| Stage | TDC | % of rev | CRUS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $410M | 100.00% | $460M | 100.00% | CRUS ×1.12 |
| Gross profit | $243M | 59.27% | $242M | 52.61% | TDC +6.7pp |
| Operating income | $48M | 11.71% | $84M | 18.37% | CRUS +6.7pp |
| Pre-tax income | $47M | 11.46% | $94M | 20.48% | CRUS +9.0pp |
| Net income | $46M | 11.22% | $77M | 16.72% | CRUS +5.5pp |
| Stage | TDC | CRUS | Gap · A − B |
|---|---|---|---|
| Revenue | $410M100.00% | $460M100.00% | CRUS ×1.12 |
| Gross profit | 59.27%$243M | 52.61%$242M | TDC +6.7pp |
| Operating income | 11.71%$48M | 18.37%$84M | CRUS +6.7pp |
| Pre-tax income | 11.46%$47M | 20.48%$94M | CRUS +9.0pp |
| Net income |
| 11.22%$46M |
| 16.72%$77M |
| CRUS +5.5pp |
No shared counterparties.