{
  "currency": "USD",
  "annual": [
    {
      "case": "low",
      "year": 1,
      "programmes_signed": 3,
      "audits_signed": 2,
      "programme_starts": 1,
      "audits_delivered": 2,
      "programme_revenue": 416666.6666666667,
      "audit_revenue": 220000,
      "licence_revenue": 0.0,
      "revenue": 636666.6666666666,
      "cogs": 752499.9999999999,
      "gross_profit": -115833.33333333337,
      "opex": 1395000.0,
      "ebitda": -1510833.3333333335,
      "net_cash": -1725500.0000000005,
      "human_completes": 11680.0,
      "gross_margin": -0.18193717277486918,
      "ebitda_margin": -2.37303664921466,
      "exit_active": 1.0,
      "exit_arr": 500000.0,
      "closing_cash": -1725500.0000000005,
      "closing_ar": 375000.0,
      "closing_deferred": 333333.3333333334,
      "closing_prepaid": 173000.0,
      "closing_wip": 0.0,
      "peak_research_leads": 2,
      "peak_delivery_engineering_fte": 0.2,
      "peak_client_management_fte": 0.2
    },
    {
      "case": "low",
      "year": 2,
      "programmes_signed": 6,
      "audits_signed": 4,
      "programme_starts": 7,
      "audits_delivered": 3,
      "programme_revenue": 2395833.333333333,
      "audit_revenue": 330000,
      "licence_revenue": 0.0,
      "revenue": 2725833.3333333335,
      "cogs": 2990208.333333333,
      "gross_profit": -264375.0,
      "opex": 1438000.0000000002,
      "ebitda": -1702375.0000000002,
      "net_cash": -2267791.6666666665,
      "human_completes": 50720.0,
      "gross_margin": -0.09698868847447263,
      "ebitda_margin": -0.624533781718129,
      "exit_active": 7.75,
      "exit_arr": 3875000.0,
      "closing_cash": -3993291.666666666,
      "closing_ar": 703750.0,
      "closing_deferred": 492500.00000000006,
      "closing_prepaid": 521750.0,
      "closing_wip": 47083.333333333336,
      "peak_research_leads": 5,
      "peak_delivery_engineering_fte": 1.55,
      "peak_client_management_fte": 1.55
    },
    {
      "case": "low",
      "year": 3,
      "programmes_signed": 10,
      "audits_signed": 6,
      "programme_starts": 9,
      "audits_delivered": 6,
      "programme_revenue": 5463541.666666667,
      "audit_revenue": 660000,
      "licence_revenue": 0.0,
      "revenue": 6123541.666666667,
      "cogs": 6650697.916666667,
      "gross_profit": -527156.2500000001,
      "opex": 1875999.9999999993,
      "ebitda": -2403156.2500000005,
      "net_cash": -3154072.916666667,
      "human_completes": 102720.0,
      "gross_margin": -0.08608682339332496,
      "ebitda_margin": -0.3924454802163781,
      "exit_active": 14.8125,
      "exit_arr": 7406250.0,
      "closing_cash": -7147364.583333334,
      "closing_ar": 1305312.5,
      "closing_deferred": 872708.3333333335,
      "closing_prepaid": 1051312.5,
      "closing_wip": 47083.33333333333,
      "peak_research_leads": 9,
      "peak_delivery_engineering_fte": 2.9625000000000004,
      "peak_client_management_fte": 2.9625000000000004
    },
    {
      "case": "mid",
      "year": 1,
      "programmes_signed": 5,
      "audits_signed": 4,
      "programme_starts": 3,
      "audits_delivered": 3,
      "programme_revenue": 937500.0,
      "audit_revenue": 330000,
      "licence_revenue": 0.0,
      "revenue": 1267500.0,
      "cogs": 975000.0,
      "gross_profit": 292500.0,
      "opex": 1585000.0,
      "ebitda": -1292500.0,
      "net_cash": -1598450.0,
      "human_completes": 20000.0,
      "gross_margin": 0.23076923076923078,
      "ebitda_margin": -1.0197238658777121,
      "exit_active": 3.0,
      "exit_arr": 2250000.0,
      "closing_cash": -1598450.0,
      "closing_ar": 617500.0,
      "closing_deferred": 617500.0,
      "closing_prepaid": 258866.66666666674,
      "closing_wip": 47083.333333333336,
      "peak_research_leads": 3,
      "peak_delivery_engineering_fte": 0.6000000000000001,
      "peak_client_management_fte": 0.6000000000000001
    },
    {
      "case": "mid",
      "year": 2,
      "programmes_signed": 14,
      "audits_signed": 8,
      "programme_starts": 13,
      "audits_delivered": 7,
      "programme_revenue": 7296875.0,
      "audit_revenue": 770000,
      "licence_revenue": 729687.5,
      "revenue": 8796562.5,
      "cogs": 5386796.875,
      "gross_profit": 3409765.6250000005,
      "opex": 2238000.0000000005,
      "ebitda": 1171765.625,
      "net_cash": -399284.3750000006,
      "human_completes": 103072.0,
      "gross_margin": 0.3876247824079009,
      "ebitda_margin": 0.1332072187289069,
      "exit_active": 15.549999999999999,
      "exit_arr": 11662500.0,
      "closing_cash": -1997734.375000001,
      "closing_ar": 2546875.0,
      "closing_deferred": 1644375.0,
      "closing_prepaid": 833250.0000000002,
      "closing_wip": 141250.0,
      "peak_research_leads": 10,
      "peak_delivery_engineering_fte": 3.11,
      "peak_client_management_fte": 3.11
    },
    {
      "case": "mid",
      "year": 3,
      "programmes_signed": 28,
      "audits_signed": 12,
      "programme_starts": 26,
      "audits_delivered": 12,
      "programme_revenue": 20702343.75,
      "audit_revenue": 1320000,
      "licence_revenue": 2070234.375,
      "revenue": 24092578.125,
      "cogs": 14293652.343750002,
      "gross_profit": 9798925.781250002,
      "opex": 3106000.0000000005,
      "ebitda": 6692925.78125,
      "net_cash": 4086704.947916667,
      "human_completes": 261379.2,
      "gross_margin": 0.40671968480957255,
      "ebitda_margin": 0.2778003145418876,
      "exit_active": 39.2175,
      "exit_arr": 29413125.0,
      "closing_cash": 2088970.572916666,
      "closing_ar": 5966468.75,
      "closing_deferred": 3561093.75,
      "closing_prepaid": 1936595.833333333,
      "closing_wip": 141250.0,
      "peak_research_leads": 23,
      "peak_delivery_engineering_fte": 7.843500000000001,
      "peak_client_management_fte": 7.843500000000001
    },
    {
      "case": "high",
      "year": 1,
      "programmes_signed": 8,
      "audits_signed": 6,
      "programme_starts": 5,
      "audits_delivered": 5,
      "programme_revenue": 1666666.6666666667,
      "audit_revenue": 550000,
      "licence_revenue": 0.0,
      "revenue": 2216666.6666666665,
      "cogs": 1287500.0,
      "gross_profit": 929166.6666666667,
      "opex": 1970000.0,
      "ebitda": -1040833.3333333335,
      "net_cash": -1379383.3333333337,
      "human_completes": 30240.0,
      "gross_margin": 0.41917293233082714,
      "ebitda_margin": -0.4695488721804512,
      "exit_active": 5.0,
      "exit_arr": 5000000.0,
      "closing_cash": -1379383.3333333337,
      "closing_ar": 1360000.0,
      "closing_deferred": 1388333.3333333335,
      "closing_prepaid": 319800.0,
      "closing_wip": 47083.33333333333,
      "peak_research_leads": 4,
      "peak_delivery_engineering_fte": 1.0,
      "peak_client_management_fte": 1.0
    },
    {
      "case": "high",
      "year": 2,
      "programmes_signed": 24,
      "audits_signed": 12,
      "programme_starts": 23,
      "audits_delivered": 11,
      "programme_revenue": 16833333.33333333,
      "audit_revenue": 1210000,
      "licence_revenue": 4208333.333333332,
      "revenue": 22251666.66666666,
      "cogs": 9044749.999999998,
      "gross_profit": 13206916.666666664,
      "opex": 2887999.9999999995,
      "ebitda": 10318916.666666664,
      "net_cash": 6683866.666666667,
      "human_completes": 176352.0,
      "gross_margin": 0.593524829600779,
      "ebitda_margin": 0.4637367987416673,
      "exit_active": 27.499999999999993,
      "exit_arr": 27499999.999999993,
      "closing_cash": 5304483.333333334,
      "closing_ar": 6226250.0,
      "closing_deferred": 3635000.000000003,
      "closing_prepaid": 1241100.0,
      "closing_wip": 141250.0,
      "peak_research_leads": 16,
      "peak_delivery_engineering_fte": 5.499999999999999,
      "peak_client_management_fte": 5.499999999999999
    },
    {
      "case": "high",
      "year": 3,
      "programmes_signed": 50,
      "audits_signed": 20,
      "programme_starts": 45,
      "audits_delivered": 18,
      "programme_revenue": 48733333.33333332,
      "audit_revenue": 1980000,
      "licence_revenue": 12183333.33333333,
      "revenue": 62896666.66666665,
      "cogs": 24629566.666666664,
      "gross_profit": 38267099.999999985,
      "opex": 4466000.000000001,
      "ebitda": 33801099.999999985,
      "net_cash": 27586058.333333332,
      "human_completes": 459212.80000000005,
      "gross_margin": 0.6084122105040012,
      "ebitda_margin": 0.5374068578091048,
      "exit_active": 69.74999999999999,
      "exit_arr": 69749999.99999999,
      "closing_cash": 32890541.666666668,
      "closing_ar": 15623958.333333334,
      "closing_deferred": 8659166.666666683,
      "closing_prepaid": 2941350.0000000033,
      "closing_wip": 282499.99999999994,
      "peak_research_leads": 40,
      "peak_delivery_engineering_fte": 13.949999999999998,
      "peak_client_management_fte": 13.949999999999998
    }
  ],
  "funding": {
    "low": 8576837.5,
    "mid": 2892243.7500000005,
    "high": 2176760.0000000005
  },
  "pilot": {
    "annual_anchor_acv": 600000,
    "contracted_first_year_value": 810000,
    "six_month_recognized_revenue": 410000.0,
    "six_month_cash_outlay": 1287300.0,
    "six_month_cash_receipts": 255000.0,
    "funding_with_contingency": 1238760.0,
    "closing_ar": 255000.0,
    "closing_deferred": 100000.0,
    "closing_fieldwork_prepaid": 60133.33333333336,
    "closing_audit_wip": 0.0
  },
  "sensitivities": [
    {
      "case": "low",
      "stress": "base",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1510833.3333333335,
      "y3_revenue": 6123541.666666667,
      "y3_ebitda": -2403156.2500000005,
      "funding_with_contingency": 8576837.5
    },
    {
      "case": "low",
      "stress": "prices_minus_20pct",
      "y1_revenue": 509333.33333333326,
      "y1_ebitda": -1638166.6666666663,
      "y3_revenue": 4898833.333333332,
      "y3_ebitda": -3627864.583333333,
      "funding_with_contingency": 10749662.5
    },
    {
      "case": "low",
      "stress": "sales_half",
      "y1_revenue": 318333.3333333333,
      "y1_ebitda": -1507916.6666666667,
      "y3_revenue": 3061770.8333333335,
      "y3_ebitda": -1922078.125,
      "funding_with_contingency": 6897818.749999999
    },
    {
      "case": "low",
      "stress": "sales_delay_6m",
      "y1_revenue": 386666.6666666666,
      "y1_ebitda": -1404333.3333333335,
      "y3_revenue": 4320833.333333333,
      "y3_ebitda": -2216958.3333333326,
      "funding_with_contingency": 7618124.999999998
    },
    {
      "case": "low",
      "stress": "no_licence",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1510833.3333333335,
      "y3_revenue": 6123541.666666667,
      "y3_ebitda": -2403156.2500000005,
      "funding_with_contingency": 8576837.5
    },
    {
      "case": "low",
      "stress": "net90",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1510833.3333333335,
      "y3_revenue": 6123541.666666667,
      "y3_ebitda": -2403156.2500000005,
      "funding_with_contingency": 9496337.5
    },
    {
      "case": "low",
      "stress": "model_change_reserve_30pct",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1560833.3333333335,
      "y3_revenue": 6123541.666666667,
      "y3_ebitda": -3058781.25,
      "funding_with_contingency": 9768587.5
    },
    {
      "case": "low",
      "stress": "fieldwork_plus_50pct",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1648333.3333333333,
      "y3_revenue": 6123541.666666667,
      "y3_ebitda": -4206125.0,
      "funding_with_contingency": 12484937.499999998
    },
    {
      "case": "low",
      "stress": "AI_5x",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1577500.0000000002,
      "y3_revenue": 6123541.666666667,
      "y3_ebitda": -3277322.916666666,
      "funding_with_contingency": 10165837.5
    },
    {
      "case": "low",
      "stress": "churn_double_capped",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1510833.3333333335,
      "y3_revenue": 5472500.000000001,
      "y3_ebitda": -2342375.0,
      "funding_with_contingency": 8290650.0
    },
    {
      "case": "low",
      "stress": "four_market_cost_stress",
      "y1_revenue": 636666.6666666666,
      "y1_ebitda": -1828333.3333333335,
      "y3_revenue": 6123541.666666667,
      "y3_ebitda": -7298000.0,
      "funding_with_contingency": 18670974.999999996
    },
    {
      "case": "low",
      "stress": "expanded_audit_18_cells_at_150k",
      "y1_revenue": 716666.6666666665,
      "y1_ebitda": -1681500.0,
      "y3_revenue": 6363541.666666666,
      "y3_ebitda": -2915156.2500000005,
      "funding_with_contingency": 9802437.499999998
    },
    {
      "case": "mid",
      "stress": "base",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1292500.0,
      "y3_revenue": 24092578.125,
      "y3_ebitda": 6692925.78125,
      "funding_with_contingency": 2892243.7500000005
    },
    {
      "case": "mid",
      "stress": "prices_minus_20pct",
      "y1_revenue": 1014000.0,
      "y1_ebitda": -1546000.0,
      "y3_revenue": 19274062.5,
      "y3_ebitda": 1977921.875,
      "funding_with_contingency": 5379791.25
    },
    {
      "case": "mid",
      "stress": "sales_half",
      "y1_revenue": 633750.0,
      "y1_ebitda": -1458749.9999999998,
      "y3_revenue": 12046289.0625,
      "y3_ebitda": 2340962.890625,
      "funding_with_contingency": 3264417.4999999995
    },
    {
      "case": "mid",
      "stress": "sales_delay_6m",
      "y1_revenue": 470000.0,
      "y1_ebitda": -1440000.0,
      "y3_revenue": 15261812.5,
      "y3_ebitda": 3229244.791666667,
      "funding_with_contingency": 3852968.75
    },
    {
      "case": "mid",
      "stress": "no_licence",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1292500.0,
      "y3_revenue": 22022343.75,
      "y3_ebitda": 5140250.000000001,
      "funding_with_contingency": 3023400.0000000005
    },
    {
      "case": "mid",
      "stress": "net90",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1292500.0,
      "y3_revenue": 24092578.125,
      "y3_ebitda": 6692925.78125,
      "funding_with_contingency": 3793191.2500000005
    },
    {
      "case": "mid",
      "stress": "model_change_reserve_30pct",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1347500.0,
      "y3_revenue": 24092578.125,
      "y3_ebitda": 5478388.28125,
      "funding_with_contingency": 3170543.7500000005
    },
    {
      "case": "mid",
      "stress": "fieldwork_plus_50pct",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1443750.0000000002,
      "y3_revenue": 24092578.125,
      "y3_ebitda": 3352947.656249998,
      "funding_with_contingency": 5123297.187500001
    },
    {
      "case": "mid",
      "stress": "AI_5x",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1367500.0,
      "y3_revenue": 24092578.125,
      "y3_ebitda": 5036738.28125,
      "funding_with_contingency": 3271743.7500000005
    },
    {
      "case": "mid",
      "stress": "churn_double_capped",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1292500.0,
      "y3_revenue": 22780312.5,
      "y3_ebitda": 6147203.124999999,
      "funding_with_contingency": 2898412.5000000005
    },
    {
      "case": "mid",
      "stress": "four_market_cost_stress",
      "y1_revenue": 1267500.0,
      "y1_ebitda": -1718750.0,
      "y3_revenue": 24092578.125,
      "y3_ebitda": -3296077.34375,
      "funding_with_contingency": 16575929.062500002
    },
    {
      "case": "mid",
      "stress": "expanded_audit_18_cells_at_150k",
      "y1_revenue": 1387500.0,
      "y1_ebitda": -1548500.0,
      "y3_revenue": 24572578.125,
      "y3_ebitda": 5668925.781250001,
      "funding_with_contingency": 3783443.749999999
    },
    {
      "case": "high",
      "stress": "base",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1040833.3333333335,
      "y3_revenue": 62896666.66666665,
      "y3_ebitda": 33801099.999999985,
      "funding_with_contingency": 2176760.0000000005
    },
    {
      "case": "high",
      "stress": "prices_minus_20pct",
      "y1_revenue": 1773333.3333333335,
      "y1_ebitda": -1484166.6666666665,
      "y3_revenue": 50317333.33333331,
      "y3_ebitda": 21830933.33333332,
      "funding_with_contingency": 2794360.0000000005
    },
    {
      "case": "high",
      "stress": "sales_half",
      "y1_revenue": 1108333.3333333333,
      "y1_ebitda": -1317916.6666666665,
      "y3_revenue": 31448333.333333325,
      "y3_ebitda": 15812549.999999993,
      "funding_with_contingency": 2141780.0000000005
    },
    {
      "case": "high",
      "stress": "sales_delay_6m",
      "y1_revenue": 553333.3333333333,
      "y1_ebitda": -1495333.3333333335,
      "y3_revenue": 38981666.66666665,
      "y3_ebitda": 19599296.66666666,
      "funding_with_contingency": 3140560.0
    },
    {
      "case": "high",
      "stress": "no_licence",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1040833.3333333335,
      "y3_revenue": 50713333.33333332,
      "y3_ebitda": 24663599.99999999,
      "funding_with_contingency": 2139260.0000000005
    },
    {
      "case": "high",
      "stress": "net90",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1040833.3333333335,
      "y3_revenue": 62896666.66666665,
      "y3_ebitda": 33801099.999999985,
      "funding_with_contingency": 3144040.0
    },
    {
      "case": "high",
      "stress": "model_change_reserve_30pct",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1100833.3333333335,
      "y3_revenue": 62896666.66666665,
      "y3_ebitda": 32046699.99999999,
      "funding_with_contingency": 2270360.0000000005
    },
    {
      "case": "high",
      "stress": "fieldwork_plus_50pct",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1205833.3333333335,
      "y3_revenue": 62896666.66666665,
      "y3_ebitda": 28976499.99999999,
      "funding_with_contingency": 2681840.0000000005
    },
    {
      "case": "high",
      "stress": "AI_5x",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1107500.0000000002,
      "y3_revenue": 62896666.66666665,
      "y3_ebitda": 31851766.666666657,
      "funding_with_contingency": 2280760.0
    },
    {
      "case": "high",
      "stress": "churn_double_capped",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1040833.3333333335,
      "y3_revenue": 60625833.33333334,
      "y3_ebitda": 32385625.000000007,
      "funding_with_contingency": 2176760.0000000005
    },
    {
      "case": "high",
      "stress": "four_market_cost_stress",
      "y1_revenue": 2216666.6666666665,
      "y1_ebitda": -1590833.3333333335,
      "y3_revenue": 62896666.66666665,
      "y3_ebitda": 18320899.99999999,
      "funding_with_contingency": 4370260.000000001
    },
    {
      "case": "high",
      "stress": "expanded_audit_18_cells_at_150k",
      "y1_revenue": 2416666.666666667,
      "y1_ebitda": -1467500.0,
      "y3_revenue": 63616666.66666665,
      "y3_ebitda": 32265099.999999985,
      "funding_with_contingency": 2938360.0
    }
  ]
}