| Stage | LFST | % of rev | PRVA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $435M | 100.00% | $633M | 100.00% | PRVA ×1.45 |
| Gross profit | $435M | 100.00% | $563M | 89.04% | LFST +11.0pp |
| Operating income | $31M | 7.04% | $12M | 1.86% | LFST +5.2pp |
| Pre-tax income | $27M | 6.31% | $17M | 2.65% | LFST +3.7pp |
| Net income | $24M | 5.42% | $10M | 1.54% | LFST +3.9pp |
| Stage | LFST | PRVA | Gap · A − B |
|---|---|---|---|
| Revenue | $435M100.00% | $633M100.00% | PRVA ×1.45 |
| Gross profit | 100.00%$435M | 89.04%$563M | LFST +11.0pp |
| Operating income | 7.04%$31M | 1.86%$12M | LFST +5.2pp |
| Pre-tax income | 6.31%$27M | 2.65%$17M | LFST +3.7pp |
| Net income |
| 5.42%$24M |
| 1.54%$10M |
| LFST +3.9pp |
No shared counterparties.