| Stage | SMP | % of rev | APTV | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $508M | 100.00% | $3.2B | 100.00% | APTV ×6.30 |
| Gross profit | $166M | 32.61% | $690M | 21.57% | SMP +11.0pp |
| Operating income | $50M | 9.88% | $281M | 8.78% | SMP +1.1pp |
| Pre-tax income | $45M | 8.83% | $246M | 7.69% | SMP +1.1pp |
| Net income | $14M | 2.83% | $194M | 6.06% | APTV +3.2pp |
| Stage | SMP | APTV | Gap · A − B |
|---|---|---|---|
| Revenue | $508M100.00% | $3.2B100.00% | APTV ×6.30 |
| Gross profit | 32.61%$166M | 21.57%$690M | SMP +11.0pp |
| Operating income | 9.88%$50M | 8.78%$281M | SMP +1.1pp |
| Pre-tax income | 8.83%$45M | 7.69%$246M | SMP +1.1pp |
| Net income |
| 2.83%$14M |
| 6.06%$194M |
| APTV +3.2pp |
No shared counterparties.