| Stage | EW | % of rev | ISRG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.7B | 100.00% | $3.0B | 100.00% | ISRG ×1.75 |
| Gross profit | $1.3B | 77.46% | $2.1B | 68.37% | EW +9.1pp |
| Operating income | $513M | 29.48% | $593M | 19.44% | EW +10.0pp |
| Pre-tax income | $520M | 29.86% | $668M | 21.92% | EW +7.9pp |
| Net income | $241M | 13.87% | $524M | 17.20% | ISRG +3.3pp |
| Stage | EW | ISRG | Gap · A − B |
|---|---|---|---|
| Revenue | $1.7B100.00% | $3.0B100.00% | ISRG ×1.75 |
| Gross profit | 77.46%$1.3B | 68.37%$2.1B | EW +9.1pp |
| Operating income | 29.48%$513M | 19.44%$593M | EW +10.0pp |
| Pre-tax income | 29.86%$520M | 21.92%$668M | EW +7.9pp |
| Net income |
| 13.87%$241M |
| 17.20%$524M |
| ISRG +3.3pp |