| Stage | STZ | % of rev | NKE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.6B | 100.00% | $11.2B | 100.00% | NKE ×4.26 |
| Gross profit | $1.4B | 52.91% | $4.8B | 42.79% | STZ +10.1pp |
| Operating income | $805M | 30.57% | $888M | 7.92% | STZ +22.7pp |
| Pre-tax income | $729M | 27.70% | $921M | 8.21% | STZ +19.5pp |
| Net income | $582M | 22.12% | $712M | 6.35% | STZ +15.8pp |
| Stage | STZ | NKE | Gap · A − B |
|---|---|---|---|
| Revenue | $2.6B100.00% | $11.2B100.00% | NKE ×4.26 |
| Gross profit | 52.91%$1.4B | 42.79%$4.8B | STZ +10.1pp |
| Operating income | 30.57%$805M | 7.92%$888M | STZ +22.7pp |
| Pre-tax income | 27.70%$729M | 8.21%$921M | STZ +19.5pp |
| Net income | 22.12%$582M | 6.35%$712M | STZ +15.8pp |
No shared counterparties.