| Stage | TDG | % of rev | CVU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.7B | 100.00% | $18M | 100.00% | TDG ×155.90 |
| Gross profit | $1.6B | 59.39% | $4M | 22.02% | TDG +37.4pp |
| Operating income | $1.2B | 44.76% | $1M | 6.80% | TDG +38.0pp |
| Pre-tax income | $713M | 26.01% | $882,846 | 5.02% | TDG +21.0pp |
| Net income | $540M | 19.70% | $685,615 | 3.90% | TDG +15.8pp |
| Stage | TDG | CVU | Gap · A − B |
|---|---|---|---|
| Revenue | $2.7B100.00% | $18M100.00% | TDG ×155.90 |
| Gross profit | 59.39%$1.6B | 22.02%$4M | TDG +37.4pp |
| Operating income | 44.76%$1.2B | 6.80%$1M | TDG +38.0pp |
| Pre-tax income | 26.01%$713M | 5.02%$882,846 | TDG +21.0pp |
| Net income | 19.70%$540M | 3.90%$685,615 | TDG +15.8pp |
No shared counterparties.