| Stage | CENT | % of rev | VSTS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $882M | 100.00% | $662M | 100.00% | CENT ×1.33 |
| Gross profit | $317M | 35.92% | $662M | 100.00% | VSTS +64.1pp |
| Operating income | $126M | 14.26% | $37M | 5.63% | CENT +8.6pp |
| Pre-tax income | $120M | 13.55% | $14M | 2.17% | CENT +11.4pp |
| Net income | $90M | 10.20% | $11M | 1.67% | CENT +8.5pp |
| Stage | CENT | VSTS | Gap · A − B |
|---|---|---|---|
| Revenue | $882M100.00% | $662M100.00% | CENT ×1.33 |
| Gross profit | 35.92%$317M | 100.00%$662M | VSTS +64.1pp |
| Operating income | 14.26%$126M | 5.63%$37M | CENT +8.6pp |
| Pre-tax income | 13.55%$120M | 2.17%$14M | CENT +11.4pp |
| Net income |
| 10.20%$90M |
| 1.67%$11M |
| CENT +8.5pp |