| Stage | EPR | % of rev | PWR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $204M | 100.00% | $12.0B | 100.00% | PWR ×58.87 |
| Gross profit | $204M | 100.00% | $2.0B | 16.71% | EPR +83.3pp |
| Operating income | $139M | 68.23% | $1.0B | 8.54% | EPR +59.7pp |
| Pre-tax income | $101M | 49.43% | $945M | 7.86% | EPR +41.6pp |
| Net income | $100M | 49.05% | $707M | 5.88% | EPR +43.2pp |
| Stage | EPR | PWR | Gap · A − B |
|---|---|---|---|
| Revenue | $204M100.00% | $12.0B100.00% | PWR ×58.87 |
| Gross profit | 100.00%$204M | 16.71%$2.0B | EPR +83.3pp |
| Operating income | 68.23%$139M | 8.54%$1.0B | EPR +59.7pp |
| Pre-tax income | 49.43%$101M | 7.86%$945M | EPR +41.6pp |
| Net income |
| 49.05%$100M |
| 5.88%$707M |
| EPR +43.2pp |
No shared counterparties.