| Stage | TTD | % of rev | ZETA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $715M | 100.00% | $443M | 100.00% | TTD ×1.61 |
| Gross profit | $531M | 74.22% | $262M | 59.12% | TTD +15.1pp |
| Operating income | $102M | 14.21% | $17M | 3.82% | TTD +10.4pp |
| Pre-tax income | $113M | 15.82% | $8M | 1.76% | TTD +14.1pp |
| Net income | $64M | 9.01% | $8M | 1.85% | TTD +7.2pp |
| Stage | TTD | ZETA | Gap · A − B |
|---|---|---|---|
| Revenue | $715M100.00% | $443M100.00% | TTD ×1.61 |
| Gross profit | 74.22%$531M | 59.12%$262M | TTD +15.1pp |
| Operating income | 14.21%$102M | 3.82%$17M | TTD +10.4pp |
| Pre-tax income | 15.82%$113M | 1.76%$8M | TTD +14.1pp |
| Net income |
| 9.01%$64M |
| 1.85%$8M |
| TTD +7.2pp |
No disclosed counterparties: ZETA.
None