| Stage | HOOD | % of rev | ROCK | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.4B | 100.00% | $480M | 100.00% | HOOD ×2.97 |
| Gross profit | $1.4B | 95.01% | $115M | 23.99% | HOOD +71.0pp |
| Operating income | $685M | 48.10% | $49M | 10.27% | HOOD +37.8pp |
| Pre-tax income | $625M | 43.89% | $30M | 6.35% | HOOD +37.5pp |
| Net income | $468M | 32.87% | $12M | 2.44% | HOOD +30.4pp |
| Stage | HOOD | ROCK | Gap · A − B |
|---|---|---|---|
| Revenue | $1.4B100.00% | $480M100.00% | HOOD ×2.97 |
| Gross profit | 95.01%$1.4B | 23.99%$115M | HOOD +71.0pp |
| Operating income | 48.10%$685M | 10.27%$49M | HOOD +37.8pp |
| Pre-tax income | 43.89%$625M | 6.35%$30M | HOOD +37.5pp |
| Net income |
| 32.87%$468M |
| 2.44%$12M |
| HOOD +30.4pp |
No disclosed counterparties: ROCK.
None