| Stage | SD | % of rev | CVI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $51M | 100.00% | $2.7B | 100.00% | CVI ×53.56 |
| Gross profit | $41M | 79.85% | $117M | 4.27% | SD +75.6pp |
| Operating income | $26M | 50.78% | $78M | 2.85% | SD +47.9pp |
| Pre-tax income | $27M | 52.22% | $56M | 2.05% | SD +50.2pp |
| Net income | $27M | 52.22% | $46M | 1.68% | SD +50.5pp |
| Stage | SD | CVI | Gap · A − B |
|---|---|---|---|
| Revenue | $51M100.00% | $2.7B100.00% | CVI ×53.56 |
| Gross profit | 79.85%$41M | 4.27%$117M | SD +75.6pp |
| Operating income | 50.78%$26M | 2.85%$78M | SD +47.9pp |
| Pre-tax income | 52.22%$27M | 2.05%$56M | SD +50.2pp |
| Net income |
| 52.22%$27M |
| 1.68%$46M |
| SD +50.5pp |
No shared counterparties.