| Stage | FTDR | % of rev | ZBRA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $645M | 100.00% | $1.6B | 100.00% | ZBRA ×2.50 |
| Gross profit | $378M | 58.60% | $738M | 45.72% | FTDR +12.9pp |
| Operating income | $180M | 27.91% | $237M | 14.68% | FTDR +13.2pp |
| Pre-tax income | $167M | 25.89% | $198M | 12.27% | FTDR +13.6pp |
| Net income | $125M | 19.38% | $164M | 10.16% | FTDR +9.2pp |
| Stage | FTDR | ZBRA | Gap · A − B |
|---|---|---|---|
| Revenue | $645M100.00% | $1.6B100.00% | ZBRA ×2.50 |
| Gross profit | 58.60%$378M | 45.72%$738M | FTDR +12.9pp |
| Operating income | 27.91%$180M | 14.68%$237M | FTDR +13.2pp |
| Pre-tax income | 25.89%$167M | 12.27%$198M | FTDR +13.6pp |
| Net income |
| 19.38%$125M |
| 10.16%$164M |
| FTDR +9.2pp |
No shared counterparties.