| Stage | NPO | % of rev | KN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $351M | 100.00% | $184M | 100.00% | NPO ×1.91 |
| Gross profit | $153M | 43.67% | $81M | 44.18% | KN +0.5pp |
| Operating income | $63M | 18.04% | $31M | 16.68% | NPO +1.4pp |
| Pre-tax income | $55M | 15.54% | $28M | 15.11% | NPO +0.4pp |
| Net income | $40M | 11.49% | $22M | 11.74% | KN +0.3pp |
| Stage | NPO | KN | Gap · A − B |
|---|---|---|---|
| Revenue | $351M100.00% | $184M100.00% | NPO ×1.91 |
| Gross profit | 43.67%$153M | 44.18%$81M | KN +0.5pp |
| Operating income | 18.04%$63M | 16.68%$31M | NPO +1.4pp |
| Pre-tax income | 15.54%$55M | 15.11%$28M | NPO +0.4pp |
| Net income |
| 11.49%$40M |
| 11.74%$22M |
| KN +0.3pp |
No shared counterparties.