| Stage | FOXA | % of rev | EVC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.6B | 100.00% | $228M | 100.00% | FOXA ×20.06 |
| Gross profit | $4.6B | 100.00% | $110M | 48.25% | FOXA +51.7pp |
| Operating income | $1.5B | 32.95% | $30M | 13.15% | FOXA +19.8pp |
| Pre-tax income | $1.3B | 28.07% | $27M | 12.04% | FOXA +16.0pp |
| Net income | $957M | 20.94% | $20M | 8.64% | FOXA +12.3pp |
| Stage | FOXA | EVC | Gap · A − B |
|---|---|---|---|
| Revenue | $4.6B100.00% | $228M100.00% | FOXA ×20.06 |
| Gross profit | 100.00%$4.6B | 48.25%$110M | FOXA +51.7pp |
| Operating income | 32.95%$1.5B | 13.15%$30M | FOXA +19.8pp |
| Pre-tax income | 28.07%$1.3B | 12.04%$27M | FOXA +16.0pp |
| Net income |
| 20.94%$957M |
| 8.64%$20M |
| FOXA +12.3pp |
No shared counterparties.