| Stage | FN | % of rev | MTSI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.3B | 100.00% | $342M | 100.00% | FN ×3.84 |
| Gross profit | $158M | 12.01% | $200M | 58.31% | MTSI +46.3pp |
| Operating income | $134M | 10.20% | $77M | 22.53% | MTSI +12.3pp |
| Pre-tax income | $200M | 15.18% | $124M | 36.19% | MTSI +21.0pp |
| Net income | $139M | 10.58% | $101M | 29.43% | MTSI +18.8pp |
| Stage | FN | MTSI | Gap · A − B |
|---|---|---|---|
| Revenue | $1.3B100.00% | $342M100.00% | FN ×3.84 |
| Gross profit | 12.01%$158M | 58.31%$200M | MTSI +46.3pp |
| Operating income | 10.20%$134M | 22.53%$77M | MTSI +12.3pp |
| Pre-tax income | 15.18%$200M | 36.19%$124M | MTSI +21.0pp |
| Net income |
| 10.58%$139M |
| 29.43%$101M |
| MTSI +18.8pp |
No shared counterparties.