| Stage | BOXL | % of rev | LAUR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $26M | 100.00% | $485M | 100.00% | LAUR ×18.72 |
| Gross profit | $13M | 49.83% | $132M | 27.15% | BOXL +22.7pp |
| Operating income | $1M | 4.00% | $119M | 24.56% | LAUR +20.6pp |
| Pre-tax income | $246,000 | 0.95% | $121M | 24.99% | LAUR +24.0pp |
| Net income | $509,000 | 1.96% | $101M | 20.87% | LAUR +18.9pp |
| Stage | BOXL | LAUR | Gap · A − B |
|---|---|---|---|
| Revenue | $26M100.00% | $485M100.00% | LAUR ×18.72 |
| Gross profit | 49.83%$13M | 27.15%$132M | BOXL +22.7pp |
| Operating income | 4.00%$1M | 24.56%$119M | LAUR +20.6pp |
| Pre-tax income | 0.95%$246,000 | 24.99%$121M | LAUR +24.0pp |
| Net income |
| 1.96%$509,000 |
| 20.87%$101M |
| LAUR +18.9pp |
No disclosed counterparties: BOXL, LAUR.