| Stage | FWONK | % of rev | FOXA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $934M | 100.00% | $4.6B | 100.00% | FOXA ×4.89 |
| Gross profit | $329M | 35.22% | $4.6B | 100.00% | FOXA +64.8pp |
| Operating income | $88M | 9.42% | $1.5B | 32.95% | FOXA +23.5pp |
| Pre-tax income | $33M | 3.53% | $1.3B | 28.07% | FOXA +24.5pp |
| Net income | $8M | 0.86% | $957M | 20.94% | FOXA +20.1pp |
| Stage | FWONK | FOXA | Gap · A − B |
|---|---|---|---|
| Revenue | $934M100.00% | $4.6B100.00% | FOXA ×4.89 |
| Gross profit | 35.22%$329M | 100.00%$4.6B | FOXA +64.8pp |
| Operating income | 9.42%$88M | 32.95%$1.5B | FOXA +23.5pp |
| Pre-tax income | 3.53%$33M | 28.07%$1.3B | FOXA +24.5pp |
| Net income |
| 0.86%$8M |
| 20.94%$957M |
| FOXA +20.1pp |
None
No disclosed counterparties: FWONK.