The report has internal inconsistencies. The March 4 backlog varies between pp. 3 and 20; the FY27/FY28 SG&A and D&A lines on p. 15 do not reconcile cleanly to the displayed EBIT-to-EBITDA bridge. Some EPS entries also differ from the main tear sheet. This site uses p. 9 for its selected baseline table and does not import the inconsistent expense lines.
The report’s $2.2M “debt” input is described on p. 14 as operating leases and equipment financing, without a detailed split. Lease treatment should be consistent with the earnings multiple; it is not a clean bank-debt figure. The interactive model uses an explicit, editable net-cash assumption, with no claim that it is a freshly verified balance-sheet value. R · 8, 9, 14–15