| Stage | FOXA | % of rev | NMAX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.6B | 100.00% | $54M | 100.00% | FOXA ×84.47 |
| Gross profit | $4.6B | 100.00% | $23M | 43.12% | FOXA +56.9pp |
| Operating income | $1.5B | 32.95% | $1M | 2.41% | FOXA +30.5pp |
| Pre-tax income | $1.3B | 28.07% | $3M | 5.30% | FOXA +22.8pp |
| Net income | $957M | 20.94% | $3M | 5.30% | FOXA +15.6pp |
| Stage | FOXA | NMAX | Gap · A − B |
|---|---|---|---|
| Revenue | $4.6B100.00% | $54M100.00% | FOXA ×84.47 |
| Gross profit | 100.00%$4.6B | 43.12%$23M | FOXA +56.9pp |
| Operating income | 32.95%$1.5B | 2.41%$1M | FOXA +30.5pp |
| Pre-tax income | 28.07%$1.3B | 5.30%$3M | FOXA +22.8pp |
| Net income |
| 20.94%$957M |
| 5.30%$3M |
| FOXA +15.6pp |
No shared counterparties.