| Stage | TDY | % of rev | TER | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.7B | 100.00% | $1.3B | 100.00% | TDY ×1.29 |
| Gross profit | $739M | 43.88% | $771M | 59.06% | TER +15.2pp |
| Operating income | $347M | 20.61% | $402M | 30.78% | TER +10.2pp |
| Pre-tax income | $347M | 20.58% | $404M | 30.96% | TER +10.4pp |
| Net income | $273M | 16.19% | $348M | 26.63% | TER +10.4pp |
| Stage | TDY | TER | Gap · A − B |
|---|---|---|---|
| Revenue | $1.7B100.00% | $1.3B100.00% | TDY ×1.29 |
| Gross profit | 43.88%$739M | 59.06%$771M | TER +15.2pp |
| Operating income | 20.61%$347M | 30.78%$402M | TER +10.2pp |
| Pre-tax income | 20.58%$347M | 30.96%$404M | TER +10.4pp |
| Net income |
| 16.19%$273M |
| 26.63%$348M |
| TER +10.4pp |
No disclosed counterparties: TER.
None