| Stage | LFUS | % of rev | TKR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $767M | 100.00% | $1.3B | 100.00% | TKR ×1.64 |
| Gross profit | $319M | 41.55% | $399M | 31.67% | LFUS +9.9pp |
| Operating income | $153M | 20.00% | $85M | 6.73% | LFUS +13.3pp |
| Pre-tax income | $150M | 19.59% | $58M | 4.59% | LFUS +15.0pp |
| Net income | $115M | 15.05% | $37M | 2.95% | LFUS +12.1pp |
| Stage | LFUS | TKR | Gap · A − B |
|---|---|---|---|
| Revenue | $767M100.00% | $1.3B100.00% | TKR ×1.64 |
| Gross profit | 41.55%$319M | 31.67%$399M | LFUS +9.9pp |
| Operating income | 20.00%$153M | 6.73%$85M | LFUS +13.3pp |
| Pre-tax income | 19.59%$150M | 4.59%$58M | LFUS +15.0pp |
| Net income |
| 15.05%$115M |
| 2.95%$37M |
| LFUS +12.1pp |
No shared counterparties.