| Stage | IDA | % of rev | NEE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $608M | 100.00% | $8.1B | 100.00% | NEE ×13.31 |
| Gross profit | $250M | 41.18% | $4.3B | 52.53% | NEE +11.4pp |
| Operating income | $179M | 29.39% | $2.6B | 32.44% | NEE +3.0pp |
| Pre-tax income | $163M | 26.88% | $5.0B | 62.16% | NEE +35.3pp |
| Net income | $160M | 26.39% | $4.4B | 53.98% | NEE +27.6pp |
| Stage | IDA | NEE | Gap · A − B |
|---|---|---|---|
| Revenue | $608M100.00% | $8.1B100.00% | NEE ×13.31 |
| Gross profit | 41.18%$250M | 52.53%$4.3B | NEE +11.4pp |
| Operating income | 29.39%$179M | 32.44%$2.6B | NEE +3.0pp |
| Pre-tax income | 26.88%$163M | 62.16%$5.0B | NEE +35.3pp |
| Net income |
| 26.39%$160M |
| 53.98%$4.4B |
| NEE +27.6pp |
No shared counterparties.