| Stage | NGVC | % of rev | BBSI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $335M | 100.00% | $319M | 100.00% | NGVC ×1.05 |
| Gross profit | $98M | 29.28% | $65M | 20.31% | NGVC +9.0pp |
| Operating income | $15M | 4.48% | $15M | 4.82% | BBSI +0.3pp |
| Pre-tax income | $14M | 4.28% | $17M | 5.43% | BBSI +1.1pp |
| Net income | $11M | 3.31% | $13M | 4.03% | BBSI +0.7pp |
| Stage | NGVC | BBSI | Gap · A − B |
|---|---|---|---|
| Revenue | $335M100.00% | $319M100.00% | NGVC ×1.05 |
| Gross profit | 29.28%$98M | 20.31%$65M | NGVC +9.0pp |
| Operating income | 4.48%$15M | 4.82%$15M | BBSI +0.3pp |
| Pre-tax income | 4.28%$14M | 5.43%$17M | BBSI +1.1pp |
| Net income |
| 3.31%$11M |
| 4.03%$13M |
| BBSI +0.7pp |
No disclosed counterparties: BBSI.
None