| Stage | EOG | % of rev | SM | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8.6B | 100.00% | $2.2B | 100.00% | EOG ×3.95 |
| Gross profit | $7.4B | 86.65% | $2.2B | 100.00% | SM +13.3pp |
| Operating income | $3.5B | 41.21% | $236M | 10.88% | EOG +30.3pp |
| Pre-tax income | $3.5B | 40.87% | $123M | 5.67% | EOG +35.2pp |
| Net income | $2.7B | 31.81% | $93M | 4.29% | EOG +27.5pp |
| Stage | EOG | SM | Gap · A − B |
|---|---|---|---|
| Revenue | $8.6B100.00% | $2.2B100.00% | EOG ×3.95 |
| Gross profit | 86.65%$7.4B | 100.00%$2.2B | SM +13.3pp |
| Operating income | 41.21%$3.5B | 10.88%$236M | EOG +30.3pp |
| Pre-tax income | 40.87%$3.5B | 5.67%$123M | EOG +35.2pp |
| Net income |
| 31.81%$2.7B |
| 4.29%$93M |
| EOG +27.5pp |
No shared counterparties.