| Stage | DHX | % of rev | FORR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $31M | 100.00% | $100M | 100.00% | FORR ×3.20 |
| Gross profit | $25M | 79.90% | $57M | 56.38% | DHX +23.5pp |
| Operating income | $4M | 12.16% | $3M | 3.39% | DHX +8.8pp |
| Pre-tax income | $3M | 9.92% | $3M | 2.91% | DHX +7.0pp |
| Net income | $3M | 8.29% | $15M | 15.22% | FORR +6.9pp |
| Stage | DHX | FORR | Gap · A − B |
|---|---|---|---|
| Revenue | $31M100.00% | $100M100.00% | FORR ×3.20 |
| Gross profit | 79.90%$25M | 56.38%$57M | DHX +23.5pp |
| Operating income | 12.16%$4M | 3.39%$3M | DHX +8.8pp |
| Pre-tax income | 9.92%$3M | 2.91%$3M | DHX +7.0pp |
| Net income |
| 8.29%$3M |
| 15.22%$15M |
| FORR +6.9pp |
No disclosed counterparties: FORR.
None