| Stage | KR | % of rev | GO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $34.6B | 100.00% | $1.2B | 100.00% | KR ×29.03 |
| Gross profit | $7.9B | 22.70% | $361M | 30.24% | GO +7.5pp |
| Operating income | $971M | 2.80% | $16M | 1.32% | KR +1.5pp |
| Pre-tax income | $840M | 2.43% | $9M | 0.77% | KR +1.7pp |
| Net income | $642M | 1.85% | $6M | 0.47% | KR +1.4pp |
| Stage | KR | GO | Gap · A − B |
|---|---|---|---|
| Revenue | $34.6B100.00% | $1.2B100.00% | KR ×29.03 |
| Gross profit | 22.70%$7.9B | 30.24%$361M | GO +7.5pp |
| Operating income | 2.80%$971M | 1.32%$16M | KR +1.5pp |
| Pre-tax income | 2.43%$840M | 0.77%$9M | KR +1.7pp |
| Net income | 1.85% |
| 0.47%$6M |
| KR +1.4pp |
No disclosed counterparties: GO.
None