| Stage | DIS | % of rev | PRSU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $25.2B | 100.00% | $252M | 100.00% | DIS ×100.38 |
| Gross profit | $10.1B | 40.17% | $231M | 91.83% | PRSU +51.7pp |
| Operating income | $4.8B | 18.85% | $115M | 45.77% | PRSU +26.9pp |
| Pre-tax income | $3.6B | 14.44% | $113M | 44.97% | PRSU +30.5pp |
| Net income | $2.8B | 11.26% | $91M | 36.08% | PRSU +24.8pp |
| Stage | DIS | PRSU | Gap · A − B |
|---|---|---|---|
| Revenue | $25.2B100.00% | $252M100.00% | DIS ×100.38 |
| Gross profit | 40.17%$10.1B | 91.83%$231M | PRSU +51.7pp |
| Operating income | 18.85%$4.8B | 45.77%$115M | PRSU +26.9pp |
| Pre-tax income | 14.44%$3.6B | 44.97%$113M | PRSU +30.5pp |
| Net income |
| 11.26%$2.8B |
| 36.08%$91M |
| PRSU +24.8pp |
No shared counterparties.