| Stage | AEO | % of rev | KMT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.4B | 100.00% | $737M | 100.00% | AEO ×1.87 |
| Gross profit | $672M | 48.69% | $434M | 58.86% | KMT +10.2pp |
| Operating income | $211M | 15.32% | $303M | 41.12% | KMT +25.8pp |
| Pre-tax income | $178M | 12.90% | $299M | 40.63% | KMT +27.7pp |
| Net income | $134M | 9.68% | $229M | 31.15% | KMT +21.5pp |
| Stage | AEO | KMT | Gap · A − B |
|---|---|---|---|
| Revenue | $1.4B100.00% | $737M100.00% | AEO ×1.87 |
| Gross profit | 48.69%$672M | 58.86%$434M | KMT +10.2pp |
| Operating income | 15.32%$211M | 41.12%$303M | KMT +25.8pp |
| Pre-tax income | 12.90%$178M | 40.63%$299M | KMT +27.7pp |
| Net income |
| 9.68%$134M |
| 31.15%$229M |
| KMT +21.5pp |