| Stage | BRSL | % of rev | DIS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $451M | 100.00% | $25.2B | 100.00% | DIS ×56.03 |
| Gross profit | $374M | 82.91% | $10.1B | 40.17% | BRSL +42.7pp |
| Operating income | $64M | 14.09% | $4.8B | 18.85% | DIS +4.8pp |
| Pre-tax income | $52M | 11.47% | $3.6B | 14.44% | DIS +3.0pp |
| Net income | $35M | 7.77% | $2.8B | 11.26% | DIS +3.5pp |
| Stage | BRSL | DIS | Gap · A − B |
|---|---|---|---|
| Revenue | $451M100.00% | $25.2B100.00% | DIS ×56.03 |
| Gross profit | 82.91%$374M | 40.17%$10.1B | BRSL +42.7pp |
| Operating income | 14.09%$64M | 18.85%$4.8B | DIS +4.8pp |
| Pre-tax income | 11.47%$52M | 14.44%$3.6B | DIS +3.0pp |
| Net income |
| 7.77%$35M |
| 11.26%$2.8B |
| DIS +3.5pp |
No shared counterparties.