Take the statutory profit figure on page 7 and minus the tax offset that will give you the true profit figure.
And without that $6m tax offset added into the EBITDA on page 7...my guess is true EBITDA from the business is between $2.5m and $3m which is reflected on the graph a couple pages later...
My original comment was wrong but still shows that the business is not as profitable as they are leading on