| Stage | OMDA | % of rev | PRVA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $88M | 100.00% | $657M | 100.00% | PRVA ×7.48 |
| Gross profit | $64M | 72.62% | $587M | 89.40% | PRVA +16.8pp |
| Operating income | $4M | 4.04% | $21M | 3.13% | OMDA +0.9pp |
| Pre-tax income | $5M | 6.03% | $22M | 3.39% | OMDA +2.6pp |
| Net income | $5M | 6.03% | $15M | 2.22% | OMDA +3.8pp |
| Stage | OMDA | PRVA | Gap · A − B |
|---|---|---|---|
| Revenue | $88M100.00% | $657M100.00% | PRVA ×7.48 |
| Gross profit | 72.62%$64M | 89.40%$587M | PRVA +16.8pp |
| Operating income | 4.04%$4M | 3.13%$21M | OMDA +0.9pp |
| Pre-tax income | 6.03%$5M | 3.39%$22M | OMDA +2.6pp |
| Net income |
| 6.03%$5M |
| 2.22%$15M |
| OMDA +3.8pp |
No shared counterparties.