| Stage | CHCI | % of rev | RAVE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $23M | 100.00% | $3M | 100.00% | CHCI ×6.58 |
| Gross profit | $8M | 35.36% | $88,000 | 2.56% | CHCI +32.8pp |
| Operating income | $7M | 29.43% | $1M | 29.81% | RAVE +0.4pp |
| Pre-tax income | $11M | 49.57% | $1M | 33.10% | CHCI +16.5pp |
| Net income | $9M | 39.17% | $796,000 | 23.19% | CHCI +16.0pp |
| Stage | CHCI | RAVE | Gap · A − B |
|---|---|---|---|
| Revenue | $23M100.00% | $3M100.00% | CHCI ×6.58 |
| Gross profit | 35.36%$8M | 2.56%$88,000 | CHCI +32.8pp |
| Operating income | 29.43%$7M | 29.81%$1M | RAVE +0.4pp |
| Pre-tax income | 49.57%$11M | 33.10%$1M | CHCI +16.5pp |
| Net income | 39.17%$9M | 23.19%$796,000 | CHCI +16.0pp |
No disclosed counterparties: RAVE.
None