| Stage | EQT | % of rev | EXE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.8B | 100.00% | $3.3B | 100.00% | EXE ×1.86 |
| Gross profit | $1.3B | 73.39% | $1.6B | 47.23% | EQT +26.2pp |
| Operating income | $459M | 25.95% | $640M | 19.48% | EQT +6.5pp |
| Pre-tax income | $432M | 24.39% | $608M | 18.50% | EQT +5.9pp |
| Net income | $345M | 19.49% | $519M | 15.79% | EQT +3.7pp |
| Stage | EQT | EXE | Gap · A − B |
|---|---|---|---|
| Revenue | $1.8B100.00% | $3.3B100.00% | EXE ×1.86 |
| Gross profit | 73.39%$1.3B | 47.23%$1.6B | EQT +26.2pp |
| Operating income | 25.95%$459M | 19.48%$640M | EQT +6.5pp |
| Pre-tax income | 24.39%$432M | 18.50%$608M | EQT +5.9pp |
| Net income |
| 19.49%$345M |
| 15.79%$519M |
| EQT +3.7pp |