| Stage | ACT | % of rev | PRDO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $317M | 100.00% | $213M | 100.00% | ACT ×1.49 |
| Gross profit | $284M | 89.52% | $213M | 100.00% | PRDO +10.5pp |
| Operating income | $232M | 73.26% | $55M | 25.72% | ACT +47.5pp |
| Pre-tax income | $220M | 69.32% | $60M | 28.22% | ACT +41.1pp |
| Net income | $175M | 55.10% | $48M | 22.48% | ACT +32.6pp |
| Stage | ACT | PRDO | Gap · A − B |
|---|---|---|---|
| Revenue | $317M100.00% | $213M100.00% | ACT ×1.49 |
| Gross profit | 89.52%$284M | 100.00%$213M | PRDO +10.5pp |
| Operating income | 73.26%$232M | 25.72%$55M | ACT +47.5pp |
| Pre-tax income | 69.32%$220M | 28.22%$60M | ACT +41.1pp |
| Net income |
| 55.10%$175M |
| 22.48%$48M |
| ACT +32.6pp |
No shared counterparties.