| Stage | TRS | % of rev | MTRN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $175M | 100.00% | $567M | 100.00% | MTRN ×3.25 |
| Gross profit | $35M | 20.24% | $104M | 18.28% | TRS +2.0pp |
| Operating income | $11M | 6.22% | $50M | 8.89% | MTRN +2.7pp |
| Pre-tax income | $18M | 10.35% | $44M | 7.79% | TRS +2.6pp |
| Net income | $13M | 7.66% | $38M | 6.76% | TRS +0.9pp |
| Stage | TRS | MTRN | Gap · A − B |
|---|---|---|---|
| Revenue | $175M100.00% | $567M100.00% | MTRN ×3.25 |
| Gross profit | 20.24%$35M | 18.28%$104M | TRS +2.0pp |
| Operating income | 6.22%$11M | 8.89%$50M | MTRN +2.7pp |
| Pre-tax income | 10.35%$18M | 7.79%$44M | TRS +2.6pp |
| Net income |
| 7.66%$13M |
| 6.76%$38M |
| TRS +0.9pp |
No shared counterparties.