HARWELL. GROUP

3-Year Earnings & Equity Scenario Modeller

Josh O'Sullivan
Commencing 1 July 2026
Preset

Scenario Variables

HARWELL. Profit Share

Automation Uplift
FY27 Base GP
FY28 Base GP
FY29 Base GP
FY27 Share Rate
FY28-29 Share Rate

RAI Distributions

FY27 Revenue
FY28 Revenue
FY29 Revenue
EBITDA Margin
Equity Stake

Exit Scenario

Exit Multiple (EBITDA)
FY27 GP Threshold
FY28-29 GP Threshold
3-Year Total Return
$0
incl. exit
HARWELL. Profit Share
$0
3-year cumulative
RAI Distributions
$0
33.3% equity share
RAI Exit Value
$0
per partner

Quarterly Earnings Trajectory

HARWELL.
RAI
Cumulative

Scenario Comparison

Quarterly Breakdown

▾
Period HARWELL. GP Profit Share RAI Revenue RAI Distribution Combined Cumulative
Harwell Group | Scenario Modeller | Josh O'Sullivan