| Stage | CMI | % of rev | BWXT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $9.5B | 100.00% | $902M | 100.00% | CMI ×10.49 |
| Gross profit | $2.5B | 26.07% | $202M | 22.44% | CMI +3.6pp |
| Operating income | $1.3B | 13.52% | $90M | 9.95% | CMI +3.6pp |
| Pre-tax income | $1.3B | 13.67% | $114M | 12.60% | CMI +1.1pp |
| Net income | $968M | 10.24% | $89M | 9.88% | CMI +0.4pp |
| Stage | CMI | BWXT | Gap · A − B |
|---|---|---|---|
| Revenue | $9.5B100.00% | $902M100.00% | CMI ×10.49 |
| Gross profit | 26.07%$2.5B | 22.44%$202M | CMI +3.6pp |
| Operating income | 13.52%$1.3B | 9.95%$90M | CMI +3.6pp |
| Pre-tax income | 13.67%$1.3B | 12.60%$114M | CMI +1.1pp |
| Net income |
| 10.24%$968M |
| 9.88%$89M |
| CMI +0.4pp |
No shared counterparties.