| Stage | CODI | % of rev | DRVN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $424M | 100.00% | $507M | 100.00% | DRVN ×1.20 |
| Gross profit | $200M | 47.16% | $507M | 100.00% | DRVN +52.8pp |
| Operating income | $29M | 6.83% | $73M | 14.40% | DRVN +7.6pp |
| Pre-tax income | $127M | 30.01% | $51M | 10.06% | CODI +19.9pp |
| Net income | $83M | 19.66% | $34M | 6.75% | CODI +12.9pp |
| Stage | CODI | DRVN | Gap · A − B |
|---|---|---|---|
| Revenue | $424M100.00% | $507M100.00% | DRVN ×1.20 |
| Gross profit | 47.16%$200M | 100.00%$507M | DRVN +52.8pp |
| Operating income | 6.83%$29M | 14.40%$73M | DRVN +7.6pp |
| Pre-tax income | 30.01%$127M | 10.06%$51M | CODI +19.9pp |
| Net income |
| 19.66%$83M |
| 6.75%$34M |
| CODI +12.9pp |
No disclosed counterparties: CODI, DRVN.