| Stage | OGS | % of rev | MGEE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $391M | 100.00% | $190M | 100.00% | OGS ×2.06 |
| Gross profit | $157M | 40.12% | $87M | 45.90% | MGEE +5.8pp |
| Operating income | $77M | 19.77% | $58M | 30.51% | MGEE +10.7pp |
| Pre-tax income | $38M | 9.72% | $66M | 34.53% | MGEE +24.8pp |
| Net income | $31M | 7.98% | $56M | 29.60% | MGEE +21.6pp |
| Stage | OGS | MGEE | Gap · A − B |
|---|---|---|---|
| Revenue | $391M100.00% | $190M100.00% | OGS ×2.06 |
| Gross profit | 40.12%$157M | 45.90%$87M | MGEE +5.8pp |
| Operating income | 19.77%$77M | 30.51%$58M | MGEE +10.7pp |
| Pre-tax income | 9.72%$38M | 34.53%$66M | MGEE +24.8pp |
| Net income |
| 7.98%$31M |
| 29.60%$56M |
| MGEE +21.6pp |
No shared counterparties.