EBITDA Bridge · A

EBITDA Bridge · Cyber Risk

At-Risk EBITDA

-$5.4M

P10 – P90 Confidence Band $4.2M – $6.9M

Net Protected EBITDA $36.6M

Baseline EBITDA

$42.0M

At-Risk Amount

-$5.4M

Cyber Protected

+$0.8M

Net Protected

$36.6M

Updated 14m ago FAIR engine v4.2 10,000 Monte Carlo simulations Source: Production