| Stage | CEG | % of rev | BE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $7.5B | 100.00% | $1.2B | 100.00% | CEG ×6.07 |
| Gross profit | $3.5B | 46.39% | $417M | 33.75% | CEG +12.6pp |
| Operating income | $580M | 7.73% | $225M | 18.24% | BE +10.5pp |
| Pre-tax income | $900M | 11.99% | $250M | 20.21% | BE +8.2pp |
| Net income | $508M | 6.77% | $249M | 20.15% | BE +13.4pp |
| Stage | CEG | BE | Gap · A − B |
|---|---|---|---|
| Revenue | $7.5B100.00% | $1.2B100.00% | CEG ×6.07 |
| Gross profit | 46.39%$3.5B | 33.75%$417M | CEG +12.6pp |
| Operating income | 7.73%$580M | 18.24%$225M | BE +10.5pp |
| Pre-tax income | 11.99%$900M | 20.21%$250M | BE +8.2pp |
| Net income |
| 6.77%$508M |
| 20.15%$249M |
| BE +13.4pp |
No shared counterparties.