| Stage | GSM | % of rev | FCX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $175M | 100.00% | $7.0B | 100.00% | FCX ×40.22 |
| Gross profit | $26M | 15.09% | $2.2B | 31.10% | FCX +16.0pp |
| Operating income | $11M | 6.19% | $2.0B | 28.50% | FCX +22.3pp |
| Pre-tax income | $10M | 5.51% | $1.9B | 27.46% | FCX +21.9pp |
| Net income | $6M | 3.27% | $1.4B | 19.79% | FCX +16.5pp |
| Stage | GSM | FCX | Gap · A − B |
|---|---|---|---|
| Revenue | $175M100.00% | $7.0B100.00% | FCX ×40.22 |
| Gross profit | 15.09%$26M | 31.10%$2.2B | FCX +16.0pp |
| Operating income | 6.19%$11M | 28.50%$2.0B | FCX +22.3pp |
| Pre-tax income | 5.51%$10M | 27.46%$1.9B | FCX +21.9pp |
| Net income |
| 3.27%$6M |
| 19.79%$1.4B |
| FCX +16.5pp |