| Stage | EML | % of rev | TG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $62M | 100.00% | $216M | 100.00% | TG ×3.50 |
| Gross profit | $13M | 20.63% | $29M | 13.40% | EML +7.2pp |
| Operating income | $2M | 2.68% | $8M | 3.79% | TG +1.1pp |
| Pre-tax income | $8M | 12.14% | $8M | 3.60% | EML +8.5pp |
| Net income | $6M | 9.14% | $6M | 2.78% | EML +6.4pp |
| Stage | EML | TG | Gap · A − B |
|---|---|---|---|
| Revenue | $62M100.00% | $216M100.00% | TG ×3.50 |
| Gross profit | 20.63%$13M | 13.40%$29M | EML +7.2pp |
| Operating income | 2.68%$2M | 3.79%$8M | TG +1.1pp |
| Pre-tax income | 12.14%$8M | 3.60%$8M | EML +8.5pp |
| Net income | 9.14% |
| 2.78%$6M |
| EML +6.4pp |
No disclosed counterparties: EML, TG.