| Stage | BKTI | % of rev | BBSI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $23M | 100.00% | $319M | 100.00% | BBSI ×13.64 |
| Gross profit | $12M | 51.86% | $65M | 20.31% | BKTI +31.5pp |
| Operating income | $4M | 16.35% | $15M | 4.82% | BKTI +11.5pp |
| Pre-tax income | $4M | 17.10% | $17M | 5.43% | BKTI +11.7pp |
| Net income | $3M | 13.53% | $13M | 4.03% | BKTI +9.5pp |
| Stage | BKTI | BBSI | Gap · A − B |
|---|---|---|---|
| Revenue | $23M100.00% | $319M100.00% | BBSI ×13.64 |
| Gross profit | 51.86%$12M | 20.31%$65M | BKTI +31.5pp |
| Operating income | 16.35%$4M | 4.82%$15M | BKTI +11.5pp |
| Pre-tax income | 17.10%$4M | 5.43%$17M | BKTI +11.7pp |
| Net income |
| 13.53%$3M |
| 4.03%$13M |
| BKTI +9.5pp |
No disclosed counterparties: BBSI.
None