| Stage | ESP | % of rev | VRT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $13M | 100.00% | $4.3B | 100.00% | VRT ×320.13 |
| Gross profit | $5M | 34.33% | $1.6B | 38.11% | VRT +3.8pp |
| Operating income | $3M | 25.79% | $984M | 22.81% | ESP +3.0pp |
| Pre-tax income | $4M | 28.58% | $995M | 23.07% | ESP +5.5pp |
| Net income | $3M | 24.79% | $765M | 17.73% | ESP +7.1pp |
| Stage | ESP | VRT | Gap · A − B |
|---|---|---|---|
| Revenue | $13M100.00% | $4.3B100.00% | VRT ×320.13 |
| Gross profit | 34.33%$5M | 38.11%$1.6B | VRT +3.8pp |
| Operating income | 25.79%$3M | 22.81%$984M | ESP +3.0pp |
| Pre-tax income | 28.58%$4M | 23.07%$995M | ESP +5.5pp |
| Net income | 24.79%$3M | 17.73%$765M | ESP +7.1pp |
No shared counterparties.