| Stage | TMDX | % of rev | IMAX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $190M | 100.00% | $103M | 100.00% | TMDX ×1.85 |
| Gross profit | $113M | 59.59% | $63M | 61.16% | IMAX +1.6pp |
| Operating income | $24M | 12.50% | $21M | 20.20% | IMAX +7.7pp |
| Pre-tax income | $19M | 10.22% | $19M | 18.88% | IMAX +8.7pp |
| Net income | $15M | 7.73% | $16M | 15.47% | IMAX +7.7pp |
| Stage | TMDX | IMAX | Gap · A − B |
|---|---|---|---|
| Revenue | $190M100.00% | $103M100.00% | TMDX ×1.85 |
| Gross profit | 59.59%$113M | 61.16%$63M | IMAX +1.6pp |
| Operating income | 12.50%$24M | 20.20%$21M | IMAX +7.7pp |
| Pre-tax income | 10.22%$19M | 18.88%$19M | IMAX +8.7pp |
| Net income |
| 7.73%$15M |
| 15.47%$16M |
| IMAX +7.7pp |
No shared counterparties.