| Stage | ETN | % of rev | MOG-A | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8.5B | 100.00% | $1.1B | 100.00% | ETN ×7.64 |
| Gross profit | $2.9B | 33.47% | $347M | 31.10% | ETN +2.4pp |
| Operating income | $1.4B | 16.32% | $154M | 13.82% | ETN +2.5pp |
| Pre-tax income | $1.1B | 13.41% | $137M | 12.31% | ETN +1.1pp |
| Net income | $823M | 9.65% | $152M | 13.62% | MOG-A +4.0pp |
| Stage | ETN | MOG-A | Gap · A − B |
|---|---|---|---|
| Revenue | $8.5B100.00% | $1.1B100.00% | ETN ×7.64 |
| Gross profit | 33.47%$2.9B | 31.10%$347M | ETN +2.4pp |
| Operating income | 16.32%$1.4B | 13.82%$154M | ETN +2.5pp |
| Pre-tax income | 13.41%$1.1B | 12.31%$137M | ETN +1.1pp |
| Net income |
| 9.65%$823M |
| 13.62%$152M |
| MOG-A +4.0pp |
No shared counterparties.