| Stage | GEF | % of rev | MLKN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.2B | 100.00% | $923M | 100.00% | GEF ×1.26 |
| Gross profit | $273M | 23.39% | $385M | 41.73% | MLKN +18.3pp |
| Operating income | $108M | 9.26% | $52M | 5.61% | GEF +3.6pp |
| Pre-tax income | $100M | 8.57% | $35M | 3.81% | GEF +4.8pp |
| Net income | $82M | 7.00% | $28M | 2.99% | GEF +4.0pp |
| Stage | GEF | MLKN | Gap · A − B |
|---|---|---|---|
| Revenue | $1.2B100.00% | $923M100.00% | GEF ×1.26 |
| Gross profit | 23.39%$273M | 41.73%$385M | MLKN +18.3pp |
| Operating income | 9.26%$108M | 5.61%$52M | GEF +3.6pp |
| Pre-tax income | 8.57%$100M | 3.81%$35M | GEF +4.8pp |
| Net income |
| 7.00%$82M |
| 2.99%$28M |
| GEF +4.0pp |
None
No disclosed counterparties: GEF.