| Stage | LLY | % of rev | NEUP | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $24.4B | 100.00% | $15M | 100.00% | LLY ×1626.47 |
| Gross profit | $20.5B | 83.88% | $15M | 100.00% | NEUP +16.1pp |
| Operating income | $8.6B | 35.28% | $12M | 79.85% | NEUP +44.6pp |
| Pre-tax income | $8.4B | 34.46% | $11M | 74.54% | NEUP +40.1pp |
| Net income | $6.5B | 26.44% | $11M | 75.08% | NEUP +48.6pp |
| Stage | LLY | NEUP | Gap · A − B |
|---|---|---|---|
| Revenue | $24.4B100.00% | $15M100.00% | LLY ×1626.47 |
| Gross profit | 83.88%$20.5B | 100.00%$15M | NEUP +16.1pp |
| Operating income | 35.28%$8.6B | 79.85%$12M | NEUP +44.6pp |
| Pre-tax income | 34.46%$8.4B | 74.54%$11M | NEUP +40.1pp |
| Net income |
| 26.44%$6.5B |
| 75.08%$11M |
| NEUP +48.6pp |
No shared counterparties.