| Stage | MPTI | % of rev | VRT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $15M | 100.00% | $4.3B | 100.00% | VRT ×285.45 |
| Gross profit | $15M | 100.00% | $1.6B | 38.11% | MPTI +61.9pp |
| Operating income | $2M | 11.38% | $984M | 22.81% | VRT +11.4pp |
| Pre-tax income | $2M | 16.17% | $995M | 23.07% | VRT +6.9pp |
| Net income | $2M | 12.38% | $765M | 17.73% | VRT +5.3pp |
| Stage | MPTI | VRT | Gap · A − B |
|---|---|---|---|
| Revenue | $15M100.00% | $4.3B100.00% | VRT ×285.45 |
| Gross profit | 100.00%$15M | 38.11%$1.6B | MPTI +61.9pp |
| Operating income | 11.38%$2M | 22.81%$984M | VRT +11.4pp |
| Pre-tax income | 16.17%$2M | 23.07%$995M | VRT +6.9pp |
| Net income |
| 12.38%$2M |
| 17.73%$765M |
| VRT +5.3pp |