| Stage | BR | % of rev | V | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.7B | 100.00% | $11.6B | 100.00% | V ×6.97 |
| Gross profit | $428M | 25.67% | $9.2B | 78.87% | V +53.2pp |
| Operating income | $174M | 10.40% | $6.9B | 59.12% | V +48.7pp |
| Pre-tax income | $110M | 6.57% | $6.8B | 58.74% | V +52.2pp |
| Net income | $95M | 5.68% | $5.6B | 48.38% | V +42.7pp |
| Stage | BR | V | Gap · A − B |
|---|---|---|---|
| Revenue | $1.7B100.00% | $11.6B100.00% | V ×6.97 |
| Gross profit | 25.67%$428M | 78.87%$9.2B | V +53.2pp |
| Operating income | 10.40%$174M | 59.12%$6.9B | V +48.7pp |
| Pre-tax income | 6.57%$110M | 58.74%$6.8B | V +52.2pp |
| Net income | 5.68% |
| 48.38%$5.6B |
| V +42.7pp |
No shared counterparties.