| Stage | SHOP | % of rev | TSLA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.6B | 100.00% | $28.0B | 100.00% | TSLA ×7.83 |
| Gross profit | $1.7B | 47.67% | $5.5B | 19.59% | SHOP +28.1pp |
| Operating income | $488M | 13.62% | $718M | 2.56% | SHOP +11.1pp |
| Pre-tax income | $1.8B | 49.54% | $956M | 3.41% | SHOP +46.1pp |
| Net income | $1.5B | 41.92% | $804M | 2.87% | SHOP +39.1pp |
| Stage | SHOP | TSLA | Gap · A − B |
|---|---|---|---|
| Revenue | $3.6B100.00% | $28.0B100.00% | TSLA ×7.83 |
| Gross profit | 47.67%$1.7B | 19.59%$5.5B | SHOP +28.1pp |
| Operating income | 13.62%$488M | 2.56%$718M | SHOP +11.1pp |
| Pre-tax income | 49.54%$1.8B | 3.41%$956M | SHOP +46.1pp |
| Net income |
| 41.92%$1.5B |
| 2.87%$804M |
| SHOP +39.1pp |
No shared counterparties.