| Stage | LMB | % of rev | BBSI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $230M | 100.00% | $319M | 100.00% | BBSI ×1.39 |
| Gross profit | $54M | 23.36% | $65M | 20.31% | LMB +3.0pp |
| Operating income | $15M | 6.54% | $15M | 4.82% | LMB +1.7pp |
| Pre-tax income | $14M | 5.98% | $17M | 5.43% | LMB +0.6pp |
| Net income | $9M | 4.10% | $13M | 4.03% | LMB +0.1pp |
| Stage | LMB | BBSI | Gap · A − B |
|---|---|---|---|
| Revenue | $230M100.00% | $319M100.00% | BBSI ×1.39 |
| Gross profit | 23.36%$54M | 20.31%$65M | LMB +3.0pp |
| Operating income | 6.54%$15M | 4.82%$15M | LMB +1.7pp |
| Pre-tax income | 5.98%$14M | 5.43%$17M | LMB +0.6pp |
| Net income |
| 4.10%$9M |
| 4.03%$13M |
| LMB +0.1pp |
No disclosed counterparties: BBSI.
None