| Stage | PRLB | % of rev | VMI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $154M | 100.00% | $1.1B | 100.00% | VMI ×7.15 |
| Gross profit | $69M | 44.49% | $331M | 30.02% | PRLB +14.5pp |
| Operating income | $14M | 9.36% | $173M | 15.66% | VMI +6.3pp |
| Pre-tax income | $16M | 10.50% | $163M | 14.79% | VMI +4.3pp |
| Net income | $12M | 7.62% | $121M | 11.00% | VMI +3.4pp |
| Stage | PRLB | VMI | Gap · A − B |
|---|---|---|---|
| Revenue | $154M100.00% | $1.1B100.00% | VMI ×7.15 |
| Gross profit | 44.49%$69M | 30.02%$331M | PRLB +14.5pp |
| Operating income | 9.36%$14M | 15.66%$173M | VMI +6.3pp |
| Pre-tax income | 10.50%$16M | 14.79%$163M | VMI +4.3pp |
| Net income |
| 7.62%$12M |
| 11.00%$121M |
| VMI +3.4pp |