| Stage | LULU | % of rev | UAA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.4B | 100.00% | $1.1B | 100.00% | LULU ×2.20 |
| Gross profit | $1.5B | 60.52% | $594M | 54.09% | LULU +6.4pp |
| Operating income | $454M | 18.78% | $47M | 4.26% | LULU +14.5pp |
| Pre-tax income | $467M | 19.35% | $29M | 2.65% | LULU +16.7pp |
| Net income | $329M | 13.63% | $545,000 | 0.05% | LULU +13.6pp |
| Stage | LULU | UAA | Gap · A − B |
|---|---|---|---|
| Revenue | $2.4B100.00% | $1.1B100.00% | LULU ×2.20 |
| Gross profit | 60.52%$1.5B | 54.09%$594M | LULU +6.4pp |
| Operating income | 18.78%$454M | 4.26%$47M | LULU +14.5pp |
| Pre-tax income | 19.35%$467M | 2.65%$29M | LULU +16.7pp |
| Net income |
| 13.63%$329M |
| 0.05%$545,000 |
| LULU +13.6pp |
No shared counterparties.