| Stage | SHAK | % of rev | SBUX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $418M | 100.00% | $9.3B | 100.00% | SBUX ×22.32 |
| Gross profit | $200M | 47.92% | $2.3B | 24.64% | SHAK +23.3pp |
| Operating income | $21M | 4.97% | $980M | 10.52% | SBUX +5.5pp |
| Pre-tax income | $23M | 5.46% | $1.4B | 15.22% | SBUX +9.8pp |
| Net income | $17M | 4.04% | $1.0B | 11.21% | SBUX +7.2pp |
| Stage | SHAK | SBUX | Gap · A − B |
|---|---|---|---|
| Revenue | $418M100.00% | $9.3B100.00% | SBUX ×22.32 |
| Gross profit | 47.92%$200M | 24.64%$2.3B | SHAK +23.3pp |
| Operating income | 4.97%$21M | 10.52%$980M | SBUX +5.5pp |
| Pre-tax income | 5.46%$23M | 15.22%$1.4B | SBUX +9.8pp |
| Net income |
| 4.04%$17M |
| 11.21%$1.0B |
| SBUX +7.2pp |
No shared counterparties.