| Stage | CURV | % of rev | DXLG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $232M | 100.00% | $112M | 100.00% | CURV ×2.08 |
| Gross profit | $90M | 38.73% | $53M | 47.88% | DXLG +9.1pp |
| Operating income | $15M | 6.27% | $2M | 1.74% | CURV +4.5pp |
| Pre-tax income | $7M | 2.83% | $2M | 1.81% | CURV +1.0pp |
| Net income | $5M | 2.23% | $2M | 1.84% | CURV +0.4pp |
| Stage | CURV | DXLG | Gap · A − B |
|---|---|---|---|
| Revenue | $232M100.00% | $112M100.00% | CURV ×2.08 |
| Gross profit | 38.73%$90M | 47.88%$53M | DXLG +9.1pp |
| Operating income | 6.27%$15M | 1.74%$2M | CURV +4.5pp |
| Pre-tax income | 2.83%$7M | 1.81%$2M | CURV +1.0pp |
| Net income |
| 2.23%$5M |
| 1.84%$2M |
| CURV +0.4pp |
No shared counterparties.