| Stage | DAN | % of rev | APTV | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.0B | 100.00% | $3.2B | 100.00% | APTV ×1.59 |
| Gross profit | $210M | 10.45% | $690M | 21.57% | APTV +11.1pp |
| Operating income | $76M | 3.78% | $281M | 8.78% | APTV +5.0pp |
| Pre-tax income | $59M | 2.94% | $246M | 7.69% | APTV +4.8pp |
| Net income | $0 | 0.00% | $194M | 6.06% | APTV +6.1pp |
| Stage | DAN | APTV | Gap · A − B |
|---|---|---|---|
| Revenue | $2.0B100.00% | $3.2B100.00% | APTV ×1.59 |
| Gross profit | 10.45%$210M | 21.57%$690M | APTV +11.1pp |
| Operating income | 3.78%$76M | 8.78%$281M | APTV +5.0pp |
| Pre-tax income | 2.94%$59M | 7.69%$246M | APTV +4.8pp |
| Net income |
| 0.00%$0 |
| 6.06%$194M |
| APTV +6.1pp |
No shared counterparties.