| Stage | TCMD | % of rev | PBYI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $86M | 100.00% | $57M | 100.00% | TCMD ×1.52 |
| Gross profit | $65M | 76.25% | $44M | 77.92% | PBYI +1.7pp |
| Operating income | $7M | 7.97% | $8M | 13.42% | PBYI +5.5pp |
| Pre-tax income | $7M | 8.60% | $8M | 14.59% | PBYI +6.0pp |
| Net income | $8M | 9.08% | $8M | 14.49% | PBYI +5.4pp |
| Stage | TCMD | PBYI | Gap · A − B |
|---|---|---|---|
| Revenue | $86M100.00% | $57M100.00% | TCMD ×1.52 |
| Gross profit | 76.25%$65M | 77.92%$44M | PBYI +1.7pp |
| Operating income | 7.97%$7M | 13.42%$8M | PBYI +5.5pp |
| Pre-tax income | 8.60%$7M | 14.59%$8M | PBYI +6.0pp |
| Net income |
| 9.08%$8M |
| 14.49%$8M |
| PBYI +5.4pp |
No shared counterparties.