| Stage | EME | % of rev | DECK | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $5.5B | 100.00% | $1.5B | 100.00% | EME ×3.74 |
| Gross profit | $1.1B | 20.00% | $895M | 60.46% | DECK +40.5pp |
| Operating income | $546M | 9.85% | $389M | 26.30% | DECK +16.5pp |
| Pre-tax income | $550M | 9.92% | $403M | 27.25% | DECK +17.3pp |
| Net income | $400M | 7.22% | $313M | 21.15% | DECK +13.9pp |
| Stage | EME | DECK | Gap · A − B |
|---|---|---|---|
| Revenue | $5.5B100.00% | $1.5B100.00% | EME ×3.74 |
| Gross profit | 20.00%$1.1B | 60.46%$895M | DECK +40.5pp |
| Operating income | 9.85%$546M | 26.30%$389M | DECK +16.5pp |
| Pre-tax income | 9.92%$550M | 27.25%$403M | DECK +17.3pp |
| Net income |
| 7.22%$400M |
| 21.15%$313M |
| DECK +13.9pp |
No disclosed counterparties: EME, DECK.