| Stage | MPTI | % of rev | AEBI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $15M | 100.00% | $496M | 100.00% | AEBI ×32.86 |
| Gross profit | $15M | 100.00% | $97M | 19.60% | MPTI +80.4pp |
| Operating income | $2M | 11.38% | $27M | 5.45% | MPTI +5.9pp |
| Pre-tax income | $2M | 16.17% | $15M | 3.09% | MPTI +13.1pp |
| Net income | $2M | 12.38% | $10M | 2.11% | MPTI +10.3pp |
| Stage | MPTI | AEBI | Gap · A − B |
|---|---|---|---|
| Revenue | $15M100.00% | $496M100.00% | AEBI ×32.86 |
| Gross profit | 100.00%$15M | 19.60%$97M | MPTI +80.4pp |
| Operating income | 11.38%$2M | 5.45%$27M | MPTI +5.9pp |
| Pre-tax income | 16.17%$2M | 3.09%$15M | MPTI +13.1pp |
| Net income |
| 12.38%$2M |
| 2.11%$10M |
| MPTI +10.3pp |
No shared counterparties.