| Stage | FICO | % of rev | V | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $674M | 100.00% | $11.6B | 100.00% | V ×17.25 |
| Gross profit | $587M | 87.09% | $9.2B | 78.87% | FICO +8.2pp |
| Operating income | $363M | 53.79% | $6.9B | 59.12% | V +5.3pp |
| Pre-tax income | $315M | 46.67% | $6.8B | 58.74% | V +12.1pp |
| Net income | $237M | 35.18% | $5.6B | 48.38% | V +13.2pp |
| Stage | FICO | V | Gap · A − B |
|---|---|---|---|
| Revenue | $674M100.00% | $11.6B100.00% | V ×17.25 |
| Gross profit | 87.09%$587M | 78.87%$9.2B | FICO +8.2pp |
| Operating income | 53.79%$363M | 59.12%$6.9B | V +5.3pp |
| Pre-tax income | 46.67%$315M | 58.74%$6.8B | V +12.1pp |
| Net income |
| 35.18%$237M |
| 48.38%$5.6B |
| V +13.2pp |
No shared counterparties.