| Stage | RFIL | % of rev | OPXS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $24M | 100.00% | $10M | 100.00% | RFIL ×2.46 |
| Gross profit | $9M | 35.63% | $3M | 34.18% | RFIL +1.5pp |
| Operating income | $2M | 7.34% | $1M | 14.30% | OPXS +7.0pp |
| Pre-tax income | $2M | 6.37% | $1M | 14.59% | OPXS +8.2pp |
| Net income | $1M | 6.02% | $1M | 13.16% | OPXS +7.1pp |
| Stage | RFIL | OPXS | Gap · A − B |
|---|---|---|---|
| Revenue | $24M100.00% | $10M100.00% | RFIL ×2.46 |
| Gross profit | 35.63%$9M | 34.18%$3M | RFIL +1.5pp |
| Operating income | 7.34%$2M | 14.30%$1M | OPXS +7.0pp |
| Pre-tax income | 6.37%$2M | 14.59%$1M | OPXS +8.2pp |
| Net income |
| 6.02%$1M |
| 13.16%$1M |
| OPXS +7.1pp |
No disclosed counterparties: RFIL, OPXS.