| Stage | DBI | % of rev | RDNW | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $731M | 100.00% | $297M | 100.00% | DBI ×2.46 |
| Gross profit | $365M | 50.01% | $85M | 28.57% | DBI +21.4pp |
| Operating income | $52M | 7.11% | $18M | 6.03% | DBI +1.1pp |
| Pre-tax income | $31M | 4.19% | $7M | 2.22% | DBI +2.0pp |
| Net income | $20M | 2.79% | $7M | 2.19% | DBI +0.6pp |
| Stage | DBI | RDNW | Gap · A − B |
|---|---|---|---|
| Revenue | $731M100.00% | $297M100.00% | DBI ×2.46 |
| Gross profit | 50.01%$365M | 28.57%$85M | DBI +21.4pp |
| Operating income | 7.11%$52M | 6.03%$18M | DBI +1.1pp |
| Pre-tax income | 4.19%$31M | 2.22%$7M | DBI +2.0pp |
| Net income |
| 2.79%$20M |
| 2.19%$7M |
| DBI +0.6pp |
No shared counterparties.