| Stage | LZ | % of rev | GDRX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $205M | 100.00% | $200M | 100.00% | LZ ×1.02 |
| Gross profit | $140M | 68.16% | $179M | 89.52% | GDRX +21.4pp |
| Operating income | $11M | 5.19% | $24M | 11.79% | GDRX +6.6pp |
| Pre-tax income | $12M | 5.92% | $15M | 7.72% | GDRX +1.8pp |
| Net income | $5M | 2.52% | $9M | 4.26% | GDRX +1.7pp |
| Stage | LZ | GDRX | Gap · A − B |
|---|---|---|---|
| Revenue | $205M100.00% | $200M100.00% | LZ ×1.02 |
| Gross profit | 68.16%$140M | 89.52%$179M | GDRX +21.4pp |
| Operating income | 5.19%$11M | 11.79%$24M | GDRX +6.6pp |
| Pre-tax income | 5.92%$12M | 7.72%$15M | GDRX +1.8pp |
| Net income |
| 2.52%$5M |
| 4.26%$9M |
| GDRX +1.7pp |
None
No disclosed counterparties: LZ.