| Stage | DLR | % of rev | KIM | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.9B | 100.00% | $546M | 100.00% | DLR ×3.52 |
| Gross profit | $1.9B | 100.00% | $546M | 100.00% | 0.0pp |
| Operating income | $467M | 24.28% | $280M | 51.27% | KIM +27.0pp |
| Pre-tax income | $491M | 25.53% | $208M | 38.10% | KIM +12.6pp |
| Net income | $458M | 23.78% | $282M | 51.65% | KIM +27.9pp |
| Stage | DLR | KIM | Gap · A − B |
|---|---|---|---|
| Revenue | $1.9B100.00% | $546M100.00% | DLR ×3.52 |
| Gross profit | 100.00%$1.9B | 100.00%$546M | 0.0pp |
| Operating income | 24.28%$467M | 51.27%$280M | KIM +27.0pp |
| Pre-tax income | 25.53%$491M | 38.10%$208M | KIM +12.6pp |
| Net income |
| 23.78%$458M |
| 51.65%$282M |
| KIM +27.9pp |
No disclosed counterparties: DLR, KIM.