Done. I've written `output/scenario-memo.md` with base, upside, and downside scenarios for FY2026. Base EBITDA is $303K, ranging from ($6K) downside to $501K upside. The key drivers are customer wins (Upside), customer losses and vendor cost pressure (Downside). The recommendation is to plan to Base with downside contingencies for customer retention.