| Stage | DORM | % of rev | APTV | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $562M | 100.00% | $3.2B | 100.00% | APTV ×5.69 |
| Gross profit | $222M | 39.45% | $690M | 21.57% | DORM +17.9pp |
| Operating income | $83M | 14.76% | $281M | 8.78% | DORM +6.0pp |
| Pre-tax income | $77M | 13.77% | $246M | 7.69% | DORM +6.1pp |
| Net income | $59M | 10.53% | $194M | 6.06% | DORM +4.5pp |
| Stage | DORM | APTV | Gap · A − B |
|---|---|---|---|
| Revenue | $562M100.00% | $3.2B100.00% | APTV ×5.69 |
| Gross profit | 39.45%$222M | 21.57%$690M | DORM +17.9pp |
| Operating income | 14.76%$83M | 8.78%$281M | DORM +6.0pp |
| Pre-tax income | 13.77%$77M | 7.69%$246M | DORM +6.1pp |
| Net income |
| 10.53%$59M |
| 6.06%$194M |
| DORM +4.5pp |