GPT-5.2 ProvsSolar Mini 4

Entry (close end of FY2025) FY2025 EBITDA = $120.0m Entry EV = 12.0x = 12.0 × 120.0 = $1,440.0m Transaction fees = 2.0% EV = 0.02 × 1,440.0 = $28.8m (equity-funded) Debt at close (5.5x EBITDA = 5.5 × 120 = $660m): Term Loan = 4.0x = $480.0m Mezzanine = 1.5x = $180.0m Equity check Uses = 1,440.0 + 28.8 = $1,468.8m…

518.51935 New TL: 276.34682 - 86.82747 = 189.51935 Mezz: PIK 194.8377888 * 0.02 = 3.896755776 New Mezz: 194.8377888 + 3.896755776 = 198.734544576 Ending Balances: TL: 189.52 Mezz: 198.73 Total Debt: 388.25 Exit (End of FY2030): Exit EBITDA: 206.6252668 Exit Multiple: 10.5x Exit EV: 206.6252668 * 10.5 = 2,169.5653014…

A simple, actionable 1‑month plan (3 pillars: Nutrition, Movement, Sleep/Recovery) Goal for the month: build repeatable “default” habits (not perfection). Time required: ~45–75 min/day total (mostly walking + sleep routine).

Here is a simple, actionable 1-month plan designed for beginners. The focus is on consistency over intensity, meaning small, sustainable changes are better than drastic overhauls that are hard to maintain. The 3 Key Pillars Nutrition: Focus on adding good things rather than strictly restricting.

LedgerLift (LLLT) — Internal IC Memo (Long/Short Equity) Recommendation, PT, thesis Recommendation: SHORT 12-month PT range: $28–$40 (midpoint $34) Thesis (2 sentences): LLLT is a high-quality B2B spend/AP automation SaaS business (92% subscription, 123% NRR, 78% FY25 GM) but the stock prices in a longer runway of…

Investment Committee Memo: LedgerLift (LLLT) To: Investment Committee From: Research Date: October 26, 2023 Subject: Long/Short Recommendation: LedgerLift (LLLT) Recommendation Action: Long 12-Month PT Range: $55 – $65 Thesis: LedgerLift demonstrates best-in-class SaaS metrics (123% NRR, 94% gross retention) within a…