| Stage | ROST | % of rev | NTAP | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $6.3B | 100.00% | $1.7B | 100.00% | ROST ×3.66 |
| Gross profit | $2.1B | 33.83% | $1.2B | 70.58% | NTAP +36.7pp |
| Operating income | $1.1B | 17.62% | $434M | 25.34% | NTAP +7.7pp |
| Pre-tax income | $1.1B | 18.11% | $433M | 25.28% | NTAP +7.2pp |
| Net income | $851M | 13.59% | $334M | 19.50% | NTAP +5.9pp |
| Stage | ROST | NTAP | Gap · A − B |
|---|---|---|---|
| Revenue | $6.3B100.00% | $1.7B100.00% | ROST ×3.66 |
| Gross profit | 33.83%$2.1B | 70.58%$1.2B | NTAP +36.7pp |
| Operating income | 17.62%$1.1B | 25.34%$434M | NTAP +7.7pp |
| Pre-tax income | 18.11%$1.1B | 25.28%$433M | NTAP +7.2pp |
| Net income |
| 13.59%$851M |
| 19.50%$334M |
| NTAP +5.9pp |
No shared counterparties.