Ann: FY21 Guidance and Trading Update, page-9

The numbers in the announcement is slightly misleading. The FY21 Guidance and Proforma results are comparing apples with oranges. See footnote 1 and 2.
Why would they not just provide Proforma results as the same as Guidance (i.e. assume from 1 Jan 2021) or vice versa.

Regardless, we can still use the pro forma EBITDA number as a baseline for FY22 and some positive highlights pointed out in the announcement.