| Stage | PK | % of rev | RLJ | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $680M | 100.00% | $383M | 100.00% | PK ×1.78 |
| Gross profit | $269M | 39.56% | $356M | 93.01% | RLJ +53.4pp |
| Operating income | $95M | 13.97% | $55M | 14.47% | RLJ +0.5pp |
| Pre-tax income | $55M | 8.09% | $32M | 8.25% | RLJ +0.2pp |
| Net income | $50M | 7.35% | $31M | 8.18% | RLJ +0.8pp |
| Stage | PK | RLJ | Gap · A − B |
|---|---|---|---|
| Revenue | $680M100.00% | $383M100.00% | PK ×1.78 |
| Gross profit | 39.56%$269M | 93.01%$356M | RLJ +53.4pp |
| Operating income | 13.97%$95M | 14.47%$55M | RLJ +0.5pp |
| Pre-tax income | 8.09%$55M | 8.25%$32M | RLJ +0.2pp |
| Net income |
| 7.35%$50M |
| 8.18%$31M |
| RLJ +0.8pp |
No shared counterparties.