| Stage | LULU | % of rev | JRSH | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.4B | 100.00% | $50M | 100.00% | LULU ×48.09 |
| Gross profit | $1.5B | 60.52% | $8M | 16.45% | LULU +44.1pp |
| Operating income | $454M | 18.78% | $3M | 5.24% | LULU +13.5pp |
| Pre-tax income | $467M | 19.35% | $2M | 4.15% | LULU +15.2pp |
| Net income | $329M | 13.63% | $2M | 3.35% | LULU +10.3pp |
| Stage | LULU | JRSH | Gap · A − B |
|---|---|---|---|
| Revenue | $2.4B100.00% | $50M100.00% | LULU ×48.09 |
| Gross profit | 60.52%$1.5B | 16.45%$8M | LULU +44.1pp |
| Operating income | 18.78%$454M | 5.24%$3M | LULU +13.5pp |
| Pre-tax income | 19.35%$467M | 4.15%$2M | LULU +15.2pp |
| Net income |
| 13.63%$329M |
| 3.35%$2M |
| LULU +10.3pp |
No disclosed counterparties: JRSH.
None