| Stage | UAA | % of rev | LULU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.1B | 100.00% | $2.4B | 100.00% | LULU ×2.20 |
| Gross profit | $594M | 54.09% | $1.5B | 60.52% | LULU +6.4pp |
| Operating income | $47M | 4.26% | $454M | 18.78% | LULU +14.5pp |
| Pre-tax income | $29M | 2.65% | $467M | 19.35% | LULU +16.7pp |
| Net income | $545,000 | 0.05% | $329M | 13.63% | LULU +13.6pp |
| Stage | UAA | LULU | Gap · A − B |
|---|---|---|---|
| Revenue | $1.1B100.00% | $2.4B100.00% | LULU ×2.20 |
| Gross profit | 54.09%$594M | 60.52%$1.5B | LULU +6.4pp |
| Operating income | 4.26%$47M | 18.78%$454M | LULU +14.5pp |
| Pre-tax income | 2.65%$29M | 19.35%$467M | LULU +16.7pp |
| Net income |
| 0.05%$545,000 |
| 13.63%$329M |
| LULU +13.6pp |
No shared counterparties.