| Stage | FSTR | % of rev | RS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $168M | 100.00% | $5.2B | 100.00% | RS ×31.03 |
| Gross profit | $34M | 20.49% | $1.5B | 27.89% | RS +7.4pp |
| Operating income | $10M | 6.00% | $552M | 10.59% | RS +4.6pp |
| Pre-tax income | $9M | 5.54% | $532M | 10.20% | RS +4.7pp |
| Net income | $7M | 4.03% | $403M | 7.74% | RS +3.7pp |
| Stage | FSTR | RS | Gap · A − B |
|---|---|---|---|
| Revenue | $168M100.00% | $5.2B100.00% | RS ×31.03 |
| Gross profit | 20.49%$34M | 27.89%$1.5B | RS +7.4pp |
| Operating income | 6.00%$10M | 10.59%$552M | RS +4.6pp |
| Pre-tax income | 5.54%$9M | 10.20%$532M | RS +4.7pp |
| Net income |
| 4.03%$7M |
| 7.74%$403M |
| RS +3.7pp |
No disclosed counterparties: FSTR, RS.