| Stage | OMER | % of rev | CORT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $29M | 100.00% | $256M | 100.00% | CORT ×8.98 |
| Gross profit | $28M | 97.20% | $252M | 98.41% | CORT +1.2pp |
| Operating income | $74,000 | 0.26% | $41M | 16.12% | CORT +15.9pp |
| Pre-tax income | $7M | 23.37% | $46M | 17.93% | OMER +5.4pp |
| Net income | $13M | 46.38% | $43M | 16.78% | OMER +29.6pp |
| Stage | OMER | CORT | Gap · A − B |
|---|---|---|---|
| Revenue | $29M100.00% | $256M100.00% | CORT ×8.98 |
| Gross profit | 97.20%$28M | 98.41%$252M | CORT +1.2pp |
| Operating income | 0.26%$74,000 | 16.12%$41M | CORT +15.9pp |
| Pre-tax income | 23.37%$7M | 17.93%$46M | OMER +5.4pp |
| Net income |
| 46.38%$13M |
| 16.78%$43M |
| OMER +29.6pp |
No shared counterparties.