| Stage | PII | % of rev | MAMO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.0B | 100.00% | $15M | 100.00% | PII ×136.92 |
| Gross profit | $432M | 21.17% | $7M | 48.81% | MAMO +27.6pp |
| Operating income | $73M | 3.59% | $2M | 11.14% | MAMO +7.5pp |
| Pre-tax income | $56M | 2.75% | $2M | 11.61% | MAMO +8.9pp |
| Net income | $39M | 1.89% | $1M | 9.74% | MAMO +7.8pp |
| Stage | PII | MAMO | Gap · A − B |
|---|---|---|---|
| Revenue | $2.0B100.00% | $15M100.00% | PII ×136.92 |
| Gross profit | 21.17%$432M | 48.81%$7M | MAMO +27.6pp |
| Operating income | 3.59%$73M | 11.14%$2M | MAMO +7.5pp |
| Pre-tax income | 2.75%$56M | 11.61%$2M | MAMO +8.9pp |
| Net income |
| 1.89%$39M |
| 9.74%$1M |
| MAMO +7.8pp |
No shared counterparties.