| Stage | AEE | % of rev | DUK | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.1B | 100.00% | $7.6B | 100.00% | DUK ×3.63 |
| Gross profit | $1.0B | 49.00% | $4.2B | 54.82% | DUK +5.8pp |
| Operating income | $459M | 21.94% | $2.0B | 26.99% | DUK +5.0pp |
| Pre-tax income | $368M | 17.59% | $1.3B | 17.19% | AEE +0.4pp |
| Net income | $316M | 15.11% | $1.1B | 15.08% | 0.0pp |
| Stage | AEE | DUK | Gap · A − B |
|---|---|---|---|
| Revenue | $2.1B100.00% | $7.6B100.00% | DUK ×3.63 |
| Gross profit | 49.00%$1.0B | 54.82%$4.2B | DUK +5.8pp |
| Operating income | 21.94%$459M | 26.99%$2.0B | DUK +5.0pp |
| Pre-tax income | 17.59%$368M | 17.19%$1.3B | AEE +0.4pp |
| Net income |
| 15.11%$316M |
| 15.08%$1.1B |
| 0.0pp |