| Stage | MOV | % of rev | PPIH | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $170M | 100.00% | $60M | 100.00% | MOV ×2.85 |
| Gross profit | $101M | 59.40% | $17M | 29.22% | MOV +30.2pp |
| Operating income | $15M | 8.76% | $4M | 7.14% | MOV +1.6pp |
| Pre-tax income | $16M | 9.44% | $4M | 6.49% | MOV +2.9pp |
| Net income | $12M | 7.36% | $3M | 5.48% | MOV +1.9pp |
| Stage | MOV | PPIH | Gap · A − B |
|---|---|---|---|
| Revenue | $170M100.00% | $60M100.00% | MOV ×2.85 |
| Gross profit | 59.40%$101M | 29.22%$17M | MOV +30.2pp |
| Operating income | 8.76%$15M | 7.14%$4M | MOV +1.6pp |
| Pre-tax income | 9.44%$16M | 6.49%$4M | MOV +2.9pp |
| Net income |
| 7.36%$12M |
| 5.48%$3M |
| MOV +1.9pp |
No disclosed counterparties: PPIH.
None