| Stage | BOOM | % of rev | TNC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $173M | 100.00% | $322M | 100.00% | TNC ×1.86 |
| Gross profit | $46M | 26.87% | $136M | 42.29% | TNC +15.4pp |
| Operating income | $15M | 8.39% | $31M | 9.68% | TNC +1.3pp |
| Pre-tax income | $13M | 7.68% | $26M | 8.04% | TNC +0.4pp |
| Net income | $12M | 6.98% | $20M | 6.05% | BOOM +0.9pp |
| Stage | BOOM | TNC | Gap · A − B |
|---|---|---|---|
| Revenue | $173M100.00% | $322M100.00% | TNC ×1.86 |
| Gross profit | 26.87%$46M | 42.29%$136M | TNC +15.4pp |
| Operating income | 8.39%$15M | 9.68%$31M | TNC +1.3pp |
| Pre-tax income | 7.68%$13M | 8.04%$26M | TNC +0.4pp |
| Net income |
| 6.98%$12M |
| 6.05%$20M |
| BOOM +0.9pp |
No disclosed counterparties: TNC.
None