| Stage | V | % of rev | PAY | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $11.6B | 100.00% | $361M | 100.00% | V ×32.25 |
| Gross profit | $9.2B | 78.87% | $94M | 26.14% | V +52.7pp |
| Operating income | $6.9B | 59.12% | $33M | 9.04% | V +50.1pp |
| Pre-tax income | $6.8B | 58.74% | $36M | 9.88% | V +48.9pp |
| Net income | $5.6B | 48.38% | $26M | 7.09% | V +41.3pp |
| Stage | V | PAY | Gap · A − B |
|---|---|---|---|
| Revenue | $11.6B100.00% | $361M100.00% | V ×32.25 |
| Gross profit | 78.87%$9.2B | 26.14%$94M | V +52.7pp |
| Operating income | 59.12%$6.9B | 9.04%$33M | V +50.1pp |
| Pre-tax income | 58.74%$6.8B | 9.88%$36M | V +48.9pp |
| Net income | 48.38% |
| 7.09%$26M |
| V +41.3pp |
No shared counterparties.