| Stage | VSH | % of rev | KN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $889M | 100.00% | $184M | 100.00% | VSH ×4.83 |
| Gross profit | $207M | 23.34% | $81M | 44.18% | KN +20.8pp |
| Operating income | $54M | 6.02% | $31M | 16.68% | KN +10.7pp |
| Pre-tax income | $42M | 4.77% | $28M | 15.11% | KN +10.3pp |
| Net income | $28M | 3.17% | $22M | 11.74% | KN +8.6pp |
| Stage | VSH | KN | Gap · A − B |
|---|---|---|---|
| Revenue | $889M100.00% | $184M100.00% | VSH ×4.83 |
| Gross profit | 23.34%$207M | 44.18%$81M | KN +20.8pp |
| Operating income | 6.02%$54M | 16.68%$31M | KN +10.7pp |
| Pre-tax income | 4.77%$42M | 15.11%$28M | KN +10.3pp |
| Net income |
| 3.17%$28M |
| 11.74%$22M |
| KN +8.6pp |
No shared counterparties.