| Stage | NGS | % of rev | MG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $51M | 100.00% | $193M | 100.00% | MG ×3.76 |
| Gross profit | $31M | 59.94% | $56M | 29.23% | NGS +30.7pp |
| Operating income | $10M | 19.30% | $13M | 6.70% | NGS +12.6pp |
| Pre-tax income | $6M | 10.79% | $10M | 5.09% | NGS +5.7pp |
| Net income | $4M | 7.45% | $8M | 3.91% | NGS +3.5pp |
| Stage | NGS | MG | Gap · A − B |
|---|---|---|---|
| Revenue | $51M100.00% | $193M100.00% | MG ×3.76 |
| Gross profit | 59.94%$31M | 29.23%$56M | NGS +30.7pp |
| Operating income | 19.30%$10M | 6.70%$13M | NGS +12.6pp |
| Pre-tax income | 10.79%$6M | 5.09%$10M | NGS +5.7pp |
| Net income |
| 7.45%$4M |
| 3.91%$8M |
| NGS +3.5pp |
No disclosed counterparties: MG.
None