| Stage | APTV | % of rev | LDOS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.3B | 100.00% | $4.6B | 100.00% | LDOS ×1.39 |
| Gross profit | $775M | 23.67% | $817M | 17.92% | APTV +5.7pp |
| Operating income | $367M | 11.21% | $514M | 11.28% | LDOS +0.1pp |
| Pre-tax income | $663M | 20.25% | $451M | 9.89% | APTV +10.4pp |
| Net income | $247M | 7.54% | $356M | 7.81% | LDOS +0.3pp |
| Stage | APTV | LDOS | Gap · A − B |
|---|---|---|---|
| Revenue | $3.3B100.00% | $4.6B100.00% | LDOS ×1.39 |
| Gross profit | 23.67%$775M | 17.92%$817M | APTV +5.7pp |
| Operating income | 11.21%$367M | 11.28%$514M | LDOS +0.1pp |
| Pre-tax income | 20.25%$663M | 9.89%$451M | APTV +10.4pp |
| Net income |
| 7.54%$247M |
| 7.81%$356M |
| LDOS +0.3pp |
No shared counterparties.