| Stage | NPKI | % of rev | CLMB | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $76M | 100.00% | $174M | 100.00% | CLMB ×2.28 |
| Gross profit | $24M | 31.34% | $30M | 17.31% | NPKI +14.0pp |
| Operating income | $9M | 12.01% | $7M | 4.24% | NPKI +7.8pp |
| Pre-tax income | $9M | 11.27% | $8M | 4.33% | NPKI +6.9pp |
| Net income | $6M | 8.01% | $6M | 3.17% | NPKI +4.8pp |
| Stage | NPKI | CLMB | Gap · A − B |
|---|---|---|---|
| Revenue | $76M100.00% | $174M100.00% | CLMB ×2.28 |
| Gross profit | 31.34%$24M | 17.31%$30M | NPKI +14.0pp |
| Operating income | 12.01%$9M | 4.24%$7M | NPKI +7.8pp |
| Pre-tax income | 11.27%$9M | 4.33%$8M | NPKI +6.9pp |
| Net income |
| 8.01%$6M |
| 3.17%$6M |
| NPKI +4.8pp |
No shared counterparties.