| Stage | MUSA | % of rev | VVV | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $6.9B | 100.00% | $545M | 100.00% | MUSA ×12.65 |
| Gross profit | $714M | 10.36% | $215M | 39.46% | VVV +29.1pp |
| Operating income | $261M | 3.78% | $112M | 20.60% | VVV +16.8pp |
| Pre-tax income | $234M | 3.39% | $86M | 15.72% | VVV +12.3pp |
| Net income | $176M | 2.55% | $65M | 11.84% | VVV +9.3pp |
| Stage | MUSA | VVV | Gap · A − B |
|---|---|---|---|
| Revenue | $6.9B100.00% | $545M100.00% | MUSA ×12.65 |
| Gross profit | 10.36%$714M | 39.46%$215M | VVV +29.1pp |
| Operating income | 3.78%$261M | 20.60%$112M | VVV +16.8pp |
| Pre-tax income | 3.39%$234M | 15.72%$86M | VVV +12.3pp |
| Net income |
| 2.55%$176M |
| 11.84%$65M |
| VVV +9.3pp |
No shared counterparties.