| Stage | DV | % of rev | PRLB | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $206M | 100.00% | $154M | 100.00% | DV ×1.33 |
| Gross profit | $167M | 81.26% | $69M | 44.49% | DV +36.8pp |
| Operating income | $28M | 13.78% | $14M | 9.36% | DV +4.4pp |
| Pre-tax income | $28M | 13.59% | $16M | 10.50% | DV +3.1pp |
| Net income | $16M | 7.75% | $12M | 7.62% | DV +0.1pp |
| Stage | DV | PRLB | Gap · A − B |
|---|---|---|---|
| Revenue | $206M100.00% | $154M100.00% | DV ×1.33 |
| Gross profit | 81.26%$167M | 44.49%$69M | DV +36.8pp |
| Operating income | 13.78%$28M | 9.36%$14M | DV +4.4pp |
| Pre-tax income | 13.59%$28M | 10.50%$16M | DV +3.1pp |
| Net income |
| 7.75%$16M |
| 7.62%$12M |
| DV +0.1pp |
No disclosed counterparties: PRLB.
None