| Stage | BBCP | % of rev | MG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $117M | 100.00% | $193M | 100.00% | MG ×1.65 |
| Gross profit | $45M | 38.74% | $56M | 29.23% | BBCP +9.5pp |
| Operating income | $15M | 12.92% | $13M | 6.70% | BBCP +6.2pp |
| Pre-tax income | $7M | 5.90% | $10M | 5.09% | BBCP +0.8pp |
| Net income | $5M | 4.22% | $8M | 3.91% | BBCP +0.3pp |
| Stage | BBCP | MG | Gap · A − B |
|---|---|---|---|
| Revenue | $117M100.00% | $193M100.00% | MG ×1.65 |
| Gross profit | 38.74%$45M | 29.23%$56M | BBCP +9.5pp |
| Operating income | 12.92%$15M | 6.70%$13M | BBCP +6.2pp |
| Pre-tax income | 5.90%$7M | 5.09%$10M | BBCP +0.8pp |
| Net income |
| 4.22%$5M |
| 3.91%$8M |
| BBCP +0.3pp |
No disclosed counterparties: MG.
None