| Stage | RDVT | % of rev | MAMA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $27M | 100.00% | $55M | 100.00% | MAMA ×2.04 |
| Gross profit | $23M | 85.71% | $13M | 23.96% | RDVT +61.8pp |
| Operating income | $6M | 22.81% | $3M | 5.48% | RDVT +17.3pp |
| Pre-tax income | $6M | 24.29% | $3M | 6.05% | RDVT +18.2pp |
| Net income | $5M | 18.56% | $3M | 4.70% | RDVT +13.9pp |
| Stage | RDVT | MAMA | Gap · A − B |
|---|---|---|---|
| Revenue | $27M100.00% | $55M100.00% | MAMA ×2.04 |
| Gross profit | 85.71%$23M | 23.96%$13M | RDVT +61.8pp |
| Operating income | 22.81%$6M | 5.48%$3M | RDVT +17.3pp |
| Pre-tax income | 24.29%$6M | 6.05%$3M | RDVT +18.2pp |
| Net income |
| 18.56%$5M |
| 4.70%$3M |
| RDVT +13.9pp |
No shared counterparties.