Counts in, rates out
Every entry is a visitor count for one stage, listed in funnel order. For each adjacent pair the tool computes the drop-off as (count of the stage above - count of this stage) divided by the count of the stage above, and it derives every percentage from these counts rather than accepting rates as input.