Sorry for my bad maths but wouldn't that be 75m npbt?
I am expecting like you for this to be a scaleable business but not as scalable as you so just fyi my rough back of the envelope numbers were 60m npbt so 40m npat......nice numbers but surely no justifying a 2.65b valuation