| Stage | MSEX | % of rev | CPK | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $60M | 100.00% | $202M | 100.00% | CPK ×3.35 |
| Gross profit | $35M | 58.69% | $150M | 74.39% | CPK +15.7pp |
| Operating income | $22M | 36.99% | $53M | 26.20% | MSEX +10.8pp |
| Pre-tax income | $20M | 34.00% | $35M | 17.34% | MSEX +16.7pp |
| Net income | $18M | 29.94% | $25M | 12.58% | MSEX +17.4pp |
| Stage | MSEX | CPK | Gap · A − B |
|---|---|---|---|
| Revenue | $60M100.00% | $202M100.00% | CPK ×3.35 |
| Gross profit | 58.69%$35M | 74.39%$150M | CPK +15.7pp |
| Operating income | 36.99%$22M | 26.20%$53M | MSEX +10.8pp |
| Pre-tax income | 34.00%$20M | 17.34%$35M | MSEX +16.7pp |
| Net income |
| 29.94%$18M |
| 12.58%$25M |
| MSEX +17.4pp |
No shared counterparties.