| Stage | CWCO | % of rev | SIGA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $33M | 100.00% | $41M | 100.00% | SIGA ×1.25 |
| Gross profit | $11M | 33.35% | $23M | 57.17% | SIGA +23.8pp |
| Operating income | $4M | 11.39% | $14M | 33.91% | SIGA +22.5pp |
| Pre-tax income | $4M | 13.62% | $15M | 36.22% | SIGA +22.6pp |
| Net income | $4M | 11.96% | $12M | 30.40% | SIGA +18.4pp |
| Stage | CWCO | SIGA | Gap · A − B |
|---|---|---|---|
| Revenue | $33M100.00% | $41M100.00% | SIGA ×1.25 |
| Gross profit | 33.35%$11M | 57.17%$23M | SIGA +23.8pp |
| Operating income | 11.39%$4M | 33.91%$14M | SIGA +22.5pp |
| Pre-tax income | 13.62%$4M | 36.22%$15M | SIGA +22.6pp |
| Net income |
| 11.96%$4M |
| 30.40%$12M |
| SIGA +18.4pp |
No shared counterparties.