| Stage | PRVA | % of rev | OMDA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $657M | 100.00% | $88M | 100.00% | PRVA ×7.48 |
| Gross profit | $587M | 89.40% | $64M | 72.62% | PRVA +16.8pp |
| Operating income | $21M | 3.13% | $4M | 4.04% | OMDA +0.9pp |
| Pre-tax income | $22M | 3.39% | $5M | 6.03% | OMDA +2.6pp |
| Net income | $15M | 2.22% | $5M | 6.03% | OMDA +3.8pp |
| Stage | PRVA | OMDA | Gap · A − B |
|---|---|---|---|
| Revenue | $657M100.00% | $88M100.00% | PRVA ×7.48 |
| Gross profit | 89.40%$587M | 72.62%$64M | PRVA +16.8pp |
| Operating income | 3.13%$21M | 4.04%$4M | OMDA +0.9pp |
| Pre-tax income | 3.39%$22M | 6.03%$5M | OMDA +2.6pp |
| Net income | 2.22%$15M | 6.03%$5M | OMDA +3.8pp |
No shared counterparties.