Scenarios
Model alternative business outcomes and compare them side by side.
Downside — Demand Shock
Standard
Case
Worst
Revenue
$109.6M
Growth
-5.8%
EBITDA Margin
11.7%
FX Sensitivity ±5%
Standard
Case
Base
Revenue
$126.9M
Growth
+6.9%
EBITDA Margin
25.5%
Upside — EMEA Expansion
Standard
Case
Best
Revenue
$143.8M
Growth
+14.6%
EBITDA Margin
32.9%
Base Case FY26
Active
Standard
Case
Base
Revenue
$128.4M
Growth
+15.0%
EBITDA Margin
31.8%