| Stage | CEG | % of rev | VST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $7.5B | 100.00% | $4.0B | 100.00% | CEG ×1.87 |
| Gross profit | $3.5B | 46.39% | $2.2B | 55.84% | VST +9.4pp |
| Operating income | $580M | 7.73% | $553M | 13.77% | VST +6.0pp |
| Pre-tax income | $900M | 11.99% | $427M | 10.63% | CEG +1.4pp |
| Net income | $508M | 6.77% | $305M | 7.59% | VST +0.8pp |
| Stage | CEG | VST | Gap · A − B |
|---|---|---|---|
| Revenue | $7.5B100.00% | $4.0B100.00% | CEG ×1.87 |
| Gross profit | 46.39%$3.5B | 55.84%$2.2B | VST +9.4pp |
| Operating income | 7.73%$580M | 13.77%$553M | VST +6.0pp |
| Pre-tax income | 11.99%$900M | 10.63%$427M | CEG +1.4pp |
| Net income |
| 6.77%$508M |
| 7.59%$305M |
| VST +0.8pp |