| Stage | SGI | % of rev | LEG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.8B | 100.00% | $1000M | 100.00% | SGI ×1.82 |
| Gross profit | $817M | 44.81% | $203M | 20.33% | SGI +24.5pp |
| Operating income | $202M | 11.06% | $80M | 8.01% | SGI +3.0pp |
| Pre-tax income | $148M | 8.11% | $68M | 6.84% | SGI +1.3pp |
| Net income | $111M | 6.07% | $47M | 4.71% | SGI +1.4pp |
| Stage | SGI | LEG | Gap · A − B |
|---|---|---|---|
| Revenue | $1.8B100.00% | $1000M100.00% | SGI ×1.82 |
| Gross profit | 44.81%$817M | 20.33%$203M | SGI +24.5pp |
| Operating income | 11.06%$202M | 8.01%$80M | SGI +3.0pp |
| Pre-tax income | 8.11%$148M | 6.84%$68M | SGI +1.3pp |
| Net income |
| 6.07%$111M |
| 4.71%$47M |
| SGI +1.4pp |
No disclosed counterparties: LEG.
None