| Stage | EIG | % of rev | ADNT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $189M | 100.00% | $3.9B | 100.00% | ADNT ×20.76 |
| Gross profit | $55M | 28.90% | $235M | 5.98% | EIG +22.9pp |
| Operating income | $15M | 7.66% | $114M | 2.90% | EIG +4.8pp |
| Pre-tax income | $15M | 7.66% | $65M | 1.65% | EIG +6.0pp |
| Net income | $12M | 6.13% | $42M | 1.07% | EIG +5.1pp |
| Stage | EIG | ADNT | Gap · A − B |
|---|---|---|---|
| Revenue | $189M100.00% | $3.9B100.00% | ADNT ×20.76 |
| Gross profit | 28.90%$55M | 5.98%$235M | EIG +22.9pp |
| Operating income | 7.66%$15M | 2.90%$114M | EIG +4.8pp |
| Pre-tax income | 7.66%$15M | 1.65%$65M | EIG +6.0pp |
| Net income |
| 6.13%$12M |
| 1.07%$42M |
| EIG +5.1pp |