| Stage | MZTI | % of rev | PLUS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $465M | 100.00% | $582M | 100.00% | PLUS ×1.25 |
| Gross profit | $114M | 24.51% | $147M | 25.29% | PLUS +0.8pp |
| Operating income | $58M | 12.41% | $38M | 6.47% | MZTI +5.9pp |
| Pre-tax income | $57M | 12.15% | $37M | 6.37% | MZTI +5.8pp |
| Net income | $48M | 10.38% | $25M | 4.30% | MZTI +6.1pp |
| Stage | MZTI | PLUS | Gap · A − B |
|---|---|---|---|
| Revenue | $465M100.00% | $582M100.00% | PLUS ×1.25 |
| Gross profit | 24.51%$114M | 25.29%$147M | PLUS +0.8pp |
| Operating income | 12.41%$58M | 6.47%$38M | MZTI +5.9pp |
| Pre-tax income | 12.15%$57M | 6.37%$37M | MZTI +5.8pp |
| Net income |
| 10.38%$48M |
| 4.30%$25M |
| MZTI +6.1pp |
No shared counterparties.