| Stage | PRLB | % of rev | DV | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $154M | 100.00% | $206M | 100.00% | DV ×1.33 |
| Gross profit | $69M | 44.49% | $167M | 81.26% | DV +36.8pp |
| Operating income | $14M | 9.36% | $28M | 13.78% | DV +4.4pp |
| Pre-tax income | $16M | 10.50% | $28M | 13.59% | DV +3.1pp |
| Net income | $12M | 7.62% | $16M | 7.75% | DV +0.1pp |
| Stage | PRLB | DV | Gap · A − B |
|---|---|---|---|
| Revenue | $154M100.00% | $206M100.00% | DV ×1.33 |
| Gross profit | 44.49%$69M | 81.26%$167M | DV +36.8pp |
| Operating income | 9.36%$14M | 13.78%$28M | DV +4.4pp |
| Pre-tax income | 10.50%$16M | 13.59%$28M | DV +3.1pp |
| Net income |
| 7.62%$12M |
| 7.75%$16M |
| DV +0.1pp |
None
No disclosed counterparties: PRLB.