| Stage | DUK | % of rev | LNT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $7.6B | 100.00% | $971M | 100.00% | DUK ×7.82 |
| Gross profit | $4.2B | 54.82% | $647M | 66.63% | LNT +11.8pp |
| Operating income | $2.0B | 26.99% | $185M | 19.05% | DUK +7.9pp |
| Pre-tax income | $1.3B | 17.19% | $118M | 12.15% | DUK +5.0pp |
| Net income | $1.1B | 15.08% | $170M | 17.51% | LNT +2.4pp |
| Stage | DUK | LNT | Gap · A − B |
|---|---|---|---|
| Revenue | $7.6B100.00% | $971M100.00% | DUK ×7.82 |
| Gross profit | 54.82%$4.2B | 66.63%$647M | LNT +11.8pp |
| Operating income | 26.99%$2.0B | 19.05%$185M | DUK +7.9pp |
| Pre-tax income | 17.19%$1.3B | 12.15%$118M | DUK +5.0pp |
| Net income |
| 15.08%$1.1B |
| 17.51%$170M |
| LNT +2.4pp |
No shared counterparties.