| Stage | CODA | % of rev | NOC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8M | 100.00% | $11.1B | 100.00% | NOC ×1441.15 |
| Gross profit | $5M | 65.44% | $2.4B | 21.15% | CODA +44.3pp |
| Operating income | $2M | 19.87% | $1.3B | 11.41% | CODA +8.5pp |
| Pre-tax income | $2M | 23.21% | $1.3B | 11.67% | CODA +11.5pp |
| Net income | $1M | 18.01% | $1.1B | 10.11% | CODA +7.9pp |
| Stage | CODA | NOC | Gap · A − B |
|---|---|---|---|
| Revenue | $8M100.00% | $11.1B100.00% | NOC ×1441.15 |
| Gross profit | 65.44%$5M | 21.15%$2.4B | CODA +44.3pp |
| Operating income | 19.87%$2M | 11.41%$1.3B | CODA +8.5pp |
| Pre-tax income | 23.21%$2M | 11.67%$1.3B | CODA +11.5pp |
| Net income |
| 18.01%$1M |
| 10.11%$1.1B |
| CODA +7.9pp |