| Stage | SR | % of rev | BKH | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.0B | 100.00% | $453M | 100.00% | SR ×2.25 |
| Gross profit | $471M | 46.19% | $339M | 74.93% | BKH +28.7pp |
| Operating income | $304M | 29.75% | $97M | 21.42% | SR +8.3pp |
| Pre-tax income | $270M | 26.50% | $46M | 10.07% | SR +16.4pp |
| Net income | $282M | 27.67% | $40M | 8.92% | SR +18.7pp |
| Stage | SR | BKH | Gap · A − B |
|---|---|---|---|
| Revenue | $1.0B100.00% | $453M100.00% | SR ×2.25 |
| Gross profit | 46.19%$471M | 74.93%$339M | BKH +28.7pp |
| Operating income | 29.75%$304M | 21.42%$97M | SR +8.3pp |
| Pre-tax income | 26.50%$270M | 10.07%$46M | SR +16.4pp |
| Net income |
| 27.67%$282M |
| 8.92%$40M |
| SR +18.7pp |
No shared counterparties.