| Stage | TDG | % of rev | KRMN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.7B | 100.00% | $182M | 100.00% | TDG ×15.06 |
| Gross profit | $1.6B | 59.39% | $78M | 42.97% | TDG +16.4pp |
| Operating income | $1.2B | 44.76% | $35M | 19.13% | TDG +25.6pp |
| Pre-tax income | $713M | 26.01% | $19M | 10.58% | TDG +15.4pp |
| Net income | $540M | 19.70% | $14M | 7.71% | TDG +12.0pp |
| Stage | TDG | KRMN | Gap · A − B |
|---|---|---|---|
| Revenue | $2.7B100.00% | $182M100.00% | TDG ×15.06 |
| Gross profit | 59.39%$1.6B | 42.97%$78M | TDG +16.4pp |
| Operating income | 44.76%$1.2B | 19.13%$35M | TDG +25.6pp |
| Pre-tax income | 26.01%$713M | 10.58%$19M | TDG +15.4pp |
| Net income |
| 19.70%$540M |
| 7.71%$14M |
| TDG +12.0pp |
No shared counterparties.