| Stage | V | % of rev | MAX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $11.6B | 100.00% | $376M | 100.00% | V ×30.94 |
| Gross profit | $9.2B | 78.87% | $55M | 14.72% | V +64.2pp |
| Operating income | $6.9B | 59.12% | $29M | 7.67% | V +51.4pp |
| Pre-tax income | $6.8B | 58.74% | $37M | 9.89% | V +48.9pp |
| Net income | $5.6B | 48.38% | $29M | 7.81% | V +40.6pp |
| Stage | V | MAX | Gap · A − B |
|---|---|---|---|
| Revenue | $11.6B100.00% | $376M100.00% | V ×30.94 |
| Gross profit | 78.87%$9.2B | 14.72%$55M | V +64.2pp |
| Operating income | 59.12%$6.9B | 7.67%$29M | V +51.4pp |
| Pre-tax income | 58.74%$6.8B | 9.89%$37M | V +48.9pp |
| Net income | 48.38%$5.6B | 7.81%$29M | V +40.6pp |
No shared counterparties.