| Stage | BBW | % of rev | JILL | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $115M | 100.00% | $155M | 100.00% | JILL ×1.34 |
| Gross profit | $62M | 54.20% | $119M | 76.85% | JILL +22.6pp |
| Operating income | $11M | 9.61% | $24M | 15.68% | JILL +6.1pp |
| Pre-tax income | $12M | 10.09% | $23M | 15.17% | JILL +5.1pp |
| Net income | $9M | 7.60% | $17M | 10.83% | JILL +3.2pp |
| Stage | BBW | JILL | Gap · A − B |
|---|---|---|---|
| Revenue | $115M100.00% | $155M100.00% | JILL ×1.34 |
| Gross profit | 54.20%$62M | 76.85%$119M | JILL +22.6pp |
| Operating income | 9.61%$11M | 15.68%$24M | JILL +6.1pp |
| Pre-tax income | 10.09%$12M | 15.17%$23M | JILL +5.1pp |
| Net income |
| 7.60%$9M |
| 10.83%$17M |
| JILL +3.2pp |
No disclosed counterparties: BBW, JILL.