| Stage | APEI | % of rev | LAUR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $172M | 100.00% | $485M | 100.00% | LAUR ×2.82 |
| Gross profit | $95M | 55.37% | $132M | 27.15% | APEI +28.2pp |
| Operating income | $14M | 7.88% | $119M | 24.56% | LAUR +16.7pp |
| Pre-tax income | $14M | 8.25% | $121M | 24.99% | LAUR +16.7pp |
| Net income | $10M | 5.69% | $101M | 20.87% | LAUR +15.2pp |
| Stage | APEI | LAUR | Gap · A − B |
|---|---|---|---|
| Revenue | $172M100.00% | $485M100.00% | LAUR ×2.82 |
| Gross profit | 55.37%$95M | 27.15%$132M | APEI +28.2pp |
| Operating income | 7.88%$14M | 24.56%$119M | LAUR +16.7pp |
| Pre-tax income | 8.25%$14M | 24.99%$121M | LAUR +16.7pp |
| Net income |
| 5.69%$10M |
| 20.87%$101M |
| LAUR +15.2pp |
No disclosed counterparties: LAUR.
None