| Stage | DBI | % of rev | BOOT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $731M | 100.00% | $582M | 100.00% | DBI ×1.26 |
| Gross profit | $365M | 50.01% | $216M | 37.21% | DBI +12.8pp |
| Operating income | $52M | 7.11% | $70M | 12.07% | BOOT +5.0pp |
| Pre-tax income | $31M | 4.19% | $71M | 12.16% | BOOT +8.0pp |
| Net income | $20M | 2.79% | $52M | 9.02% | BOOT +6.2pp |
| Stage | DBI | BOOT | Gap · A − B |
|---|---|---|---|
| Revenue | $731M100.00% | $582M100.00% | DBI ×1.26 |
| Gross profit | 50.01%$365M | 37.21%$216M | DBI +12.8pp |
| Operating income | 7.11%$52M | 12.07%$70M | BOOT +5.0pp |
| Pre-tax income | 4.19%$31M | 12.16%$71M | BOOT +8.0pp |
| Net income |
| 2.79%$20M |
| 9.02%$52M |
| BOOT +6.2pp |
No shared counterparties.