Can someone explain how to reconcile Virb's FY21 EBITDA of $56m...

Can someone explain how to reconcile Virb's FY21 EBITDA of $56m and today's guidance of $15.4m? Looks Virb is not very good at accounting

https://www.viburnumfunds.com.au/wp-content/uploads/2020/11/3PL-Board-Letter-dated-20.11.2020.pdf

Immediately creates a scale education software business
o The combined business is expected to generate over $110 million in pro forma revenue and ~$38
million of pro forma EBIT for FY21. If 3PL’s capitalisation policy is applied to the combined business this would result in
~$56 million of pro forma EBITDA
o At a price of $1.35 per share the business would have a pro forma market capitalisation of ~$360 million
significantly enhancing broader capital market appeal, and the potential to re-rate in line with peer multiples