| Stage | M | % of rev | DBX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $5.1B | 100.00% | $632M | 100.00% | M ×8.01 |
| Gross profit | $2.2B | 43.70% | $507M | 80.21% | DBX +36.5pp |
| Operating income | $244M | 4.82% | $165M | 26.10% | DBX +21.3pp |
| Pre-tax income | $227M | 4.49% | $118M | 18.64% | DBX +14.2pp |
| Net income | $169M | 3.34% | $96M | 15.17% | DBX +11.8pp |
| Stage | M | DBX | Gap · A − B |
|---|---|---|---|
| Revenue | $5.1B100.00% | $632M100.00% | M ×8.01 |
| Gross profit | 43.70%$2.2B | 80.21%$507M | DBX +36.5pp |
| Operating income | 4.82%$244M | 26.10%$165M | DBX +21.3pp |
| Pre-tax income | 4.49%$227M | 18.64%$118M | DBX +14.2pp |
| Net income |
| 3.34%$169M |
| 15.17%$96M |
| DBX +11.8pp |
No shared counterparties.