| Stage | CVU | % of rev | JILL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $18M | 100.00% | $155M | 100.00% | JILL ×8.81 |
| Gross profit | $4M | 22.02% | $119M | 76.85% | JILL +54.8pp |
| Operating income | $1M | 6.80% | $24M | 15.68% | JILL +8.9pp |
| Pre-tax income | $882,846 | 5.02% | $23M | 15.17% | JILL +10.2pp |
| Net income | $685,615 | 3.90% | $17M | 10.83% | JILL +6.9pp |
| Stage | CVU | JILL | Gap · A − B |
|---|---|---|---|
| Revenue | $18M100.00% | $155M100.00% | JILL ×8.81 |
| Gross profit | 22.02%$4M | 76.85%$119M | JILL +54.8pp |
| Operating income | 6.80%$1M | 15.68%$24M | JILL +8.9pp |
| Pre-tax income | 5.02%$882,846 | 15.17%$23M | JILL +10.2pp |
| Net income |
| 3.90%$685,615 |
| 10.83%$17M |
| JILL +6.9pp |
No disclosed counterparties: JILL.
None