| Stage | HLIT | % of rev | LXU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $142M | 100.00% | $159M | 100.00% | LXU ×1.11 |
| Gross profit | $77M | 54.17% | $43M | 27.18% | HLIT +27.0pp |
| Operating income | $10M | 6.90% | $27M | 16.90% | LXU +10.0pp |
| Pre-tax income | $9M | 6.14% | $22M | 13.80% | LXU +7.7pp |
| Net income | $3M | 1.89% | $16M | 10.31% | LXU +8.4pp |
| Stage | HLIT | LXU | Gap · A − B |
|---|---|---|---|
| Revenue | $142M100.00% | $159M100.00% | LXU ×1.11 |
| Gross profit | 54.17%$77M | 27.18%$43M | HLIT +27.0pp |
| Operating income | 6.90%$10M | 16.90%$27M | LXU +10.0pp |
| Pre-tax income | 6.14%$9M | 13.80%$22M | LXU +7.7pp |
| Net income |
| 1.89%$3M |
| 10.31%$16M |
| LXU +8.4pp |
No shared counterparties.