| Stage | EXP | % of rev | LFUS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $479M | 100.00% | $767M | 100.00% | LFUS ×1.60 |
| Gross profit | $106M | 22.19% | $319M | 41.55% | LFUS +19.4pp |
| Operating income | $83M | 17.38% | $153M | 20.00% | LFUS +2.6pp |
| Pre-tax income | $78M | 16.36% | $150M | 19.59% | LFUS +3.2pp |
| Net income | $60M | 12.56% | $115M | 15.05% | LFUS +2.5pp |
| Stage | EXP | LFUS | Gap · A − B |
|---|---|---|---|
| Revenue | $479M100.00% | $767M100.00% | LFUS ×1.60 |
| Gross profit | 22.19%$106M | 41.55%$319M | LFUS +19.4pp |
| Operating income | 17.38%$83M | 20.00%$153M | LFUS +2.6pp |
| Pre-tax income | 16.36%$78M | 19.59%$150M | LFUS +3.2pp |
| Net income |
| 12.56%$60M |
| 15.05%$115M |
| LFUS +2.5pp |
No shared counterparties.