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":218063000},{"accession":"0001990354-26-000011","concept":"current_assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":371041000},{"accession":"0001990354-26-000011","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":145633000}],"name":"reinvestment_rate","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"ratio","value":-1.5312802759242892},{"detail":"four annual observations are required; found 2","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001990354-26-000011","concept":"assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":5785100000},{"accession":"0001990354-26-000011","concept":"assets","end":"2024-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":4577004000}],"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":"0001990354-26-000011","concept":"shares_outstanding","end":"2026-02-11","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":191681592},{"accession":"0001410578-25-000148","concept":"shares_outstanding","end":"2025-02-12","filed":"2025-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":172151839}],"name":"net_share_issuance","period_end":"2026-02-11","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":0.11344492811372175}],"facts":[{"accession":"0001990354-26-000011","concept":"revenue","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1099278000},{"concept":"gross_profit","detail":"no matching annual XBRL fact","reason":"missing_input"},{"accession":"0001990354-26-000011","concept":"net_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":112089000},{"accession":"0001990354-26-000011","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":309673000},{"accession":"0001990354-26-000011","concept":"assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":5785100000},{"accession":"0001990354-26-000011","concept":"liabilities","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1906274000},{"accession":"0001990354-26-000011","concept":"cash","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":61355000},{"accession":"0001990354-26-000011","concept":"shares_outstanding","end":"2026-02-11","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":191681592}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is 11.3%","inputs":[{"accession":"0001990354-26-000011","concept":"shares_outstanding","end":"2026-02-11","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":191681592},{"accession":"0001410578-25-000148","concept":"shares_outstanding","end":"2025-02-12","filed":"2025-02-18","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000141057825000148/0001410578-25-000148-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":172151839}],"name":"dilution","status":"resolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0001990354-26-000035","concept":"cash","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":12645000}],"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":"7 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":"0001990354-26-000011","concept":"revenue","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1099278000},{"accession":"0001990354-26-000011","concept":"assets","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":5785100000}],"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 -1,419,891,000 USD; Altman Z is not used","inputs":[{"accession":"0001990354-26-000011","concept":"cash","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":61355000},{"accession":"0001990354-26-000011","concept":"total_debt","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":1481246000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":0.476633028006998,"coverage":{"resolved":7,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":621,"peer_group":"business_equipment","percentile":0.7112903225806452,"raw_value":-0.038135884372517394},"altman_z_double_prime":{"direction":"higher","peer_count":566,"peer_group":"business_equipment","percentile":0.415929203539823,"raw_value":2.4672348750197814},"current_ratio":{"direction":"higher","peer_count":666,"peer_group":"business_equipment","percentile":0.6646616541353384,"raw_value":1.414325217941604},"net_debt_to_ebitda":{"direction":"lower","peer_count":147,"peer_group":"business_equipment","percentile":0.7945205479452054,"raw_value":3.6421189525282607},"net_share_issuance":{"direction":"lower","peer_count":407,"peer_group":"business_equipment","percentile":0.7955665024630542,"raw_value":0.11344492811372175},"reinvestment_rate":{"direction":"higher","peer_count":226,"peer_group":"business_equipment","percentile":0.8088888888888889,"raw_value":-1.5312802759242892},"roic":{"direction":"higher","peer_count":136,"peer_group":"business_equipment","percentile":0.7111111111111111,"raw_value":0.03446880906752871}},"grade":"E","normalization":{"correlation_standard_deviation":0.4465109145557467,"factor_weights":{"accruals":0.16666666666666666,"altman_z_double_prime":0.1111111111111111,"current_ratio":0.1111111111111111,"net_debt_to_ebitda":0.1111111111111111,"net_share_issuance":0.16666666666666666,"reinvestment_rate":0.16666666666666666,"roic":0.16666666666666666},"method":"sqrt(w'Rw)"},"peer_count":497,"peer_group":"business_equipment","percentile":0.9516129032258065,"reason":null,"sampling_standard_deviation":0.02206730629434241,"sleeve_scores":{"growth_and_financing":0.8022276956759715,"profitability":0.7112007168458782,"solvency":0.6250371352067889},"status":"resolved","ticker":"WAY"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":null},{"date":"2025-02-21","grade":null,"percentile":null,"stratum":"Q5"},{"date":"2026-02-21","grade":"E","percentile":0.9623059866962306,"stratum":"Q5"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"E","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.9373581479800273,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"E","peer_count":497,"peer_group":"business_equipment","peer_policy":"auto","percentile":0.9516129032258065,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"E","peer_count":1219,"peer_group":"exchange:Nasdaq","peer_policy":"exchange","percentile":0.9022988505747126,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"E","peer_count":497,"peer_group":"business_equipment","peer_policy":"auto","percentile":0.9334677419354839,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":7,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":3986242000,"cash":12645000,"debt":1481246000,"ebit":249305000,"free_cash_flow":283192000.0,"market_equity":5077498055.68,"price":{"close":26.48,"date":"2026-10-08","volume":2085964},"sales":1099278000,"shares":{"accession":"0001990354-26-000035","concept":"shares_outstanding","end":"2026-07-23","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":191748416}},"metrics":[{"detail":null,"inputs":[{"accession":"0001990354-26-000011","concept":"operating_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":249305000},{"accession":"0001990354-26-000011","concept":"total_debt","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":1481246000},{"accession":"0001990354-26-000035","concept":"cash","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":12645000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":6546099055.68,"market_equity":5077498055.68,"price":{"close":26.48,"date":"2026-10-08","volume":2085964},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.03808451382715939},{"detail":null,"inputs":[{"accession":"0001990354-26-000011","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":309673000},{"accession":"0001990354-26-000011","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquireProductiveAssets","unit":"USD","value":26481000}],"market_inputs":{"current_split_factor":1.0,"market_equity":5077498055.68,"price":{"close":26.48,"date":"2026-10-08","volume":2085964},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.05577392583798316},{"detail":null,"inputs":[{"accession":"0001990354-26-000035","concept":"book_equity","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":3986242000}],"market_inputs":{"current_split_factor":1.0,"market_equity":5077498055.68,"price":{"close":26.48,"date":"2026-10-08","volume":2085964},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":0.7850799658191391},{"detail":null,"inputs":[{"accession":"0001990354-26-000011","concept":"revenue","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","value":1099278000}],"market_inputs":{"current_split_factor":1.0,"market_equity":5077498055.68,"price":{"close":26.48,"date":"2026-10-08","volume":2085964},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.21649993519353106},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.3095991561181435},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.331650681474003},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":-0.6533808037169683},{"detail":"a share count from five years earlier is required","inputs":[{"accession":"0001990354-26-000011","concept":"shares_outstanding","end":"2026-02-11","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":191681592}],"market_inputs":{"current_split_factor":1.0,"market_equity":5077498055.68,"price":{"close":26.48,"date":"2026-10-08","volume":2085964},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-02-11","reason":"insufficient_history","status":"unresolved","unit":"log_growth","value":null}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:58.334435013Z","enterprise_value":6546099055.68,"feeds_grade":false,"market_equity":5077498055.68,"metrics":{"book_to_price":0.7850799658191391,"ebit_to_enterprise_value":0.03808451382715939,"fcf_yield":0.05577392583798316,"sales_to_price":0.21649993519353106},"predictive_claim":false,"price":26.48,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":null,"bid":21.93,"daily_bar":{"c":26.48,"h":26.685,"l":25.78,"n":1848,"o":25.78,"t":"2026-10-08T04:00:00Z","v":87455,"vw":26.456821},"day_change":0.7050000000000018,"day_change_percent":0.02735208535402529,"feed":"iex","feeds_grade":false,"minute_bar":{"c":26.48,"h":26.5,"l":26.48,"n":70,"o":26.495,"t":"2026-10-08T19:59:00Z","v":3921,"vw":26.495577},"previous_close":25.775,"price":26.48,"price_timestamp":"2026-10-08T19:59:58.334435013Z","quoted_spread":null,"quoted_spread_percent":null,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"WAY"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"liabilities":[{"accession":"0001990354-26-000035","concept":"liabilities","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1882519000},{"accession":"0001990354-26-000025","concept":"liabilities","end":"2026-03-31","filed":"2026-04-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000025/0001990354-26-000025-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1901555000},{"accession":"0001990354-26-000035","concept":"liabilities","end":"2025-12-31","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1906274000},{"accession":"0001990354-25-000031","concept":"liabilities","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035425000031/0001990354-25-000031-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":1523760000}],"net_income":[{"accession":"0001990354-26-000035","concept":"net_income","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":40867000},{"accession":"0001990354-26-000025","concept":"net_income","end":"2026-03-31","filed":"2026-04-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000025/0001990354-26-000025-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetIncomeLoss","unit":"USD","value":43283000},{"accession":"0001990354-26-000011","concept":"net_income","end":"2025-12-31","filed":"2026-02-17","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000011/0001990354-26-000011-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":112089000},{"accession":"0001990354-25-000031","concept":"net_income","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035425000031/0001990354-25-000031-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":92101000},{"accession":"0001990354-25-000031","concept":"net_income","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035425000031/0001990354-25-000031-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"NetIncomeLoss","unit":"USD","value":30648000}],"shares_outstanding":[{"accession":"0001990354-26-000035","concept":"shares_outstanding","end":"2026-06-30","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":191923976},{"accession":"0001990354-26-000025","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-04-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000025/0001990354-26-000025-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":191685290},{"accession":"0001990354-26-000035","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-07-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035426000035/0001990354-26-000035-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":191587193},{"accession":"0001990354-25-000031","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/1990354/000199035425000031/0001990354-25-000031-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":174667840}]},"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"}