| Stage | DIS | % of rev | BRSL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $25.2B | 100.00% | $451M | 100.00% | DIS ×56.03 |
| Gross profit | $10.1B | 40.17% | $374M | 82.91% | BRSL +42.7pp |
| Operating income | $4.8B | 18.85% | $64M | 14.09% | DIS +4.8pp |
| Pre-tax income | $3.6B | 14.44% | $52M | 11.47% | DIS +3.0pp |
| Net income | $2.8B | 11.26% | $35M | 7.77% | DIS +3.5pp |
| Stage | DIS | BRSL | Gap · A − B |
|---|---|---|---|
| Revenue | $25.2B100.00% | $451M100.00% | DIS ×56.03 |
| Gross profit | 40.17%$10.1B | 82.91%$374M | BRSL +42.7pp |
| Operating income | 18.85%$4.8B | 14.09%$64M | DIS +4.8pp |
| Pre-tax income | 14.44%$3.6B | 11.47%$52M | DIS +3.0pp |
| Net income |
| 11.26%$2.8B |
| 7.77%$35M |
| DIS +3.5pp |
No shared counterparties.