| Stage | EOG | % of rev | VNOM | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8.6B | 100.00% | $297M | 100.00% | EOG ×28.83 |
| Gross profit | $7.4B | 86.65% | $297M | 100.00% | VNOM +13.3pp |
| Operating income | $3.5B | 41.21% | $135M | 45.45% | VNOM +4.2pp |
| Pre-tax income | $3.5B | 40.87% | $91M | 30.64% | EOG +10.2pp |
| Net income | $2.7B | 31.81% | $84M | 28.28% | EOG +3.5pp |
| Stage | EOG | VNOM | Gap · A − B |
|---|---|---|---|
| Revenue | $8.6B100.00% | $297M100.00% | EOG ×28.83 |
| Gross profit | 86.65%$7.4B | 100.00%$297M | VNOM +13.3pp |
| Operating income | 41.21%$3.5B | 45.45%$135M | VNOM +4.2pp |
| Pre-tax income | 40.87%$3.5B | 30.64%$91M | EOG +10.2pp |
| Net income |
| 31.81%$2.7B |
| 28.28%$84M |
| EOG +3.5pp |
No shared counterparties.