| Stage | JRSH | % of rev | LULU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $50M | 100.00% | $2.4B | 100.00% | LULU ×48.09 |
| Gross profit | $8M | 16.45% | $1.5B | 60.52% | LULU +44.1pp |
| Operating income | $3M | 5.24% | $454M | 18.78% | LULU +13.5pp |
| Pre-tax income | $2M | 4.15% | $467M | 19.35% | LULU +15.2pp |
| Net income | $2M | 3.35% | $329M | 13.63% | LULU +10.3pp |
| Stage | JRSH | LULU | Gap · A − B |
|---|---|---|---|
| Revenue | $50M100.00% | $2.4B100.00% | LULU ×48.09 |
| Gross profit | 16.45%$8M | 60.52%$1.5B | LULU +44.1pp |
| Operating income | 5.24%$3M | 18.78%$454M | LULU +13.5pp |
| Pre-tax income | 4.15%$2M | 19.35%$467M | LULU +15.2pp |
| Net income |
| 3.35%$2M |
| 13.63%$329M |
| LULU +10.3pp |
None
No disclosed counterparties: JRSH.