| Stage | ROG | % of rev | DOW | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $236M | 100.00% | $11.3B | 100.00% | DOW ×47.72 |
| Gross profit | $81M | 34.18% | $1.4B | 12.23% | ROG +22.0pp |
| Operating income | $30M | 12.75% | $741M | 6.58% | ROG +6.2pp |
| Pre-tax income | $31M | 13.13% | $642M | 5.70% | ROG +7.4pp |
| Net income | $23M | 9.57% | $525M | 4.66% | ROG +4.9pp |
| Stage | ROG | DOW | Gap · A − B |
|---|---|---|---|
| Revenue | $236M100.00% | $11.3B100.00% | DOW ×47.72 |
| Gross profit | 34.18%$81M | 12.23%$1.4B | ROG +22.0pp |
| Operating income | 12.75%$30M | 6.58%$741M | ROG +6.2pp |
| Pre-tax income | 13.13%$31M | 5.70%$642M | ROG +7.4pp |
| Net income |
| 9.57%$23M |
| 4.66%$525M |
| ROG +4.9pp |