| Stage | FND | % of rev | HD | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.2B | 100.00% | $47.9B | 100.00% | HD ×39.41 |
| Gross profit | $531M | 43.75% | $16.1B | 33.67% | FND +10.1pp |
| Operating income | $78M | 6.42% | $6.8B | 14.29% | HD +7.9pp |
| Pre-tax income | $78M | 6.45% | $6.3B | 13.19% | HD +6.7pp |
| Net income | $65M | 5.34% | $4.8B | 9.96% | HD +4.6pp |
| Stage | FND | HD | Gap · A − B |
|---|---|---|---|
| Revenue | $1.2B100.00% | $47.9B100.00% | HD ×39.41 |
| Gross profit | 43.75%$531M | 33.67%$16.1B | FND +10.1pp |
| Operating income | 6.42%$78M | 14.29%$6.8B | HD +7.9pp |
| Pre-tax income | 6.45%$78M | 13.19%$6.3B | HD +6.7pp |
| Net income |
| 5.34%$65M |
| 9.96%$4.8B |
| HD +4.6pp |
None
No disclosed counterparties: FND.