| Stage | LOVE | % of rev | LUV | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $161M | 100.00% | $8.4B | 100.00% | LUV ×52.23 |
| Gross profit | $110M | 68.39% | $2.4B | 28.79% | LOVE +39.6pp |
| Operating income | $11M | 6.79% | $379M | 4.50% | LOVE +2.3pp |
| Pre-tax income | $12M | 7.54% | $355M | 4.22% | LOVE +3.3pp |
| Net income | $7M | 4.61% | $270M | 3.21% | LOVE +1.4pp |
| Stage | LOVE | LUV | Gap · A − B |
|---|---|---|---|
| Revenue | $161M100.00% | $8.4B100.00% | LUV ×52.23 |
| Gross profit | 68.39%$110M | 28.79%$2.4B | LOVE +39.6pp |
| Operating income | 6.79%$11M | 4.50%$379M | LOVE +2.3pp |
| Pre-tax income | 7.54%$12M | 4.22%$355M | LOVE +3.3pp |
| Net income |
| 4.61%$7M |
| 3.21%$270M |
| LOVE +1.4pp |