| Stage | SAH | % of rev | AVA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $7.5B | 100.00% | $421M | 100.00% | SAH ×17.88 |
| Gross profit | $599M | 7.95% | $168M | 39.90% | AVA +32.0pp |
| Operating income | $123M | 1.64% | $66M | 15.68% | AVA +14.0pp |
| Pre-tax income | $73M | 0.97% | $33M | 7.84% | AVA +6.9pp |
| Net income | $47M | 0.62% | $49M | 11.64% | AVA +11.0pp |
| Stage | SAH | AVA | Gap · A − B |
|---|---|---|---|
| Revenue | $7.5B100.00% | $421M100.00% | SAH ×17.88 |
| Gross profit | 7.95%$599M | 39.90%$168M | AVA +32.0pp |
| Operating income | 1.64%$123M | 15.68%$66M | AVA +14.0pp |
| Pre-tax income | 0.97%$73M | 7.84%$33M | AVA +6.9pp |
| Net income |
| 0.62%$47M |
| 11.64%$49M |
| AVA +11.0pp |
No shared counterparties.