| Stage | TDG | % of rev | FICO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.7B | 100.00% | $674M | 100.00% | TDG ×4.07 |
| Gross profit | $1.6B | 59.39% | $587M | 87.09% | FICO +27.7pp |
| Operating income | $1.2B | 44.76% | $363M | 53.79% | FICO +9.0pp |
| Pre-tax income | $713M | 26.01% | $315M | 46.67% | FICO +20.7pp |
| Net income | $540M | 19.70% | $237M | 35.18% | FICO +15.5pp |
| Stage | TDG | FICO | Gap · A − B |
|---|---|---|---|
| Revenue | $2.7B100.00% | $674M100.00% | TDG ×4.07 |
| Gross profit | 59.39%$1.6B | 87.09%$587M | FICO +27.7pp |
| Operating income | 44.76%$1.2B | 53.79%$363M | FICO +9.0pp |
| Pre-tax income | 26.01%$713M | 46.67%$315M | FICO +20.7pp |
| Net income |
| 19.70%$540M |
| 35.18%$237M |
| FICO +15.5pp |
No shared counterparties.