| Stage | LLY | % of rev | PRGO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $24.4B | 100.00% | $1.0B | 100.00% | LLY ×23.85 |
| Gross profit | $20.5B | 83.88% | $314M | 30.69% | LLY +53.2pp |
| Operating income | $8.6B | 35.28% | $24M | 2.30% | LLY +33.0pp |
| Pre-tax income | $8.4B | 34.46% | $105M | 10.31% | LLY +24.2pp |
| Net income | $6.5B | 26.44% | $75M | 7.28% | LLY +19.2pp |
| Stage | LLY | PRGO | Gap · A − B |
|---|---|---|---|
| Revenue | $24.4B100.00% | $1.0B100.00% | LLY ×23.85 |
| Gross profit | 83.88%$20.5B | 30.69%$314M | LLY +53.2pp |
| Operating income | 35.28%$8.6B | 2.30%$24M | LLY +33.0pp |
| Pre-tax income | 34.46%$8.4B | 10.31%$105M | LLY +24.2pp |
| Net income |
| 26.44%$6.5B |
| 7.28%$75M |
| LLY +19.2pp |
No shared counterparties.