| Stage | APTV | % of rev | DAN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.2B | 100.00% | $2.0B | 100.00% | APTV ×1.57 |
| Gross profit | $690M | 21.57% | $201M | 9.86% | APTV +11.7pp |
| Operating income | $281M | 8.78% | $92M | 4.51% | APTV +4.3pp |
| Pre-tax income | $246M | 7.69% | $52M | 2.55% | APTV +5.1pp |
| Net income | $194M | 6.06% | $19M | 0.93% | APTV +5.1pp |
| Stage | APTV | DAN | Gap · A − B |
|---|---|---|---|
| Revenue | $3.2B100.00% | $2.0B100.00% | APTV ×1.57 |
| Gross profit | 21.57%$690M | 9.86%$201M | APTV +11.7pp |
| Operating income | 8.78%$281M | 4.51%$92M | APTV +4.3pp |
| Pre-tax income | 7.69%$246M | 2.55%$52M | APTV +5.1pp |
| Net income |
| 6.06%$194M |
| 0.93%$19M |
| APTV +5.1pp |
No shared counterparties.