| Stage | ASO | % of rev | MCO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.6B | 100.00% | $2.0B | 100.00% | MCO ×1.23 |
| Gross profit | $666M | 40.42% | $1.5B | 74.10% | MCO +33.7pp |
| Operating income | $246M | 14.96% | $906M | 44.78% | MCO +29.8pp |
| Pre-tax income | $178M | 10.83% | $968M | 47.85% | MCO +37.0pp |
| Net income | $138M | 8.37% | $736M | 36.38% | MCO +28.0pp |
| Stage | ASO | MCO | Gap · A − B |
|---|---|---|---|
| Revenue | $1.6B100.00% | $2.0B100.00% | MCO ×1.23 |
| Gross profit | 40.42%$666M | 74.10%$1.5B | MCO +33.7pp |
| Operating income | 14.96%$246M | 44.78%$906M | MCO +29.8pp |
| Pre-tax income | 10.83%$178M | 47.85%$968M | MCO +37.0pp |
| Net income |
| 8.37%$138M |
| 36.38%$736M |
| MCO +28.0pp |
No shared counterparties.