| Stage | CHH | % of rev | MAR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $441M | 100.00% | $7.0B | 100.00% | MAR ×15.89 |
| Gross profit | $218M | 49.38% | $1.5B | 22.03% | CHH +27.4pp |
| Operating income | $104M | 23.63% | $1.3B | 18.19% | CHH +5.4pp |
| Pre-tax income | $86M | 19.48% | $1.1B | 15.13% | CHH +4.4pp |
| Net income | $64M | 14.60% | $794M | 11.33% | CHH +3.3pp |
| Stage | CHH | MAR | Gap · A − B |
|---|---|---|---|
| Revenue | $441M100.00% | $7.0B100.00% | MAR ×15.89 |
| Gross profit | 49.38%$218M | 22.03%$1.5B | CHH +27.4pp |
| Operating income | 23.63%$104M | 18.19%$1.3B | CHH +5.4pp |
| Pre-tax income | 19.48%$86M | 15.13%$1.1B | CHH +4.4pp |
| Net income |
| 14.60%$64M |
| 11.33%$794M |
| CHH +3.3pp |
No shared counterparties.