| Stage | EXPO | % of rev | KFRC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $172M | 100.00% | $358M | 100.00% | KFRC ×2.08 |
| Gross profit | $71M | 41.40% | $101M | 28.19% | EXPO +13.2pp |
| Operating income | $28M | 16.33% | $23M | 6.29% | EXPO +10.0pp |
| Pre-tax income | $41M | 23.75% | $22M | 6.05% | EXPO +17.7pp |
| Net income | $29M | 17.13% | $15M | 4.32% | EXPO +12.8pp |
| Stage | EXPO | KFRC | Gap · A − B |
|---|---|---|---|
| Revenue | $172M100.00% | $358M100.00% | KFRC ×2.08 |
| Gross profit | 41.40%$71M | 28.19%$101M | EXPO +13.2pp |
| Operating income | 16.33%$28M | 6.29%$23M | EXPO +10.0pp |
| Pre-tax income | 23.75%$41M | 6.05%$22M | EXPO +17.7pp |
| Net income |
| 17.13%$29M |
| 4.32%$15M |
| EXPO +12.8pp |
No shared counterparties.