| Stage | EXE | % of rev | PKG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.3B | 100.00% | $2.6B | 100.00% | EXE ×1.26 |
| Gross profit | $1.6B | 47.23% | $604M | 23.21% | EXE +24.0pp |
| Operating income | $640M | 19.48% | $385M | 14.81% | EXE +4.7pp |
| Pre-tax income | $608M | 18.50% | $354M | 13.61% | EXE +4.9pp |
| Net income | $519M | 15.79% | $262M | 10.08% | EXE +5.7pp |
| Stage | EXE | PKG | Gap · A − B |
|---|---|---|---|
| Revenue | $3.3B100.00% | $2.6B100.00% | EXE ×1.26 |
| Gross profit | 47.23%$1.6B | 23.21%$604M | EXE +24.0pp |
| Operating income | 19.48%$640M | 14.81%$385M | EXE +4.7pp |
| Pre-tax income | 18.50%$608M | 13.61%$354M | EXE +4.9pp |
| Net income |
| 15.79%$519M |
| 10.08%$262M |
| EXE +5.7pp |
No shared counterparties.