| Stage | FRD | % of rev | SND | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $240M | 100.00% | $115M | 100.00% | FRD ×2.09 |
| Gross profit | $42M | 17.64% | $20M | 17.23% | FRD +0.4pp |
| Operating income | $21M | 8.77% | $10M | 8.74% | 0.0pp |
| Pre-tax income | $17M | 7.07% | $10M | 8.88% | SND +1.8pp |
| Net income | $13M | 5.33% | $10M | 8.84% | SND +3.5pp |
| Stage | FRD | SND | Gap · A − B |
|---|---|---|---|
| Revenue | $240M100.00% | $115M100.00% | FRD ×2.09 |
| Gross profit | 17.64%$42M | 17.23%$20M | FRD +0.4pp |
| Operating income | 8.77%$21M | 8.74%$10M | 0.0pp |
| Pre-tax income | 7.07%$17M | 8.88%$10M | SND +1.8pp |
| Net income |
| 5.33%$13M |
| 8.84%$10M |
| SND +3.5pp |
No shared counterparties.