| Stage | LDOS | % of rev | WAY | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.6B | 100.00% | $326M | 100.00% | LDOS ×14.22 |
| Gross profit | $820M | 17.71% | $326M | 100.00% | WAY +82.3pp |
| Operating income | $553M | 11.94% | $61M | 18.81% | WAY +6.9pp |
| Pre-tax income | $482M | 10.41% | $42M | 12.89% | WAY +2.5pp |
| Net income | $413M | 8.92% | $31M | 9.53% | WAY +0.6pp |
| Stage | LDOS | WAY | Gap · A − B |
|---|---|---|---|
| Revenue | $4.6B100.00% | $326M100.00% | LDOS ×14.22 |
| Gross profit | 17.71%$820M | 100.00%$326M | WAY +82.3pp |
| Operating income | 11.94%$553M | 18.81%$61M | WAY +6.9pp |
| Pre-tax income | 10.41%$482M | 12.89%$42M | WAY +2.5pp |
| Net income |
| 8.92%$413M |
| 9.53%$31M |
| WAY +0.6pp |
No shared counterparties.