| Stage | LAZ | % of rev | CAG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $836M | 100.00% | $2.6B | 100.00% | CAG ×3.10 |
| Gross profit | $267M | 31.97% | $619M | 23.83% | LAZ +8.1pp |
| Operating income | $55M | 6.55% | $268M | 10.34% | CAG +3.8pp |
| Pre-tax income | $55M | 6.55% | $233M | 8.97% | CAG +2.4pp |
| Net income | $30M | 3.55% | $174M | 6.71% | CAG +3.2pp |
| Stage | LAZ | CAG | Gap · A − B |
|---|---|---|---|
| Revenue | $836M100.00% | $2.6B100.00% | CAG ×3.10 |
| Gross profit | 31.97%$267M | 23.83%$619M | LAZ +8.1pp |
| Operating income | 6.55%$55M | 10.34%$268M | CAG +3.8pp |
| Pre-tax income | 6.55%$55M | 8.97%$233M | CAG +2.4pp |
| Net income |
| 3.55%$30M |
| 6.71%$174M |
| CAG +3.2pp |
No shared counterparties.