{ "no_successor": { "annual": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 4619.064163526503, "fee_ebit": 3093.569586473497, "realized_carry": 11983, "forward_carry_bonus": 60.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 15142.569586473497, "parent_profit": 10405.194027512607, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 305.43345049213076, "diluted_eps": 298.5583395218624, "recurring_fee_parent_profit": 1931.861955512607, "recurring_fee_eps": 56.70776166081213, "forward_pbt": 2393.6513364734974, "forward_tax": 732.4573089608901, "forward_cash_tax": 732.4573089608901, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1774.9007885265028, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21181.71079977288, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9981.710799772882, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1610.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2091.289200227119, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23701.71079977288, "debt": 0, "parent_equity": 71547.19402751261, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 1157.8001027397258, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.04647690684489515 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 4886.63194933918, "fee_ebit": 2174.21305066082, "realized_carry": 4000, "forward_carry_bonus": 240.0, "remaining_june_carry": 17000, "forward_principal_mark": 0.0, "operating_income": 6124.21305066082, "parent_profit": 4256.799806338779, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 124.95384992019187, "diluted_eps": 122.14121894287294, "recurring_fee_parent_profit": 1449.703857158609, "recurring_fee_eps": 42.55452133933487, "forward_pbt": 6199.0198938599115, "forward_tax": 1896.900087521133, "forward_cash_tax": 1896.900087521133, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3802.5474493391803, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 25310.00106631483, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 14110.001066314831, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 790.8856592465754, "forward_parent_dividend": 1430.9438805502523, "opening_cash": 23701.71079977288, "forward_cash_flow_before_funding": 3178.2902665419506, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 26880.00106631483, "debt": 0, "parent_equity": 74373.04995330113, "investment_assets": 56693.0, "principal_fv": 40900.0, "ending_receivables": 1870.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.05949639065791843 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5139.430107732131, "fee_ebit": 1541.9826922678694, "realized_carry": 6000, "forward_carry_bonus": 360.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 7371.982692267869, "parent_profit": 5130.215271393991, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 150.59203585883265, "diluted_eps": 147.20230576836641, "recurring_fee_parent_profit": 1009.5763884339013, "recurring_fee_eps": 29.63504563580581, "forward_pbt": 7459.502696533129, "forward_tax": 2282.6078251391373, "forward_cash_tax": 2282.6078251391373, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4073.2888277321304, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 31516.714250971567, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 20316.714250971567, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 550.7206876712326, "forward_parent_dividend": 1487.4609990660226, "opening_cash": 26880.00106631483, "forward_cash_flow_before_funding": 5256.713184656736, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 32136.714250971567, "debt": 0, "parent_equity": 78015.8042256291, "investment_assets": 54643.0, "principal_fv": 38900.0, "ending_receivables": 2323.735824657534, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.06897949290254005 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 5928.585, "support_fees": 373.712634, "fee_revenue": 6302.2976340000005, "fee_aum_end": 294030.0, "new_fund_commitments": 0, "recurring_cost": 5411.536755666659, "fee_ebit": 890.7608783333417, "realized_carry": 7000, "forward_carry_bonus": 420.0, "remaining_june_carry": 4000, "forward_principal_mark": 0.0, "operating_income": 7660.760878333342, "parent_profit": 5343.819580324036, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 156.86216411823685, "diluted_eps": 153.33129746426795, "recurring_fee_parent_profit": 556.2280615633391, "recurring_fee_eps": 16.327485643672603, "forward_pbt": 7769.307735337228, "forward_tax": 2377.408167013192, "forward_cash_tax": 2377.408167013192, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4363.306992266659, "forward_variable_cash_cost": 630.2297634000001, "forward_da": 418.0, "forward_gp_calls": 620.0, "forward_principal_calls": 1000, "forward_investment_calls": 1620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 39135.53796072822, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 27935.537960728223, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": 300.75977405479443, "forward_parent_dividend": 1560.316084512582, "opening_cash": 32136.714250971567, "forward_cash_flow_before_funding": 6998.82370975666, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 39135.53796072822, "debt": 0, "parent_equity": 81799.30772144055, "investment_assets": 51263.0, "principal_fv": 35900.0, "ending_receivables": 2526.9955987123285, "ending_advances": 1482.14625, "cash_inclusive_return_on_opening_parent_equity": 0.06849662877112955 } ], "fy2029_delta": { "fee_ebit": -2149.874999999998, "operating_income": -2149.874999999998, "basic_eps": -43.79646875613494, "recurring_fee_eps": -43.79646875613493, "cash": 205.30267465753423, "debt": 0, "cash_inclusive_return_on_opening_parent_equity": -0.01912450002675041 } }, "carry_delayed_1y": { "annual": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 4619.064163526503, "fee_ebit": 3093.569586473497, "realized_carry": 10983, "forward_carry_bonus": 0.0, "remaining_june_carry": 22000, "forward_principal_mark": 0.0, "operating_income": 14202.569586473497, "parent_profit": 9752.834027512607, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 286.28411360939714, "diluted_eps": 279.8400419239999, "recurring_fee_parent_profit": 1931.861955512607, "recurring_fee_eps": 56.70776166081213, "forward_pbt": 1453.6513364734972, "forward_tax": 444.8173089608901, "forward_cash_tax": 444.8173089608901, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1774.9007885265028, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 20779.35079977288, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9579.350799772881, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1860.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2493.649200227119, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23299.35079977288, "debt": 0, "parent_equity": 70894.83402751261, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 907.800102739726, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.0279802100289945 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 4886.63194933918, "fee_ebit": 2174.21305066082, "realized_carry": 1000, "forward_carry_bonus": 60.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 3304.21305066082, "parent_profit": 2298.6028549787784, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 67.47305234778626, "diluted_eps": 65.95427723770477, "recurring_fee_parent_profit": 1449.703857158609, "recurring_fee_eps": 42.55452133933487, "forward_pbt": 3377.4104538599117, "forward_tax": 1033.487598881133, "forward_cash_tax": 1033.487598881133, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3802.5474493391803, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 23462.49131495483, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 12262.49131495483, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 290.8856592465753, "forward_parent_dividend": 1417.8966805502523, "opening_cash": 23299.35079977288, "forward_cash_flow_before_funding": 1733.1405151819508, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 25032.49131495483, "debt": 0, "parent_equity": 71775.54020194114, "investment_assets": 56693.0, "principal_fv": 40900.0, "ending_receivables": 1120.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.03242271297351151 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5139.430107732131, "fee_ebit": 1541.9826922678694, "realized_carry": 4000, "forward_carry_bonus": 240.0, "remaining_june_carry": 17000, "forward_principal_mark": 0.0, "operating_income": 5491.982692267869, "parent_profit": 3820.3665843242156, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 112.1428149162466, "diluted_eps": 109.61855211587162, "recurring_fee_parent_profit": 1009.5763884339013, "recurring_fee_eps": 29.63504563580581, "forward_pbt": 5572.1126575276885, "forward_tax": 1705.0664732034727, "forward_cash_tax": 1705.0664732034727, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4073.2888277321304, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 28161.30600756899, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 16961.30600756899, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 800.7206876712328, "forward_parent_dividend": 1435.510804038823, "opening_cash": 25032.49131495483, "forward_cash_flow_before_funding": 3748.81469261416, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 28781.30600756899, "debt": 0, "parent_equity": 74160.39598222653, "investment_assets": 54643.0, "principal_fv": 38900.0, "ending_receivables": 1823.7358246575343, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.05322658072061289 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 8317.335, "support_fees": 373.712634, "fee_revenue": 8691.047633999999, "fee_aum_end": 539030.0, "new_fund_commitments": 250000, "recurring_cost": 5650.411755666659, "fee_ebit": 3040.63587833334, "realized_carry": 6000, "forward_carry_bonus": 360.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 8870.63587833334, "parent_profit": 6174.15821704035, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 181.2358753838424, "diluted_eps": 177.15637213018766, "recurring_fee_parent_profit": 2048.2413115633376, "recurring_fee_eps": 60.12395439980753, "forward_pbt": 8965.761102363616, "forward_tax": 2743.5228973232665, "forward_cash_tax": 2743.5228973232665, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4363.306992266659, "forward_variable_cash_cost": 869.1047633999999, "forward_da": 418.0, "forward_gp_calls": 2620.0, "forward_principal_calls": 1000, "forward_investment_calls": 3620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 3000.0, "cash_after_full_remaining_gp_calls": 31740.260594252482, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 20540.260594252482, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": 248.07569871232863, "forward_parent_dividend": 1483.2079196445306, "opening_cash": 28781.30600756899, "forward_cash_flow_before_funding": 5958.954586683491, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 34740.26059425248, "debt": 0, "parent_equity": 78851.34627962235, "investment_assets": 53263.0, "principal_fv": 35900.0, "ending_receivables": 2571.4990233698627, "ending_advances": 2079.33375, "cash_inclusive_return_on_opening_parent_equity": 0.08325411609884156 } ], "fy2029_delta": { "fee_ebit": 0.0, "operating_income": -940.0, "basic_eps": -19.422757490529392, "recurring_fee_eps": 0.0, "cash": -4189.974691818206, "debt": 0, "cash_inclusive_return_on_opening_parent_equity": -0.0043670126990384 } }, "fixed_cost_plus_500m": { "annual": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 5127.811144185215, "fee_ebit": 2584.8226058147848, "realized_carry": 11983, "forward_carry_bonus": 60.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 14883.822605814785, "parent_profit": 10225.623622935462, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 300.1623514495522, "diluted_eps": 293.4058895362048, "recurring_fee_parent_profit": 1578.7915509354607, "recurring_fee_eps": 46.343753872825715, "forward_pbt": 2134.904355814785, "forward_tax": 653.2807328793242, "forward_cash_tax": 653.2807328793242, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 2033.647769185215, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21002.140395195733, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9802.140395195733, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1610.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2270.8596048042655, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23522.140395195733, "debt": 0, "parent_equity": 71367.62362293545, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 1157.8001027397258, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.04138545529885908 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 5440.971480702406, "fee_ebit": 1619.8735192975946, "realized_carry": 4000, "forward_carry_bonus": 240.0, "remaining_june_carry": 17000, "forward_principal_mark": 0.0, "operating_income": 5569.873519297595, "parent_profit": 3871.589684129594, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 113.6464147604294, "diluted_eps": 111.08830689243992, "recurring_fee_parent_profit": 1064.9922223925307, "recurring_fee_eps": 31.261718750514593, "forward_pbt": 5643.9620808783775, "forward_tax": 1727.0523967487834, "forward_cash_tax": 1727.0523967487834, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4356.886980702406, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 24748.81194762004, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 13548.81194762004, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 790.8856592465754, "forward_parent_dividend": 1427.3524724587091, "opening_cash": 23522.140395195733, "forward_cash_flow_before_funding": 2796.6715524243095, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 26318.81194762004, "debt": 0, "parent_equity": 73811.86083460634, "investment_assets": 56693.0, "principal_fv": 40900.0, "ending_receivables": 1870.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.054248544194000305 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5733.2386137284175, "fee_ebit": 948.1741862715826, "realized_carry": 6000, "forward_carry_bonus": 360.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 6778.174186271583, "parent_profit": 4716.554307239071, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 138.44945636616148, "diluted_eps": 135.33304794803635, "recurring_fee_parent_profit": 597.4732852724782, "recurring_fee_eps": 17.538195502661527, "forward_pbt": 6863.449434062063, "forward_tax": 2100.2155268229913, "forward_cash_tax": 2100.2155268229913, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4667.097333728418, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 30553.087950495752, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 19353.087950495752, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 550.7206876712326, "forward_parent_dividend": 1476.2372166921268, "opening_cash": 26318.81194762004, "forward_cash_flow_before_funding": 4854.276002875712, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 31173.087950495752, "debt": 0, "parent_equity": 77052.17792515329, "investment_assets": 54643.0, "principal_fv": 38900.0, "ending_receivables": 2323.735824657534, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.06389968026693803 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 8317.335, "support_fees": 373.712634, "fee_revenue": 8691.047633999999, "fee_aum_end": 539030.0, "new_fund_commitments": 250000, "recurring_cost": 6286.499427289881, "fee_ebit": 2404.5482067101175, "realized_carry": 7000, "forward_carry_bonus": 420.0, "remaining_june_carry": 4000, "forward_principal_mark": 0.0, "operating_income": 9174.548206710118, "parent_profit": 6391.712959607398, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 187.62196443873967, "diluted_eps": 183.39871441848916, "recurring_fee_parent_profit": 1606.7964674568213, "recurring_fee_eps": 47.16580853718338, "forward_pbt": 9279.240558512101, "forward_tax": 2839.447610904703, "forward_cash_tax": 2839.447610904703, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4999.3946638898815, "forward_variable_cash_cost": 869.1047633999999, "forward_da": 418.0, "forward_gp_calls": 2620.0, "forward_principal_calls": 1000, "forward_investment_calls": 3620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 3000.0, "cash_after_full_remaining_gp_calls": 34541.76164088776, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 23341.76164088776, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": -1.9243012876711418, "forward_parent_dividend": 1541.0435585030657, "opening_cash": 31173.087950495752, "forward_cash_flow_before_funding": 6368.6736903920055, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 37541.76164088776, "debt": 0, "parent_equity": 81902.84732625762, "investment_assets": 53263.0, "principal_fv": 35900.0, "ending_receivables": 2821.4990233698627, "ending_advances": 2079.33375, "cash_inclusive_return_on_opening_parent_equity": 0.08295304729499225 } ], "fy2029_delta": { "fee_ebit": -636.0876716232224, "operating_income": -636.0876716232215, "basic_eps": -13.036668435632123, "recurring_fee_eps": -12.95814586262415, "cash": -1388.4736451829303, "debt": 0, "cash_inclusive_return_on_opening_parent_equity": -0.004668081502887708 } }, "principal_fv_minus_10pct_2027": { "annual": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 4619.064163526503, "fee_ebit": 3093.569586473497, "realized_carry": 11983, "forward_carry_bonus": 60.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 15142.569586473497, "parent_profit": 10405.194027512607, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 305.43345049213076, "diluted_eps": 298.5583395218624, "recurring_fee_parent_profit": 1931.861955512607, "recurring_fee_eps": 56.70776166081213, "forward_pbt": 2393.6513364734974, "forward_tax": 732.4573089608901, "forward_cash_tax": 732.4573089608901, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1774.9007885265028, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21181.71079977288, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9981.710799772882, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1610.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2091.289200227119, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23701.71079977288, "debt": 0, "parent_equity": 71547.19402751261, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 1157.8001027397258, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.04647690684489515 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 4886.63194933918, "fee_ebit": 2174.21305066082, "realized_carry": 4000, "forward_carry_bonus": 240.0, "remaining_june_carry": 17000, "forward_principal_mark": -4190.0, "operating_income": 1934.21305066082, "parent_profit": 1348.9398063387787, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 39.59669934715599, "diluted_eps": 38.705403054528524, "recurring_fee_parent_profit": 1449.703857158609, "recurring_fee_eps": 42.55452133933487, "forward_pbt": 2009.0198938599115, "forward_tax": 614.7600875211328, "forward_cash_tax": 1896.900087521133, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3802.5474493391803, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 25310.00106631483, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 14110.001066314831, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 790.8856592465754, "forward_parent_dividend": 1430.9438805502523, "opening_cash": 23701.71079977288, "forward_cash_flow_before_funding": 3178.2902665419506, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 26880.00106631483, "debt": 0, "parent_equity": 71465.18995330113, "investment_assets": 52503.0, "principal_fv": 36710.0, "ending_receivables": 1870.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.01885384639710762 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5139.430107732131, "fee_ebit": 1541.9826922678694, "realized_carry": 6000, "forward_carry_bonus": 360.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 7371.982692267869, "parent_profit": 5130.215271393991, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 150.59203585883265, "diluted_eps": 147.20230576836641, "recurring_fee_parent_profit": 1009.5763884339013, "recurring_fee_eps": 29.63504563580581, "forward_pbt": 7459.502696533129, "forward_tax": 2282.6078251391373, "forward_cash_tax": 2282.6078251391373, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4073.2888277321304, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 31574.87145097157, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 20374.87145097157, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 550.7206876712326, "forward_parent_dividend": 1429.3037990660227, "opening_cash": 26880.00106631483, "forward_cash_flow_before_funding": 5314.870384656737, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 32194.87145097157, "debt": 0, "parent_equity": 75166.1014256291, "investment_assets": 50453.0, "principal_fv": 34710.0, "ending_receivables": 2323.735824657534, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.07178621192704204 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 8317.335, "support_fees": 373.712634, "fee_revenue": 8691.047633999999, "fee_aum_end": 539030.0, "new_fund_commitments": 250000, "recurring_cost": 5650.411755666659, "fee_ebit": 3040.63587833334, "realized_carry": 7000, "forward_carry_bonus": 420.0, "remaining_june_carry": 4000, "forward_principal_mark": 0.0, "operating_income": 9810.63587833334, "parent_profit": 6835.994274711235, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 200.66337190337163, "diluted_eps": 196.14656816991985, "recurring_fee_parent_profit": 2048.2413115633376, "recurring_fee_eps": 60.12395439980753, "forward_pbt": 9919.415364137227, "forward_tax": 3035.3411014259914, "forward_cash_tax": 3035.3411014259914, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4363.306992266659, "forward_variable_cash_cost": 869.1047633999999, "forward_da": 418.0, "forward_gp_calls": 2620.0, "forward_principal_calls": 1000, "forward_investment_calls": 3620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 3000.0, "cash_after_full_remaining_gp_calls": 36045.547986457896, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 24845.547986457896, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": -1.9243012876711418, "forward_parent_dividend": 1503.322028512582, "opening_cash": 32194.87145097157, "forward_cash_flow_before_funding": 6850.676535486325, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 39045.547986457896, "debt": 0, "parent_equity": 80498.77367182774, "investment_assets": 49073.0, "principal_fv": 31710.0, "ending_receivables": 2821.4990233698627, "ending_advances": 2079.33375, "cash_inclusive_return_on_opening_parent_equity": 0.09094517535241482 } ], "fy2029_delta": { "fee_ebit": 0.0, "operating_income": 0.0, "basic_eps": 0.004739028999836137, "recurring_fee_eps": 0.0, "cash": 115.31270038720686, "debt": 0, "cash_inclusive_return_on_opening_parent_equity": 0.0033240465545348596 } }, "carry_bonus_12pct": { "annual": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 4619.064163526503, "fee_ebit": 3093.569586473497, "realized_carry": 11983, "forward_carry_bonus": 120.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 15082.569586473497, "parent_profit": 10363.554027512608, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 304.2111523932329, "diluted_eps": 297.3635545688074, "recurring_fee_parent_profit": 1931.861955512607, "recurring_fee_eps": 56.70776166081213, "forward_pbt": 2333.6513364734974, "forward_tax": 714.0973089608902, "forward_cash_tax": 714.0973089608902, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1774.9007885265028, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21140.070799772882, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9940.070799772882, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1610.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2132.9292002271186, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23660.070799772882, "debt": 0, "parent_equity": 71505.55402751261, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 1157.8001027397258, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.04529626662260362 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 4886.63194933918, "fee_ebit": 2174.21305066082, "realized_carry": 4000, "forward_carry_bonus": 480.0, "remaining_june_carry": 17000, "forward_principal_mark": 0.0, "operating_income": 5884.21305066082, "parent_profit": 4090.124213698779, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 120.0612644250778, "diluted_eps": 117.35876240762308, "recurring_fee_parent_profit": 1449.703857158609, "recurring_fee_eps": 42.55452133933487, "forward_pbt": 5958.853333859912, "forward_tax": 1823.409120161133, "forward_cash_tax": 1823.409120161133, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3802.5474493391803, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 25102.518273674832, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 13902.518273674832, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 790.8856592465754, "forward_parent_dividend": 1430.1110805502522, "opening_cash": 23660.070799772882, "forward_cash_flow_before_funding": 3012.4474739019515, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 26672.518273674832, "debt": 0, "parent_equity": 74165.56716066114, "investment_assets": 56693.0, "principal_fv": 40900.0, "ending_receivables": 1870.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.057200091228229 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5139.430107732131, "fee_ebit": 1541.9826922678694, "realized_carry": 6000, "forward_carry_bonus": 720.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 7011.982692267869, "parent_profit": 4879.799299161622, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 143.24134021057878, "diluted_eps": 140.01706956212516, "recurring_fee_parent_profit": 1009.5763884339013, "recurring_fee_eps": 29.63504563580581, "forward_pbt": 7098.6727653625685, "forward_tax": 2172.193866200946, "forward_cash_tax": 2172.193866200946, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4073.2888277321304, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 31062.965141951998, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 19862.965141951998, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 550.7206876712326, "forward_parent_dividend": 1483.311343213223, "opening_cash": 26672.518273674832, "forward_cash_flow_before_funding": 5010.446868277167, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 31682.965141951998, "debt": 0, "parent_equity": 77562.05511660954, "investment_assets": 54643.0, "principal_fv": 38900.0, "ending_receivables": 2323.735824657534, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.06579602214314303 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 8317.335, "support_fees": 373.712634, "fee_revenue": 8691.047633999999, "fee_aum_end": 539030.0, "new_fund_commitments": 250000, "recurring_cost": 5650.411755666659, "fee_ebit": 3040.63587833334, "realized_carry": 7000, "forward_carry_bonus": 840.0, "remaining_june_carry": 4000, "forward_principal_mark": 0.0, "operating_income": 9390.63587833334, "parent_profit": 6543.093222797396, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 192.0655717371978, "diluted_eps": 187.74229896817513, "recurring_fee_parent_profit": 2048.2413115633376, "recurring_fee_eps": 60.12395439980753, "forward_pbt": 9497.367738901148, "forward_tax": 2906.1945281037515, "forward_cash_tax": 2906.1945281037515, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4363.306992266659, "forward_variable_cash_cost": 869.1047633999999, "forward_da": 418.0, "forward_gp_calls": 2620.0, "forward_principal_calls": 1000, "forward_investment_calls": 3620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 3000.0, "cash_after_full_remaining_gp_calls": 35192.821551704874, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 23992.821551704874, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": -1.9243012876711418, "forward_parent_dividend": 1551.2411023321908, "opening_cash": 31682.965141951998, "forward_cash_flow_before_funding": 6509.856409752876, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 38192.821551704874, "debt": 0, "parent_equity": 82553.90723707475, "investment_assets": 53263.0, "principal_fv": 35900.0, "ending_receivables": 2821.4990233698627, "ending_advances": 2079.33375, "cash_inclusive_return_on_opening_parent_equity": 0.08435946176207268 } ], "fy2029_delta": { "fee_ebit": 0.0, "operating_income": -420.0, "basic_eps": -8.593061137173976, "recurring_fee_eps": 0.0, "cash": -737.4137343658149, "debt": 0, "cash_inclusive_return_on_opening_parent_equity": -0.0032616670358072836 } }, "all_new_gp_commitment_called": { "annual": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 4619.064163526503, "fee_ebit": 3093.569586473497, "realized_carry": 11983, "forward_carry_bonus": 60.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 15142.569586473497, "parent_profit": 10405.194027512607, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 305.43345049213076, "diluted_eps": 298.5583395218624, "recurring_fee_parent_profit": 1931.861955512607, "recurring_fee_eps": 56.70776166081213, "forward_pbt": 2393.6513364734974, "forward_tax": 732.4573089608901, "forward_cash_tax": 732.4573089608901, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1774.9007885265028, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21181.71079977288, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9981.710799772882, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1610.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2091.289200227119, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23701.71079977288, "debt": 0, "parent_equity": 71547.19402751261, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 1157.8001027397258, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.04647690684489515 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 4886.63194933918, "fee_ebit": 2174.21305066082, "realized_carry": 4000, "forward_carry_bonus": 240.0, "remaining_june_carry": 17000, "forward_principal_mark": 0.0, "operating_income": 6124.21305066082, "parent_profit": 4256.799806338779, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 124.95384992019187, "diluted_eps": 122.14121894287294, "recurring_fee_parent_profit": 1449.703857158609, "recurring_fee_eps": 42.55452133933487, "forward_pbt": 6199.0198938599115, "forward_tax": 1896.900087521133, "forward_cash_tax": 1896.900087521133, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3802.5474493391803, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 25310.00106631483, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 14110.001066314831, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 790.8856592465754, "forward_parent_dividend": 1430.9438805502523, "opening_cash": 23701.71079977288, "forward_cash_flow_before_funding": 3178.2902665419506, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 26880.00106631483, "debt": 0, "parent_equity": 74373.04995330113, "investment_assets": 56693.0, "principal_fv": 40900.0, "ending_receivables": 1870.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.05949639065791843 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5139.430107732131, "fee_ebit": 1541.9826922678694, "realized_carry": 6000, "forward_carry_bonus": 360.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 7371.982692267869, "parent_profit": 5130.215271393991, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 150.59203585883265, "diluted_eps": 147.20230576836641, "recurring_fee_parent_profit": 1009.5763884339013, "recurring_fee_eps": 29.63504563580581, "forward_pbt": 7459.502696533129, "forward_tax": 2282.6078251391373, "forward_cash_tax": 2282.6078251391373, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4073.2888277321304, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 31516.714250971567, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 20316.714250971567, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 550.7206876712326, "forward_parent_dividend": 1487.4609990660226, "opening_cash": 26880.00106631483, "forward_cash_flow_before_funding": 5256.713184656736, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 32136.714250971567, "debt": 0, "parent_equity": 78015.8042256291, "investment_assets": 54643.0, "principal_fv": 38900.0, "ending_receivables": 2323.735824657534, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.06897949290254005 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 8317.335, "support_fees": 373.712634, "fee_revenue": 8691.047633999999, "fee_aum_end": 539030.0, "new_fund_commitments": 250000, "recurring_cost": 5650.411755666659, "fee_ebit": 3040.63587833334, "realized_carry": 7000, "forward_carry_bonus": 420.0, "remaining_june_carry": 4000, "forward_principal_mark": 0.0, "operating_income": 9810.63587833334, "parent_profit": 6835.832830324035, "basic_shares": 34066976, "diluted_shares": 34851460, "basic_eps": 200.6586328743718, "diluted_eps": 196.14193581342172, "recurring_fee_parent_profit": 2048.2413115633376, "recurring_fee_eps": 60.12395439980753, "forward_pbt": 9919.182735337226, "forward_tax": 3035.2699170131914, "forward_cash_tax": 3035.2699170131914, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4363.306992266659, "forward_variable_cash_cost": 869.1047633999999, "forward_da": 418.0, "forward_gp_calls": 5620.0, "forward_principal_calls": 1000, "forward_investment_calls": 6620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 35930.23528607069, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 24730.23528607069, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": -1.9243012876711418, "forward_parent_dividend": 1560.316084512582, "opening_cash": 32136.714250971567, "forward_cash_flow_before_funding": 3793.5210350991247, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 35930.23528607069, "debt": 0, "parent_equity": 83291.32097144055, "investment_assets": 56263.0, "principal_fv": 35900.0, "ending_receivables": 2821.4990233698627, "ending_advances": 2079.33375, "cash_inclusive_return_on_opening_parent_equity": 0.08762112879787996 } ], "fy2029_delta": { "fee_ebit": 0.0, "operating_income": 0.0, "basic_eps": 0.0, "recurring_fee_eps": 0.0, "cash": -3000.0, "debt": 0, "cash_inclusive_return_on_opening_parent_equity": 0.0 } }, "share_dilution_2pct_per_year": { "annual": [ { "year": 2026, "fiscal_end": "2026-12-31", "forward_cash_period": "H2 only", "management_fees": 7370.63375, "support_fees": 342.0, "fee_revenue": 7712.63375, "fee_aum_end": 354030.0, "new_fund_commitments": 0, "recurring_cost": 4619.064163526503, "fee_ebit": 3093.569586473497, "realized_carry": 11983, "forward_carry_bonus": 60.0, "remaining_june_carry": 21000, "forward_principal_mark": 0.0, "operating_income": 15142.569586473497, "parent_profit": 10405.194027512607, "basic_shares": 34066976.0, "diluted_shares": 34851460.0, "basic_eps": 305.43345049213076, "diluted_eps": 298.5583395218624, "recurring_fee_parent_profit": 1931.861955512607, "recurring_fee_eps": 56.70776166081213, "forward_pbt": 2393.6513364734974, "forward_tax": 732.4573089608901, "forward_cash_tax": 732.4573089608901, "forward_nci": 22.0, "forward_finance_cost": 72.50625, "forward_fixed_cash_cost": 1774.9007885265028, "forward_variable_cash_cost": 368.16337500000003, "forward_da": 179.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 2520, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 21181.71079977288, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 9981.710799772882, "forward_principal_capital_return": 1000, "forward_investment_capital_return": 1500, "forward_capex": 50.0, "forward_working_capital_use": -1610.516772260274, "forward_parent_dividend": 630, "opening_cash": 35794, "forward_cash_flow_before_funding": -2091.289200227119, "forward_debt_repayment": 10001, "forward_new_borrowing": 0, "cash": 23701.71079977288, "debt": 0, "parent_equity": 71547.19402751261, "investment_assets": 57743.0, "principal_fv": 41900.0, "ending_receivables": 1157.8001027397258, "ending_advances": 1755.3168749999998, "cash_inclusive_return_on_opening_parent_equity": 0.04647690684489515 }, { "year": 2027, "fiscal_end": "2027-12-31", "forward_cash_period": "full year", "management_fees": 6708.585, "support_fees": 352.26, "fee_revenue": 7060.845, "fee_aum_end": 334030.0, "new_fund_commitments": 0, "recurring_cost": 4886.63194933918, "fee_ebit": 2174.21305066082, "realized_carry": 4000, "forward_carry_bonus": 240.0, "remaining_june_carry": 17000, "forward_principal_mark": 0.0, "operating_income": 6124.21305066082, "parent_profit": 4256.799806338779, "basic_shares": 34748315.52, "diluted_shares": 35532799.52, "basic_eps": 122.50377443156064, "diluted_eps": 119.79916763785512, "recurring_fee_parent_profit": 1449.703857158609, "recurring_fee_eps": 41.720118960132226, "forward_pbt": 6199.0198938599115, "forward_tax": 1896.900087521133, "forward_cash_tax": 1896.900087521133, "forward_nci": 45.32, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 3802.5474493391803, "forward_variable_cash_cost": 706.0845, "forward_da": 378.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 1570, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 25310.00106631483, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 14110.001066314831, "forward_principal_capital_return": 2000, "forward_investment_capital_return": 3000, "forward_capex": 100, "forward_working_capital_use": 790.8856592465754, "forward_parent_dividend": 1430.9438805502523, "opening_cash": 23701.71079977288, "forward_cash_flow_before_funding": 3178.2902665419506, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 26880.00106631483, "debt": 0, "parent_equity": 74373.04995330113, "investment_assets": 56693.0, "principal_fv": 40900.0, "ending_receivables": 1870.5151369863015, "ending_advances": 1677.14625, "cash_inclusive_return_on_opening_parent_equity": 0.05949639065791843 }, { "year": 2028, "fiscal_end": "2028-12-31", "forward_cash_period": "full year", "management_fees": 6318.585, "support_fees": 362.82779999999997, "fee_revenue": 6681.4128, "fee_aum_end": 314030.0, "new_fund_commitments": 0, "recurring_cost": 5139.430107732131, "fee_ebit": 1541.9826922678694, "realized_carry": 6000, "forward_carry_bonus": 360.0, "remaining_june_carry": 11000, "forward_principal_mark": 0.0, "operating_income": 7371.982692267869, "parent_profit": 5130.215271393991, "basic_shares": 35443281.8304, "diluted_shares": 36227765.8304, "basic_eps": 144.74436357058119, "diluted_eps": 141.61003732361124, "recurring_fee_parent_profit": 1009.5763884339013, "recurring_fee_eps": 28.484280695699553, "forward_pbt": 7459.502696533129, "forward_tax": 2282.6078251391373, "forward_cash_tax": 2282.6078251391373, "forward_nci": 46.6796, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4073.2888277321304, "forward_variable_cash_cost": 668.14128, "forward_da": 398.0, "forward_gp_calls": 950.0, "forward_principal_calls": 1000, "forward_investment_calls": 1950.0, "uncalled_existing_gp_proxy": 620, "uncalled_new_gp": 0.0, "cash_after_full_remaining_gp_calls": 31516.714250971567, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 20316.714250971567, "forward_principal_capital_return": 3000, "forward_investment_capital_return": 4000, "forward_capex": 100, "forward_working_capital_use": 550.7206876712326, "forward_parent_dividend": 1487.4609990660226, "opening_cash": 26880.00106631483, "forward_cash_flow_before_funding": 5256.713184656736, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 32136.714250971567, "debt": 0, "parent_equity": 78015.8042256291, "investment_assets": 54643.0, "principal_fv": 38900.0, "ending_receivables": 2323.735824657534, "ending_advances": 1579.64625, "cash_inclusive_return_on_opening_parent_equity": 0.06897949290254005 }, { "year": 2029, "fiscal_end": "2029-12-31", "forward_cash_period": "full year", "management_fees": 8317.335, "support_fees": 373.712634, "fee_revenue": 8691.047633999999, "fee_aum_end": 539030.0, "new_fund_commitments": 250000, "recurring_cost": 5650.411755666659, "fee_ebit": 3040.63587833334, "realized_carry": 7000, "forward_carry_bonus": 420.0, "remaining_june_carry": 4000, "forward_principal_mark": 0.0, "operating_income": 9810.63587833334, "parent_profit": 6835.832830324035, "basic_shares": 36152147.467008, "diluted_shares": 36936631.467008, "basic_eps": 189.08511137719634, "diluted_eps": 185.06919983837284, "recurring_fee_parent_profit": 2048.2413115633376, "recurring_fee_eps": 56.65614507222668, "forward_pbt": 9919.182735337226, "forward_tax": 3035.2699170131914, "forward_cash_tax": 3035.2699170131914, "forward_nci": 48.079988, "forward_finance_cost": 20.0, "forward_fixed_cash_cost": 4363.306992266659, "forward_variable_cash_cost": 869.1047633999999, "forward_da": 418.0, "forward_gp_calls": 2620.0, "forward_principal_calls": 1000, "forward_investment_calls": 3620.0, "uncalled_existing_gp_proxy": 0, "uncalled_new_gp": 3000.0, "cash_after_full_remaining_gp_calls": 35930.23528607069, "deferred_tax_liquidity_reserve": 11200.0, "cash_after_full_gp_and_deferred_tax_settlement": 24730.23528607069, "forward_principal_capital_return": 4000, "forward_investment_capital_return": 5000, "forward_capex": 100, "forward_working_capital_use": -1.9243012876711418, "forward_parent_dividend": 1560.316084512582, "opening_cash": 32136.714250971567, "forward_cash_flow_before_funding": 6793.521035099126, "forward_debt_repayment": 0, "forward_new_borrowing": 0, "cash": 38930.23528607069, "debt": 0, "parent_equity": 83291.32097144055, "investment_assets": 53263.0, "principal_fv": 35900.0, "ending_receivables": 2821.4990233698627, "ending_advances": 2079.33375, "cash_inclusive_return_on_opening_parent_equity": 0.08762112879787996 } ], "fy2029_delta": { "fee_ebit": 0.0, "operating_income": 0.0, "basic_eps": -11.573521497175449, "recurring_fee_eps": -3.467809327580852, "cash": 0.0, "debt": 0, "cash_inclusive_return_on_opening_parent_equity": 0.0 } } }