| Stage | RSI | % of rev | DAVE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $386M | 100.00% | $171M | 100.00% | RSI ×2.26 |
| Gross profit | $140M | 36.39% | $142M | 83.13% | DAVE +46.7pp |
| Operating income | $43M | 11.05% | $52M | 30.59% | DAVE +19.5pp |
| Pre-tax income | $47M | 12.13% | $15M | 8.59% | RSI +3.5pp |
| Net income | $29M | 7.43% | $7M | 3.92% | RSI +3.5pp |
| Stage | RSI | DAVE | Gap · A − B |
|---|---|---|---|
| Revenue | $386M100.00% | $171M100.00% | RSI ×2.26 |
| Gross profit | 36.39%$140M | 83.13%$142M | DAVE +46.7pp |
| Operating income | 11.05%$43M | 30.59%$52M | DAVE +19.5pp |
| Pre-tax income | 12.13%$47M | 8.59%$15M | RSI +3.5pp |
| Net income |
| 7.43%$29M |
| 3.92%$7M |
| RSI +3.5pp |
No shared counterparties.