No shared counterparties.
| Stage | MOG-A | % of rev | ETN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.1B | 100.00% | $8.5B | 100.00% | ETN ×7.64 |
| Gross profit | $347M | 31.10% | $2.9B | 33.47% | ETN +2.4pp |
| Operating income | $154M | 13.82% | $1.4B | 16.32% | ETN +2.5pp |
| Pre-tax income | $137M | 12.31% | $1.1B | 13.41% | ETN +1.1pp |
| Net income | $152M | 13.62% | $823M | 9.65% | MOG-A +4.0pp |
| Stage | MOG-A | ETN | Gap · A − B |
|---|---|---|---|
| Revenue | $1.1B100.00% | $8.5B100.00% | ETN ×7.64 |
| Gross profit | 31.10%$347M | 33.47%$2.9B | ETN +2.4pp |
| Operating income | 13.82%$154M | 16.32%$1.4B | ETN +2.5pp |
| Pre-tax income | 12.31%$137M | 13.41%$1.1B | ETN +1.1pp |
| Net income | 13.62%$152M | 9.65%$823M | MOG-A +4.0pp |