| Stage | SEZL | % of rev | V | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $150M | 100.00% | $11.6B | 100.00% | V ×77.72 |
| Gross profit | $135M | 90.16% | $9.2B | 78.87% | SEZL +11.3pp |
| Operating income | $55M | 36.72% | $6.9B | 59.12% | V +22.4pp |
| Pre-tax income | $52M | 34.55% | $6.8B | 58.74% | V +24.2pp |
| Net income | $41M | 27.23% | $5.6B | 48.38% | V +21.1pp |
| Stage | SEZL | V | Gap · A − B |
|---|---|---|---|
| Revenue | $150M100.00% | $11.6B100.00% | V ×77.72 |
| Gross profit | 90.16%$135M | 78.87%$9.2B | SEZL +11.3pp |
| Operating income | 36.72%$55M | 59.12%$6.9B | V +22.4pp |
| Pre-tax income | 34.55%$52M | 58.74%$6.8B | V +24.2pp |
| Net income |
| 27.23%$41M |
| 48.38%$5.6B |
| V +21.1pp |
No shared counterparties.