| Stage | MZTI | % of rev | JJSF | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $482M | 100.00% | $426M | 100.00% | MZTI ×1.13 |
| Gross profit | $111M | 23.00% | $151M | 35.45% | JJSF +12.4pp |
| Operating income | $41M | 8.61% | $46M | 10.86% | JJSF +2.3pp |
| Pre-tax income | $39M | 8.05% | $46M | 10.80% | JJSF +2.7pp |
| Net income | $29M | 6.08% | $35M | 8.29% | JJSF +2.2pp |
| Stage | MZTI | JJSF | Gap · A − B |
|---|---|---|---|
| Revenue | $482M100.00% | $426M100.00% | MZTI ×1.13 |
| Gross profit | 23.00%$111M | 35.45%$151M | JJSF +12.4pp |
| Operating income | 8.61%$41M | 10.86%$46M | JJSF +2.3pp |
| Pre-tax income | 8.05%$39M | 10.80%$46M | JJSF +2.7pp |
| Net income |
| 6.08%$29M |
| 8.29%$35M |
| JJSF +2.2pp |
No shared counterparties.