| Stage | EVCM | % of rev | NABL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $152M | 100.00% | $138M | 100.00% | EVCM ×1.10 |
| Gross profit | $152M | 100.00% | $106M | 76.83% | EVCM +23.2pp |
| Operating income | $17M | 11.49% | $16M | 11.92% | NABL +0.4pp |
| Pre-tax income | $11M | 7.36% | $8M | 5.59% | EVCM +1.8pp |
| Net income | $10M | 6.39% | $2M | 1.27% | EVCM +5.1pp |
| Stage | EVCM | NABL | Gap · A − B |
|---|---|---|---|
| Revenue | $152M100.00% | $138M100.00% | EVCM ×1.10 |
| Gross profit | 100.00%$152M | 76.83%$106M | EVCM +23.2pp |
| Operating income | 11.49%$17M | 11.92%$16M | NABL +0.4pp |
| Pre-tax income | 7.36%$11M | 5.59%$8M | EVCM +1.8pp |
| Net income |
| 6.39%$10M |
| 1.27%$2M |
| EVCM +5.1pp |
No disclosed counterparties: NABL.
None