| Stage | JJSF | % of rev | MZTI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $426M | 100.00% | $465M | 100.00% | MZTI ×1.09 |
| Gross profit | $151M | 35.45% | $114M | 24.51% | JJSF +10.9pp |
| Operating income | $46M | 10.86% | $58M | 12.41% | MZTI +1.5pp |
| Pre-tax income | $46M | 10.80% | $57M | 12.15% | MZTI +1.4pp |
| Net income | $35M | 8.29% | $48M | 10.38% | MZTI +2.1pp |
| Stage | JJSF | MZTI | Gap · A − B |
|---|---|---|---|
| Revenue | $426M100.00% | $465M100.00% | MZTI ×1.09 |
| Gross profit | 35.45%$151M | 24.51%$114M | JJSF +10.9pp |
| Operating income | 10.86%$46M | 12.41%$58M | MZTI +1.5pp |
| Pre-tax income | 10.80%$46M | 12.15%$57M | MZTI +1.4pp |
| Net income |
| 8.29%$35M |
| 10.38%$48M |
| MZTI +2.1pp |
No shared counterparties.