| Stage | MPTI | % of rev | CVLG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $15M | 100.00% | $234M | 100.00% | CVLG ×15.50 |
| Gross profit | $15M | 100.00% | $86M | 36.80% | MPTI +63.2pp |
| Operating income | $2M | 11.38% | $9M | 3.78% | MPTI +7.6pp |
| Pre-tax income | $2M | 16.17% | $11M | 4.75% | MPTI +11.4pp |
| Net income | $2M | 12.38% | $9M | 3.65% | MPTI +8.7pp |
| Stage | MPTI | CVLG | Gap · A − B |
|---|---|---|---|
| Revenue | $15M100.00% | $234M100.00% | CVLG ×15.50 |
| Gross profit | 100.00%$15M | 36.80%$86M | MPTI +63.2pp |
| Operating income | 11.38%$2M | 3.78%$9M | MPTI +7.6pp |
| Pre-tax income | 16.17%$2M | 4.75%$11M | MPTI +11.4pp |
| Net income |
| 12.38%$2M |
| 3.65%$9M |
| MPTI +8.7pp |
No shared counterparties.