| Stage | APTV | % of rev | ADNT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.3B | 100.00% | $3.9B | 100.00% | ADNT ×1.20 |
| Gross profit | $775M | 23.67% | $235M | 5.98% | APTV +17.7pp |
| Operating income | $367M | 11.21% | $114M | 2.90% | APTV +8.3pp |
| Pre-tax income | $663M | 20.25% | $65M | 1.65% | APTV +18.6pp |
| Net income | $247M | 7.54% | $42M | 1.07% | APTV +6.5pp |
| Stage | APTV | ADNT | Gap · A − B |
|---|---|---|---|
| Revenue | $3.3B100.00% | $3.9B100.00% | ADNT ×1.20 |
| Gross profit | 23.67%$775M | 5.98%$235M | APTV +17.7pp |
| Operating income | 11.21%$367M | 2.90%$114M | APTV +8.3pp |
| Pre-tax income | 20.25%$663M | 1.65%$65M | APTV +18.6pp |
| Net income |
| 7.54%$247M |
| 1.07%$42M |
| APTV +6.5pp |
No shared counterparties.