| Stage | PG | % of rev | SCL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $23.3B | 100.00% | $684M | 100.00% | PG ×34.02 |
| Gross profit | $11.6B | 49.83% | $100M | 14.61% | PG +35.2pp |
| Operating income | $5.9B | 25.51% | $37M | 5.44% | PG +20.1pp |
| Pre-tax income | $6.0B | 25.88% | $33M | 4.76% | PG +21.1pp |
| Net income | $4.8B | 20.44% | $23M | 3.35% | PG +17.1pp |
| Stage | PG | SCL | Gap · A − B |
|---|---|---|---|
| Revenue | $23.3B100.00% | $684M100.00% | PG ×34.02 |
| Gross profit | 49.83%$11.6B | 14.61%$100M | PG +35.2pp |
| Operating income | 25.51%$5.9B | 5.44%$37M | PG +20.1pp |
| Pre-tax income | 25.88%$6.0B | 4.76%$33M | PG +21.1pp |
| Net income |
| 20.44%$4.8B |
| 3.35%$23M |
| PG +17.1pp |
No shared counterparties.