| Stage | LOPE | % of rev | LAUR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $264M | 100.00% | $485M | 100.00% | LAUR ×1.84 |
| Gross profit | $176M | 66.65% | $132M | 27.15% | LOPE +39.5pp |
| Operating income | $58M | 22.02% | $119M | 24.56% | LAUR +2.5pp |
| Pre-tax income | $61M | 23.05% | $121M | 24.99% | LAUR +1.9pp |
| Net income | $46M | 17.37% | $101M | 20.87% | LAUR +3.5pp |
| Stage | LOPE | LAUR | Gap · A − B |
|---|---|---|---|
| Revenue | $264M100.00% | $485M100.00% | LAUR ×1.84 |
| Gross profit | 66.65%$176M | 27.15%$132M | LOPE +39.5pp |
| Operating income | 22.02%$58M | 24.56%$119M | LAUR +2.5pp |
| Pre-tax income | 23.05%$61M | 24.99%$121M | LAUR +1.9pp |
| Net income |
| 17.37%$46M |
| 20.87%$101M |
| LAUR +3.5pp |
No disclosed counterparties: LAUR.
None