| Stage | PLUS | % of rev | MZTI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $582M | 100.00% | $482M | 100.00% | PLUS ×1.21 |
| Gross profit | $147M | 25.29% | $111M | 23.00% | PLUS +2.3pp |
| Operating income | $38M | 6.47% | $41M | 8.61% | MZTI +2.1pp |
| Pre-tax income | $37M | 6.37% | $39M | 8.05% | MZTI +1.7pp |
| Net income | $25M | 4.30% | $29M | 6.08% | MZTI +1.8pp |
| Stage | PLUS | MZTI | Gap · A − B |
|---|---|---|---|
| Revenue | $582M100.00% | $482M100.00% | PLUS ×1.21 |
| Gross profit | 25.29%$147M | 23.00%$111M | PLUS +2.3pp |
| Operating income | 6.47%$38M | 8.61%$41M | MZTI +2.1pp |
| Pre-tax income | 6.37%$37M | 8.05%$39M | MZTI +1.7pp |
| Net income |
| 4.30%$25M |
| 6.08%$29M |
| MZTI +1.8pp |
No shared counterparties.