| Stage | IOSP | % of rev | JJSF | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $491M | 100.00% | $426M | 100.00% | IOSP ×1.15 |
| Gross profit | $138M | 28.14% | $151M | 35.45% | JJSF +7.3pp |
| Operating income | $40M | 8.08% | $46M | 10.86% | JJSF +2.8pp |
| Pre-tax income | $42M | 8.47% | $46M | 10.80% | JJSF +2.3pp |
| Net income | $31M | 6.35% | $35M | 8.29% | JJSF +1.9pp |
| Stage | IOSP | JJSF | Gap · A − B |
|---|---|---|---|
| Revenue | $491M100.00% | $426M100.00% | IOSP ×1.15 |
| Gross profit | 28.14%$138M | 35.45%$151M | JJSF +7.3pp |
| Operating income | 8.08%$40M | 10.86%$46M | JJSF +2.8pp |
| Pre-tax income | 8.47%$42M | 10.80%$46M | JJSF +2.3pp |
| Net income |
| 6.35%$31M |
| 8.29%$35M |
| JJSF +1.9pp |
None
No disclosed counterparties: IOSP.