| Stage | MGEE | % of rev | OGS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $161M | 100.00% | $391M | 100.00% | OGS ×2.43 |
| Gross profit | $62M | 38.20% | $157M | 40.12% | OGS +1.9pp |
| Operating income | $33M | 20.25% | $77M | 19.77% | MGEE +0.5pp |
| Pre-tax income | $38M | 23.35% | $38M | 9.72% | MGEE +13.6pp |
| Net income | $33M | 20.69% | $31M | 7.98% | MGEE +12.7pp |
| Stage | MGEE | OGS | Gap · A − B |
|---|---|---|---|
| Revenue | $161M100.00% | $391M100.00% | OGS ×2.43 |
| Gross profit | 38.20%$62M | 40.12%$157M | OGS +1.9pp |
| Operating income | 20.25%$33M | 19.77%$77M | MGEE +0.5pp |
| Pre-tax income | 23.35%$38M | 9.72%$38M | MGEE +13.6pp |
| Net income |
| 20.69%$33M |
| 7.98%$31M |
| MGEE +12.7pp |
No shared counterparties.