| Stage | MSEX | % of rev | LNN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $60M | 100.00% | $161M | 100.00% | LNN ×2.67 |
| Gross profit | $35M | 58.69% | $48M | 29.75% | MSEX +28.9pp |
| Operating income | $22M | 36.99% | $19M | 11.52% | MSEX +25.5pp |
| Pre-tax income | $20M | 34.00% | $21M | 12.80% | MSEX +21.2pp |
| Net income | $18M | 29.94% | $16M | 9.84% | MSEX +20.1pp |
| Stage | MSEX | LNN | Gap · A − B |
|---|---|---|---|
| Revenue | $60M100.00% | $161M100.00% | LNN ×2.67 |
| Gross profit | 58.69%$35M | 29.75%$48M | MSEX +28.9pp |
| Operating income | 36.99%$22M | 11.52%$19M | MSEX +25.5pp |
| Pre-tax income | 34.00%$20M | 12.80%$21M | MSEX +21.2pp |
| Net income |
| 29.94%$18M |
| 9.84%$16M |
| MSEX +20.1pp |
No shared counterparties.