| Stage | MOG-A | % of rev | HXL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.1B | 100.00% | $496M | 100.00% | MOG-A ×2.25 |
| Gross profit | $347M | 31.10% | $116M | 23.27% | MOG-A +7.8pp |
| Operating income | $154M | 13.82% | $55M | 11.04% | MOG-A +2.8pp |
| Pre-tax income | $137M | 12.31% | $43M | 8.60% | MOG-A +3.7pp |
| Net income | $152M | 13.62% | $39M | 7.78% | MOG-A +5.8pp |
| Stage | MOG-A | HXL | Gap · A − B |
|---|---|---|---|
| Revenue | $1.1B100.00% | $496M100.00% | MOG-A ×2.25 |
| Gross profit | 31.10%$347M | 23.27%$116M | MOG-A +7.8pp |
| Operating income | 13.82%$154M | 11.04%$55M | MOG-A +2.8pp |
| Pre-tax income | 12.31%$137M | 8.60%$43M | MOG-A +3.7pp |
| Net income |
| 13.62%$152M |
| 7.78%$39M |
| MOG-A +5.8pp |
No shared counterparties.