| Stage | G | % of rev | BAH | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.3B | 100.00% | $2.8B | 100.00% | BAH ×2.07 |
| Gross profit | $490M | 36.50% | $1.4B | 52.02% | BAH +15.5pp |
| Operating income | $193M | 14.36% | $245M | 8.82% | G +5.5pp |
| Pre-tax income | $191M | 14.21% | $199M | 7.16% | G +7.0pp |
| Net income | $146M | 10.85% | $181M | 6.52% | G +4.3pp |
| Stage | G | BAH | Gap · A − B |
|---|---|---|---|
| Revenue | $1.3B100.00% | $2.8B100.00% | BAH ×2.07 |
| Gross profit | 36.50%$490M | 52.02%$1.4B | BAH +15.5pp |
| Operating income | 14.36%$193M | 8.82%$245M | G +5.5pp |
| Pre-tax income | 14.21%$191M | 7.16%$199M | G +7.0pp |
| Net income |
| 10.85%$146M |
| 6.52%$181M |
| G +4.3pp |
No shared counterparties.