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