| Stage | EOG | % of rev | AESI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8.6B | 100.00% | $162M | 100.00% | EOG ×52.92 |
| Gross profit | $7.4B | 86.65% | $89M | 54.92% | EOG +31.7pp |
| Operating income | $3.5B | 41.21% | $77M | 47.39% | AESI +6.2pp |
| Pre-tax income | $3.5B | 40.87% | $76M | 47.14% | AESI +6.3pp |
| Net income | $2.7B | 31.81% | $71M | 44.02% | AESI +12.2pp |
| Stage | EOG | AESI | Gap · A − B |
|---|---|---|---|
| Revenue | $8.6B100.00% | $162M100.00% | EOG ×52.92 |
| Gross profit | 86.65%$7.4B | 54.92%$89M | EOG +31.7pp |
| Operating income | 41.21%$3.5B | 47.39%$77M | AESI +6.2pp |
| Pre-tax income | 40.87%$3.5B | 47.14%$76M | AESI +6.3pp |
| Net income |
| 31.81%$2.7B |
| 44.02%$71M |
| AESI +12.2pp |
No shared counterparties.