| Stage | DBX | % of rev | M | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $632M | 100.00% | $5.1B | 100.00% | M ×8.01 |
| Gross profit | $507M | 80.21% | $2.2B | 43.70% | DBX +36.5pp |
| Operating income | $165M | 26.10% | $244M | 4.82% | DBX +21.3pp |
| Pre-tax income | $118M | 18.64% | $227M | 4.49% | DBX +14.2pp |
| Net income | $96M | 15.17% | $169M | 3.34% | DBX +11.8pp |
| Stage | DBX | M | Gap · A − B |
|---|---|---|---|
| Revenue | $632M100.00% | $5.1B100.00% | M ×8.01 |
| Gross profit | 80.21%$507M | 43.70%$2.2B | DBX +36.5pp |
| Operating income | 26.10%$165M | 4.82%$244M | DBX +21.3pp |
| Pre-tax income | 18.64%$118M | 4.49%$227M | DBX +14.2pp |
| Net income |
| 15.17%$96M |
| 3.34%$169M |
| DBX +11.8pp |
No shared counterparties.