| Stage | ICFI | % of rev | ADUS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $474M | 100.00% | $377M | 100.00% | ICFI ×1.26 |
| Gross profit | $177M | 37.23% | $122M | 32.21% | ICFI +5.0pp |
| Operating income | $40M | 8.41% | $39M | 10.32% | ADUS +1.9pp |
| Pre-tax income | $33M | 6.91% | $38M | 10.01% | ADUS +3.1pp |
| Net income | $27M | 5.68% | $28M | 7.31% | ADUS +1.6pp |
| Stage | ICFI | ADUS | Gap · A − B |
|---|---|---|---|
| Revenue | $474M100.00% | $377M100.00% | ICFI ×1.26 |
| Gross profit | 37.23%$177M | 32.21%$122M | ICFI +5.0pp |
| Operating income | 8.41%$40M | 10.32%$39M | ADUS +1.9pp |
| Pre-tax income | 6.91%$33M | 10.01%$38M | ADUS +3.1pp |
| Net income |
| 5.68%$27M |
| 7.31%$28M |
| ADUS +1.6pp |
No shared counterparties.