| Stage | V | % of rev | BR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $11.6B | 100.00% | $1.7B | 100.00% | V ×6.97 |
| Gross profit | $9.2B | 78.87% | $428M | 25.67% | V +53.2pp |
| Operating income | $6.9B | 59.12% | $174M | 10.40% | V +48.7pp |
| Pre-tax income | $6.8B | 58.74% | $110M | 6.57% | V +52.2pp |
| Net income | $5.6B | 48.38% | $95M | 5.68% | V +42.7pp |
| Stage | V | BR | Gap · A − B |
|---|---|---|---|
| Revenue | $11.6B100.00% | $1.7B100.00% | V ×6.97 |
| Gross profit | 78.87%$9.2B | 25.67%$428M | V +53.2pp |
| Operating income | 59.12%$6.9B | 10.40%$174M | V +48.7pp |
| Pre-tax income | 58.74%$6.8B | 6.57%$110M | V +52.2pp |
| Net income | 48.38% |
| 5.68%$95M |
| V +42.7pp |
No shared counterparties.