| Stage | CVLG | % of rev | MPTI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $234M | 100.00% | $15M | 100.00% | CVLG ×15.50 |
| Gross profit | $86M | 36.80% | $15M | 100.00% | MPTI +63.2pp |
| Operating income | $9M | 3.78% | $2M | 11.38% | MPTI +7.6pp |
| Pre-tax income | $11M | 4.75% | $2M | 16.17% | MPTI +11.4pp |
| Net income | $9M | 3.65% | $2M | 12.38% | MPTI +8.7pp |
| Stage | CVLG | MPTI | Gap · A − B |
|---|---|---|---|
| Revenue | $234M100.00% | $15M100.00% | CVLG ×15.50 |
| Gross profit | 36.80%$86M | 100.00%$15M | MPTI +63.2pp |
| Operating income | 3.78%$9M | 11.38%$2M | MPTI +7.6pp |
| Pre-tax income | 4.75%$11M | 16.17%$2M | MPTI +11.4pp |
| Net income | 3.65%$9M | 12.38%$2M | MPTI +8.7pp |
No shared counterparties.