| Stage | ROL | % of rev | FAST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.1B | 100.00% | $2.5B | 100.00% | FAST ×2.26 |
| Gross profit | $1.1B | 100.00% | $1.1B | 44.85% | ROL +55.2pp |
| Operating income | $223M | 20.45% | $531M | 21.55% | FAST +1.1pp |
| Pre-tax income | $213M | 19.51% | $531M | 21.56% | FAST +2.1pp |
| Net income | $158M | 14.49% | $402M | 16.30% | FAST +1.8pp |
| Stage | ROL | FAST | Gap · A − B |
|---|---|---|---|
| Revenue | $1.1B100.00% | $2.5B100.00% | FAST ×2.26 |
| Gross profit | 100.00%$1.1B | 44.85%$1.1B | ROL +55.2pp |
| Operating income | 20.45%$223M | 21.55%$531M | FAST +1.1pp |
| Pre-tax income | 19.51%$213M | 21.56%$531M | FAST +2.1pp |
| Net income |
| 14.49%$158M |
| 16.30%$402M |
| FAST +1.8pp |
No disclosed counterparties: ROL, FAST.