| Stage | CAG | % of rev | LAZ | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.6B | 100.00% | $836M | 100.00% | CAG ×3.10 |
| Gross profit | $619M | 23.83% | $267M | 31.97% | LAZ +8.1pp |
| Operating income | $268M | 10.34% | $55M | 6.55% | CAG +3.8pp |
| Pre-tax income | $233M | 8.97% | $55M | 6.55% | CAG +2.4pp |
| Net income | $174M | 6.71% | $30M | 3.55% | CAG +3.2pp |
| Stage | CAG | LAZ | Gap · A − B |
|---|---|---|---|
| Revenue | $2.6B100.00% | $836M100.00% | CAG ×3.10 |
| Gross profit | 23.83%$619M | 31.97%$267M | LAZ +8.1pp |
| Operating income | 10.34%$268M | 6.55%$55M | CAG +3.8pp |
| Pre-tax income | 8.97%$233M | 6.55%$55M | CAG +2.4pp |
| Net income |
| 6.71%$174M |
| 3.55%$30M |
| CAG +3.2pp |
No shared counterparties.