| Stage | ODC | % of rev | AMCR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $129M | 100.00% | $6.4B | 100.00% | AMCR ×49.48 |
| Gross profit | $36M | 27.83% | $1.3B | 20.90% | ODC +6.9pp |
| Operating income | $18M | 14.11% | $646M | 10.10% | ODC +4.0pp |
| Pre-tax income | $18M | 13.99% | $485M | 7.58% | ODC +6.4pp |
| Net income | $14M | 11.15% | $389M | 6.08% | ODC +5.1pp |
| Stage | ODC | AMCR | Gap · A − B |
|---|---|---|---|
| Revenue | $129M100.00% | $6.4B100.00% | AMCR ×49.48 |
| Gross profit | 27.83%$36M | 20.90%$1.3B | ODC +6.9pp |
| Operating income | 14.11%$18M | 10.10%$646M | ODC +4.0pp |
| Pre-tax income | 13.99%$18M | 7.58%$485M | ODC +6.4pp |
| Net income |
| 11.15%$14M |
| 6.08%$389M |
| ODC +5.1pp |
No shared counterparties.