Ready to pop, page-184

I am trying to perform financial forecast for H1 FY19 using some figures available from  FY18 annual report. 
My assumption based on the total revenue in the low to mid $120m.
I haven't reduced much in the employee expenses or copyright costs. Overall Profit/Loss statement looks very healthy to me. 
Even if revenue in the low $120M, they still able to make profit by reduction of employee expenses.

Apologies that I am not a financial guru so please point of any errors in my estimate.