| Stage | LB | % of rev | TPL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $67M | 100.00% | $246M | 100.00% | TPL ×3.68 |
| Gross profit | $66M | 98.30% | $230M | 93.68% | LB +4.6pp |
| Operating income | $44M | 66.07% | $192M | 77.96% | TPL +11.9pp |
| Pre-tax income | $35M | 52.29% | $194M | 78.72% | TPL +26.4pp |
| Net income | $31M | 46.45% | $154M | 62.56% | TPL +16.1pp |
| Stage | LB | TPL | Gap · A − B |
|---|---|---|---|
| Revenue | $67M100.00% | $246M100.00% | TPL ×3.68 |
| Gross profit | 98.30%$66M | 93.68%$230M | LB +4.6pp |
| Operating income | 66.07%$44M | 77.96%$192M | TPL +11.9pp |
| Pre-tax income | 52.29%$35M | 78.72%$194M | TPL +26.4pp |
| Net income |
| 46.45%$31M |
| 62.56%$154M |
| TPL +16.1pp |
No shared counterparties.