| Stage | CIX | % of rev | JILL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $44M | 100.00% | $155M | 100.00% | JILL ×3.55 |
| Gross profit | $16M | 35.62% | $119M | 76.85% | JILL +41.2pp |
| Operating income | $9M | 20.45% | $24M | 15.68% | CIX +4.8pp |
| Pre-tax income | $10M | 21.97% | $23M | 15.17% | CIX +6.8pp |
| Net income | $7M | 16.65% | $17M | 10.83% | CIX +5.8pp |
| Stage | CIX | JILL | Gap · A − B |
|---|---|---|---|
| Revenue | $44M100.00% | $155M100.00% | JILL ×3.55 |
| Gross profit | 35.62%$16M | 76.85%$119M | JILL +41.2pp |
| Operating income | 20.45%$9M | 15.68%$24M | CIX +4.8pp |
| Pre-tax income | 21.97%$10M | 15.17%$23M | CIX +6.8pp |
| Net income |
| 16.65%$7M |
| 10.83%$17M |
| CIX +5.8pp |
No disclosed counterparties: JILL.
None