| Stage | LEVI | % of rev | MTDR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.6B | 100.00% | $1.2B | 100.00% | LEVI ×1.36 |
| Gross profit | $1.1B | 66.21% | $1.1B | 94.90% | MTDR +28.7pp |
| Operating income | $222M | 13.81% | $577M | 48.66% | MTDR +34.9pp |
| Pre-tax income | $220M | 13.67% | $520M | 43.87% | MTDR +30.2pp |
| Net income | $169M | 10.47% | $414M | 34.87% | MTDR +24.4pp |
| Stage | LEVI | MTDR | Gap · A − B |
|---|---|---|---|
| Revenue | $1.6B100.00% | $1.2B100.00% | LEVI ×1.36 |
| Gross profit | 66.21%$1.1B | 94.90%$1.1B | MTDR +28.7pp |
| Operating income | 13.81%$222M | 48.66%$577M | MTDR +34.9pp |
| Pre-tax income | 13.67%$220M | 43.87%$520M | MTDR +30.2pp |
| Net income |
| 10.47%$169M |
| 34.87%$414M |
| MTDR +24.4pp |
No shared counterparties.