| Stage | MDT | % of rev | ELMD | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $9.8B | 100.00% | $19M | 100.00% | MDT ×502.45 |
| Gross profit | $6.3B | 64.99% | $15M | 78.71% | ELMD +13.7pp |
| Operating income | $1.8B | 18.08% | $4M | 19.70% | ELMD +1.6pp |
| Pre-tax income | $1.8B | 18.13% | $4M | 20.40% | ELMD +2.3pp |
| Net income | $1.5B | 15.16% | $3M | 17.52% | ELMD +2.4pp |
| Stage | MDT | ELMD | Gap · A − B |
|---|---|---|---|
| Revenue | $9.8B100.00% | $19M100.00% | MDT ×502.45 |
| Gross profit | 64.99%$6.3B | 78.71%$15M | ELMD +13.7pp |
| Operating income | 18.08%$1.8B | 19.70%$4M | ELMD +1.6pp |
| Pre-tax income | 18.13%$1.8B | 20.40%$4M | ELMD +2.3pp |
| Net income |
| 15.16%$1.5B |
| 17.52%$3M |
| ELMD +2.4pp |
No shared counterparties.