| Stage | BBSI | % of rev | LMB | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $319M | 100.00% | $173M | 100.00% | BBSI ×1.84 |
| Gross profit | $65M | 20.31% | $37M | 21.50% | LMB +1.2pp |
| Operating income | $15M | 4.82% | $7M | 4.18% | BBSI +0.6pp |
| Pre-tax income | $17M | 5.43% | $7M | 3.80% | BBSI +1.6pp |
| Net income | $13M | 4.03% | $5M | 2.74% | BBSI +1.3pp |
| Stage | BBSI | LMB | Gap · A − B |
|---|---|---|---|
| Revenue | $319M100.00% | $173M100.00% | BBSI ×1.84 |
| Gross profit | 20.31%$65M | 21.50%$37M | LMB +1.2pp |
| Operating income | 4.82%$15M | 4.18%$7M | BBSI +0.6pp |
| Pre-tax income | 5.43%$17M | 3.80%$7M | BBSI +1.6pp |
| Net income |
| 4.03%$13M |
| 2.74%$5M |
| BBSI +1.3pp |
None
No disclosed counterparties: BBSI.