| Stage | J | % of rev | FLEX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.1B | 100.00% | $8.5B | 100.00% | FLEX ×2.08 |
| Gross profit | $811M | 19.89% | $812M | 9.56% | J +10.3pp |
| Operating income | $287M | 7.03% | $414M | 4.88% | J +2.2pp |
| Pre-tax income | $241M | 5.92% | $370M | 4.36% | J +1.6pp |
| Net income | $136M | 3.33% | $263M | 3.10% | J +0.2pp |
| Stage | J | FLEX | Gap · A − B |
|---|---|---|---|
| Revenue | $4.1B100.00% | $8.5B100.00% | FLEX ×2.08 |
| Gross profit | 19.89%$811M | 9.56%$812M | J +10.3pp |
| Operating income | 7.03%$287M | 4.88%$414M | J +2.2pp |
| Pre-tax income | 5.92%$241M | 4.36%$370M | J +1.6pp |
| Net income |
| 3.33%$136M |
| 3.10%$263M |
| J +0.2pp |
No shared counterparties.