Revenue flow

Margins

Stage	EGY	% of rev	EOG	% of rev	Gap · A − B
Revenue	$135M	100.00%	$8.6B	100.00%	EOG ×63.34
Gross profit	$89M	65.94%	$7.4B	86.65%	EOG +20.7pp
Operating income	$44M	32.25%	$3.5B	41.21%	EOG +9.0pp
Pre-tax income	$59M	43.83%	$3.5B	40.87%	EGY +3.0pp
Net income	$42M	31.40%	$2.7B	31.81%	EOG +0.4pp

Stage	EGY	EOG	Gap · A − B
Revenue	$135M100.00%	$8.6B100.00%	EOG ×63.34
Gross profit	65.94%$89M	86.65%$7.4B	EOG +20.7pp
Operating income	32.25%$44M	41.21%$3.5B	EOG +9.0pp
Pre-tax income	43.83%$59M	40.87%$3.5B	EGY +3.0pp
Net income