| Stage | AIN | % of rev | MDU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $350M | 100.00% | $375M | 100.00% | MDU ×1.07 |
| Gross profit | $140M | 40.16% | $243M | 64.77% | MDU +24.6pp |
| Operating income | $59M | 16.99% | $48M | 12.78% | AIN +4.2pp |
| Pre-tax income | $56M | 15.96% | $23M | 6.03% | AIN +9.9pp |
| Net income | $42M | 11.98% | $21M | 5.66% | AIN +6.3pp |
| Stage | AIN | MDU | Gap · A − B |
|---|---|---|---|
| Revenue | $350M100.00% | $375M100.00% | MDU ×1.07 |
| Gross profit | 40.16%$140M | 64.77%$243M | MDU +24.6pp |
| Operating income | 16.99%$59M | 12.78%$48M | AIN +4.2pp |
| Pre-tax income | 15.96%$56M | 6.03%$23M | AIN +9.9pp |
| Net income |
| 11.98%$42M |
| 5.66%$21M |
| AIN +6.3pp |
No shared counterparties.