| Stage | KMT | % of rev | AEO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $737M | 100.00% | $1.4B | 100.00% | AEO ×1.87 |
| Gross profit | $434M | 58.86% | $672M | 48.69% | KMT +10.2pp |
| Operating income | $303M | 41.12% | $211M | 15.32% | KMT +25.8pp |
| Pre-tax income | $299M | 40.63% | $178M | 12.90% | KMT +27.7pp |
| Net income | $229M | 31.15% | $134M | 9.68% | KMT +21.5pp |
| Stage | KMT | AEO | Gap · A − B |
|---|---|---|---|
| Revenue | $737M100.00% | $1.4B100.00% | AEO ×1.87 |
| Gross profit | 58.86%$434M | 48.69%$672M | KMT +10.2pp |
| Operating income | 41.12%$303M | 15.32%$211M | KMT +25.8pp |
| Pre-tax income | 40.63%$299M | 12.90%$178M | KMT +27.7pp |
| Net income |
| 31.15%$229M |
| 9.68%$134M |
| KMT +21.5pp |