| Stage | NRDS | % of rev | ADP | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $240M | 100.00% | $5.5B | 100.00% | ADP ×22.92 |
| Gross profit | $226M | 94.24% | $2.8B | 50.57% | NRDS +43.7pp |
| Operating income | $19M | 8.10% | $1.5B | 26.64% | ADP +18.5pp |
| Pre-tax income | $20M | 8.22% | $1.5B | 26.50% | ADP +18.3pp |
| Net income | $15M | 6.22% | $1.1B | 20.49% | ADP +14.3pp |
| Stage | NRDS | ADP | Gap · A − B |
|---|---|---|---|
| Revenue | $240M100.00% | $5.5B100.00% | ADP ×22.92 |
| Gross profit | 94.24%$226M | 50.57%$2.8B | NRDS +43.7pp |
| Operating income | 8.10%$19M | 26.64%$1.5B | ADP +18.5pp |
| Pre-tax income | 8.22%$20M | 26.50%$1.5B | ADP +18.3pp |
| Net income |
| 6.22%$15M |
| 20.49%$1.1B |
| ADP +14.3pp |