| Stage | LNN | % of rev | MSEX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $161M | 100.00% | $60M | 100.00% | LNN ×2.67 |
| Gross profit | $48M | 29.75% | $35M | 58.69% | MSEX +28.9pp |
| Operating income | $19M | 11.52% | $22M | 36.99% | MSEX +25.5pp |
| Pre-tax income | $21M | 12.80% | $20M | 34.00% | MSEX +21.2pp |
| Net income | $16M | 9.84% | $18M | 29.94% | MSEX +20.1pp |
| Stage | LNN | MSEX | Gap · A − B |
|---|---|---|---|
| Revenue | $161M100.00% | $60M100.00% | LNN ×2.67 |
| Gross profit | 29.75%$48M | 58.69%$35M | MSEX +28.9pp |
| Operating income | 11.52%$19M | 36.99%$22M | MSEX +25.5pp |
| Pre-tax income | 12.80%$21M | 34.00%$20M | MSEX +21.2pp |
| Net income |
| 9.84%$16M |
| 29.94%$18M |
| MSEX +20.1pp |
No shared counterparties.