| Stage | TPL | % of rev | LB | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $246M | 100.00% | $67M | 100.00% | TPL ×3.68 |
| Gross profit | $230M | 93.68% | $66M | 98.30% | LB +4.6pp |
| Operating income | $192M | 77.96% | $44M | 66.07% | TPL +11.9pp |
| Pre-tax income | $194M | 78.72% | $35M | 52.29% | TPL +26.4pp |
| Net income | $154M | 62.56% | $31M | 46.45% | TPL +16.1pp |
| Stage | TPL | LB | Gap · A − B |
|---|---|---|---|
| Revenue | $246M100.00% | $67M100.00% | TPL ×3.68 |
| Gross profit | 93.68%$230M | 98.30%$66M | LB +4.6pp |
| Operating income | 77.96%$192M | 66.07%$44M | TPL +11.9pp |
| Pre-tax income | 78.72%$194M | 52.29%$35M | TPL +26.4pp |
| Net income |
| 62.56%$154M |
| 46.45%$31M |
| TPL +16.1pp |
No shared counterparties.