| Stage | EOG | % of rev | SD | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8.6B | 100.00% | $51M | 100.00% | EOG ×167.50 |
| Gross profit | $7.4B | 86.65% | $41M | 79.85% | EOG +6.8pp |
| Operating income | $3.5B | 41.21% | $26M | 50.78% | SD +9.6pp |
| Pre-tax income | $3.5B | 40.87% | $27M | 52.22% | SD +11.4pp |
| Net income | $2.7B | 31.81% | $27M | 52.22% | SD +20.4pp |
| Stage | EOG | SD | Gap · A − B |
|---|---|---|---|
| Revenue | $8.6B100.00% | $51M100.00% | EOG ×167.50 |
| Gross profit | 86.65%$7.4B | 79.85%$41M | EOG +6.8pp |
| Operating income | 41.21%$3.5B | 50.78%$26M | SD +9.6pp |
| Pre-tax income | 40.87%$3.5B | 52.22%$27M | SD +11.4pp |
| Net income |
| 31.81%$2.7B |
| 52.22%$27M |
| SD +20.4pp |
No shared counterparties.