| Stage | DBX | % of rev | OSPN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $632M | 100.00% | $64M | 100.00% | DBX ×9.88 |
| Gross profit | $507M | 80.21% | $49M | 76.29% | DBX +3.9pp |
| Operating income | $165M | 26.10% | $9M | 14.47% | DBX +11.6pp |
| Pre-tax income | $118M | 18.64% | $9M | 14.80% | DBX +3.8pp |
| Net income | $96M | 15.17% | $8M | 12.21% | DBX +3.0pp |
| Stage | DBX | OSPN | Gap · A − B |
|---|---|---|---|
| Revenue | $632M100.00% | $64M100.00% | DBX ×9.88 |
| Gross profit | 80.21%$507M | 76.29%$49M | DBX +3.9pp |
| Operating income | 26.10%$165M | 14.47%$9M | DBX +11.6pp |
| Pre-tax income | 18.64%$118M | 14.80%$9M | DBX +3.8pp |
| Net income |
| 15.17%$96M |
| 12.21%$8M |
| DBX +3.0pp |