| Stage | ELA | % of rev | SIG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $57M | 100.00% | $1.5B | 100.00% | SIG ×26.92 |
| Gross profit | $13M | 23.56% | $602M | 39.42% | SIG +15.9pp |
| Operating income | $5M | 8.99% | $88M | 5.73% | ELA +3.3pp |
| Pre-tax income | $5M | 9.42% | $73M | 4.77% | ELA +4.6pp |
| Net income | $4M | 7.35% | $52M | 3.41% | ELA +3.9pp |
| Stage | ELA | SIG | Gap · A − B |
|---|---|---|---|
| Revenue | $57M100.00% | $1.5B100.00% | SIG ×26.92 |
| Gross profit | 23.56%$13M | 39.42%$602M | SIG +15.9pp |
| Operating income | 8.99%$5M | 5.73%$88M | ELA +3.3pp |
| Pre-tax income | 9.42%$5M | 4.77%$73M | ELA +4.6pp |
| Net income |
None
No disclosed counterparties: ELA.
| 7.35%$4M |
| 3.41%$52M |
| ELA +3.9pp |