| Stage | TPR | % of rev | VRA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.9B | 100.00% | $72M | 100.00% | TPR ×26.19 |
| Gross profit | $1.6B | 83.32% | $43M | 59.76% | TPR +23.6pp |
| Operating income | $442M | 23.57% | $4M | 5.83% | TPR +17.7pp |
| Pre-tax income | $429M | 22.85% | $4M | 6.15% | TPR +16.7pp |
| Net income | $348M | 18.53% | $5M | 6.28% | TPR +12.3pp |
| Stage | TPR | VRA | Gap · A − B |
|---|---|---|---|
| Revenue | $1.9B100.00% | $72M100.00% | TPR ×26.19 |
| Gross profit | 83.32%$1.6B | 59.76%$43M | TPR +23.6pp |
| Operating income | 23.57%$442M | 5.83%$4M | TPR +17.7pp |
| Pre-tax income | 22.85%$429M | 6.15%$4M | TPR +16.7pp |
| Net income |
| 18.53%$348M |
| 6.28%$5M |
| TPR +12.3pp |
No shared counterparties.