| Stage | VALU | % of rev | BX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $8M | 100.00% | $5.0B | 100.00% | BX ×626.50 |
| Gross profit | $5M | 56.56% | $5.0B | 100.00% | BX +43.4pp |
| Operating income | $1M | 12.76% | $2.7B | 52.90% | BX +40.1pp |
| Pre-tax income | $6M | 79.21% | $2.8B | 55.68% | VALU +23.5pp |
| Net income | $5M | 57.82% | $2.4B | 46.71% | VALU +11.1pp |
| Stage | VALU | BX | Gap · A − B |
|---|---|---|---|
| Revenue | $8M100.00% | $5.0B100.00% | BX ×626.50 |
| Gross profit | 56.56%$5M | 100.00%$5.0B | BX +43.4pp |
| Operating income | 12.76%$1M | 52.90%$2.7B | BX +40.1pp |
| Pre-tax income | 79.21%$6M | 55.68%$2.8B | VALU +23.5pp |
| Net income |
| 57.82%$5M |
| 46.71%$2.4B |
| VALU +11.1pp |
No shared counterparties.