| Stage | TMUS | % of rev | AD | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $23.6B | 100.00% | $54M | 100.00% | TMUS ×436.18 |
| Gross profit | $15.1B | 64.17% | $31M | 56.54% | TMUS +7.6pp |
| Operating income | $5.7B | 24.00% | $399M | 738.42% | AD +714.4pp |
| Pre-tax income | $4.5B | 19.25% | $453M | 838.39% | AD +819.1pp |
| Net income | $3.5B | 14.65% | $363M | 670.54% | AD +655.9pp |
| Stage | TMUS | AD | Gap · A − B |
|---|---|---|---|
| Revenue | $23.6B100.00% | $54M100.00% | TMUS ×436.18 |
| Gross profit | 64.17%$15.1B | 56.54%$31M | TMUS +7.6pp |
| Operating income | 24.00%$5.7B | 738.42%$399M | AD +714.4pp |
| Pre-tax income | 19.25%$4.5B | 838.39%$453M | AD +819.1pp |
| Net income |
| 14.65%$3.5B |
| 670.54%$363M |
| AD +655.9pp |
No shared counterparties.