| Stage | BX | % of rev | MC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $5.0B | 100.00% | $409M | 100.00% | BX ×12.32 |
| Gross profit | $5.0B | 100.00% | $409M | 100.00% | 0.0pp |
| Operating income | $2.7B | 52.90% | $73M | 17.79% | BX +35.1pp |
| Pre-tax income | $2.8B | 55.68% | $75M | 18.39% | BX +37.3pp |
| Net income | $2.4B | 46.71% | $55M | 13.47% | BX +33.2pp |
| Stage | BX | MC | Gap · A − B |
|---|---|---|---|
| Revenue | $5.0B100.00% | $409M100.00% | BX ×12.32 |
| Gross profit | 100.00%$5.0B | 100.00%$409M | 0.0pp |
| Operating income | 52.90%$2.7B | 17.79%$73M | BX +35.1pp |
| Pre-tax income | 55.68%$2.8B | 18.39%$75M | BX +37.3pp |
| Net income | 46.71%$2.4B | 13.47%$55M | BX +33.2pp |
No disclosed counterparties: MC.
None