| Stage | PPIH | % of rev | DCI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $60M | 100.00% | $1.1B | 100.00% | DCI ×17.77 |
| Gross profit | $17M | 29.22% | $384M | 36.26% | DCI +7.0pp |
| Operating income | $4M | 7.14% | $177M | 16.68% | DCI +9.5pp |
| Pre-tax income | $4M | 6.49% | $167M | 15.76% | DCI +9.3pp |
| Net income | $3M | 5.48% | $129M | 12.21% | DCI +6.7pp |
| Stage | PPIH | DCI | Gap · A − B |
|---|---|---|---|
| Revenue | $60M100.00% | $1.1B100.00% | DCI ×17.77 |
| Gross profit | 29.22%$17M | 36.26%$384M | DCI +7.0pp |
| Operating income | 7.14%$4M | 16.68%$177M | DCI +9.5pp |
| Pre-tax income | 6.49%$4M | 15.76%$167M | DCI +9.3pp |
| Net income |
| 5.48%$3M |
| 12.21%$129M |
| DCI +6.7pp |
No disclosed counterparties: PPIH, DCI.