| Stage | APTV | % of rev | DORM | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.2B | 100.00% | $562M | 100.00% | APTV ×5.69 |
| Gross profit | $690M | 21.57% | $222M | 39.45% | DORM +17.9pp |
| Operating income | $281M | 8.78% | $83M | 14.76% | DORM +6.0pp |
| Pre-tax income | $246M | 7.69% | $77M | 13.77% | DORM +6.1pp |
| Net income | $194M | 6.06% | $59M | 10.53% | DORM +4.5pp |
| Stage | APTV | DORM | Gap · A − B |
|---|---|---|---|
| Revenue | $3.2B100.00% | $562M100.00% | APTV ×5.69 |
| Gross profit | 21.57%$690M | 39.45%$222M | DORM +17.9pp |
| Operating income | 8.78%$281M | 14.76%$83M | DORM +6.0pp |
| Pre-tax income | 7.69%$246M | 13.77%$77M | DORM +6.1pp |
| Net income | 6.06%$194M | 10.53%$59M | DORM +4.5pp |