{
  "research_sha": "4c73b5cc7f34be7a2a8e491ee6d35e8e9f7e9143",
  "scenarios": [
    {
      "mean_ebit": 23.03,
      "10x": 3127,
      "8x": 2660
    },
    {
      "mean_ebit": 21.73,
      "10x": 2994,
      "8x": 2554
    },
    {
      "mean_ebit": 17.37,
      "10x": 2552,
      "8x": 2200
    },
    {
      "mean_ebit": 26.32,
      "10x": 3459,
      "8x": 2926
    }
  ],
  "net_cash": 78.18,
  "fy26_fixed_base_gap": 7.88,
  "q4_run_rate_residual": 4.86
}