Minor nitpick, it seems the report is dealing mainly with the period up until 2020, not 2024. Not sure if it makes a significant difference for your numbers, but maybe adjust them?

See page 12 on https://etsc.eu/wp-content/uploads/15-PIN-annual-report-FINA...