| Stage | FF | % of rev | AMPY | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $79M | 100.00% | $53M | 100.00% | FF ×1.49 |
| Gross profit | $15M | 19.08% | $52M | 98.70% | AMPY +79.6pp |
| Operating income | $11M | 14.29% | $23M | 44.12% | AMPY +29.8pp |
| Pre-tax income | $11M | 14.53% | $23M | 44.03% | AMPY +29.5pp |
| Net income | $11M | 14.44% | $17M | 32.83% | AMPY +18.4pp |
| Stage | FF | AMPY | Gap · A − B |
|---|---|---|---|
| Revenue | $79M100.00% | $53M100.00% | FF ×1.49 |
| Gross profit | 19.08%$15M | 98.70%$52M | AMPY +79.6pp |
| Operating income | 14.29%$11M | 44.12%$23M | AMPY +29.8pp |
| Pre-tax income | 14.53%$11M | 44.03%$23M | AMPY +29.5pp |
| Net income |
| 14.44%$11M |
| 32.83%$17M |
| AMPY +18.4pp |
No shared counterparties.