| Stage | DIS | % of rev | MSGE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $25.2B | 100.00% | $217M | 100.00% | DIS ×116.28 |
| Gross profit | $10.1B | 40.17% | $217M | 100.00% | MSGE +59.8pp |
| Operating income | $4.8B | 18.85% | $10M | 4.48% | DIS +14.4pp |
| Pre-tax income | $3.6B | 14.44% | $2M | 1.07% | DIS +13.4pp |
| Net income | $2.8B | 11.26% | $9M | 4.10% | DIS +7.2pp |
| Stage | DIS | MSGE | Gap · A − B |
|---|---|---|---|
| Revenue | $25.2B100.00% | $217M100.00% | DIS ×116.28 |
| Gross profit | 40.17%$10.1B | 100.00%$217M | MSGE +59.8pp |
| Operating income | 18.85%$4.8B | 4.48%$10M | DIS +14.4pp |
| Pre-tax income | 14.44%$3.6B | 1.07%$2M | DIS +13.4pp |
| Net income |
| 11.26%$2.8B |
| 4.10%$9M |
| DIS +7.2pp |
No shared counterparties.