| Stage | KR | % of rev | VLGEA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $34.6B | 100.00% | $610M | 100.00% | KR ×56.80 |
| Gross profit | $7.9B | 22.70% | $172M | 28.24% | VLGEA +5.5pp |
| Operating income | $971M | 2.80% | $17M | 2.85% | 0.0pp |
| Pre-tax income | $840M | 2.43% | $20M | 3.22% | VLGEA +0.8pp |
| Net income | $642M | 1.85% | $14M | 2.23% | VLGEA +0.4pp |
| Stage | KR | VLGEA | Gap · A − B |
|---|---|---|---|
| Revenue | $34.6B100.00% | $610M100.00% | KR ×56.80 |
| Gross profit | 22.70%$7.9B | 28.24%$172M | VLGEA +5.5pp |
| Operating income | 2.80%$971M | 2.85%$17M | 0.0pp |
| Pre-tax income | 2.43%$840M | 3.22%$20M | VLGEA +0.8pp |
| Net income |
| 1.85%$642M |
| 2.23%$14M |
| VLGEA +0.4pp |
No shared counterparties.