| Stage | NSSC | % of rev | CRAI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $50M | 100.00% | $186M | 100.00% | CRAI ×3.72 |
| Gross profit | $29M | 58.73% | $54M | 29.28% | NSSC +29.5pp |
| Operating income | $14M | 28.25% | $17M | 9.26% | NSSC +19.0pp |
| Pre-tax income | $15M | 30.71% | $16M | 8.73% | NSSC +22.0pp |
| Net income | $13M | 26.03% | $11M | 6.17% | NSSC +19.9pp |
| Stage | NSSC | CRAI | Gap · A − B |
|---|---|---|---|
| Revenue | $50M100.00% | $186M100.00% | CRAI ×3.72 |
| Gross profit | 58.73%$29M | 29.28%$54M | NSSC +29.5pp |
| Operating income | 28.25%$14M | 9.26%$17M | NSSC +19.0pp |
| Pre-tax income | 30.71%$15M | 8.73%$16M | NSSC +22.0pp |
| Net income | 26.03%$13M | 6.17%$11M | NSSC +19.9pp |
No disclosed counterparties: CRAI.
None