| Stage | MOD | % of rev | AIT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $874M | 100.00% | $1.3B | 100.00% | AIT ×1.48 |
| Gross profit | $182M | 20.82% | $392M | 30.38% | AIT +9.6pp |
| Operating income | $75M | 8.56% | $144M | 11.12% | AIT +2.6pp |
| Pre-tax income | $69M | 7.85% | $141M | 10.92% | AIT +3.1pp |
| Net income | $74M | 8.50% | $110M | 8.55% | AIT +0.1pp |
| Stage | MOD | AIT | Gap · A − B |
|---|---|---|---|
| Revenue | $874M100.00% | $1.3B100.00% | AIT ×1.48 |
| Gross profit | 20.82%$182M | 30.38%$392M | AIT +9.6pp |
| Operating income | 8.56%$75M | 11.12%$144M | AIT +2.6pp |
| Pre-tax income | 7.85%$69M | 10.92%$141M | AIT +3.1pp |
| Net income |
| 8.50%$74M |
| 8.55%$110M |
| AIT +0.1pp |
No disclosed counterparties: MOD, AIT.