| Stage | D | % of rev | NEE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $5.6B | 100.00% | $8.1B | 100.00% | NEE ×1.44 |
| Gross profit | $2.8B | 49.81% | $4.3B | 52.53% | NEE +2.7pp |
| Operating income | $1.8B | 32.79% | $2.6B | 32.44% | D +0.4pp |
| Pre-tax income | $1.5B | 26.53% | $5.0B | 62.16% | NEE +35.6pp |
| Net income | $1.3B | 22.68% | $4.4B | 53.98% | NEE +31.3pp |
| Stage | D | NEE | Gap · A − B |
|---|---|---|---|
| Revenue | $5.6B100.00% | $8.1B100.00% | NEE ×1.44 |
| Gross profit | 49.81%$2.8B | 52.53%$4.3B | NEE +2.7pp |
| Operating income | 32.79%$1.8B | 32.44%$2.6B | D +0.4pp |
| Pre-tax income | 26.53%$1.5B | 62.16%$5.0B | NEE +35.6pp |
| Net income |
| 22.68%$1.3B |
| 53.98%$4.4B |
| NEE +31.3pp |
No shared counterparties.