| Stage | EPC | % of rev | INVX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $570M | 100.00% | $245M | 100.00% | EPC ×2.33 |
| Gross profit | $243M | 42.54% | $84M | 34.16% | EPC +8.4pp |
| Operating income | $25M | 4.39% | $34M | 13.79% | INVX +9.4pp |
| Pre-tax income | $18M | 3.16% | $35M | 14.46% | INVX +11.3pp |
| Net income | $14M | 2.40% | $25M | 10.22% | INVX +7.8pp |
| Stage | EPC | INVX | Gap · A − B |
|---|---|---|---|
| Revenue | $570M100.00% | $245M100.00% | EPC ×2.33 |
| Gross profit | 42.54%$243M | 34.16%$84M | EPC +8.4pp |
| Operating income | 4.39%$25M | 13.79%$34M | INVX +9.4pp |
| Pre-tax income | 3.16%$18M | 14.46%$35M | INVX +11.3pp |
| Net income |
| 2.40%$14M |
| 10.22%$25M |
| INVX +7.8pp |