| Stage | DCH | % of rev | APTV | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.0B | 100.00% | $3.2B | 100.00% | APTV ×1.08 |
| Gross profit | $338M | 11.44% | $690M | 21.57% | APTV +10.1pp |
| Operating income | $100M | 3.37% | $281M | 8.78% | APTV +5.4pp |
| Pre-tax income | $18M | 0.60% | $246M | 7.69% | APTV +7.1pp |
| Net income | $2M | 0.05% | $194M | 6.06% | APTV +6.0pp |
| Stage | DCH | APTV | Gap · A − B |
|---|---|---|---|
| Revenue | $3.0B100.00% | $3.2B100.00% | APTV ×1.08 |
| Gross profit | 11.44%$338M | 21.57%$690M | APTV +10.1pp |
| Operating income | 3.37%$100M | 8.78%$281M | APTV +5.4pp |
| Pre-tax income | 0.60%$18M | 7.69%$246M | APTV +7.1pp |
| Net income |
| 0.05%$2M |
| 6.06%$194M |
| APTV +6.0pp |
No shared counterparties.