| Stage | VMC | % of rev | LEU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.2B | 100.00% | $176M | 100.00% | VMC ×12.41 |
| Gross profit | $666M | 30.47% | $50M | 28.34% | VMC +2.1pp |
| Operating income | $525M | 24.01% | $10M | 5.91% | VMC +18.1pp |
| Pre-tax income | $471M | 21.57% | $22M | 12.27% | VMC +9.3pp |
| Net income | $363M | 16.61% | $17M | 9.54% | VMC +7.1pp |
| Stage | VMC | LEU | Gap · A − B |
|---|---|---|---|
| Revenue | $2.2B100.00% | $176M100.00% | VMC ×12.41 |
| Gross profit | 30.47%$666M | 28.34%$50M | VMC +2.1pp |
| Operating income | 24.01%$525M | 5.91%$10M | VMC +18.1pp |
| Pre-tax income | 21.57%$471M | 12.27%$22M | VMC +9.3pp |
| Net income |
| 16.61%$363M |
| 9.54%$17M |
| VMC +7.1pp |
No shared counterparties.