| Stage | CWST | % of rev | ESI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $544M | 100.00% | $995M | 100.00% | ESI ×1.83 |
| Gross profit | $179M | 32.88% | $342M | 34.40% | ESI +1.5pp |
| Operating income | $20M | 3.67% | $114M | 11.44% | ESI +7.8pp |
| Pre-tax income | $3M | 0.62% | $93M | 9.37% | ESI +8.8pp |
| Net income | $4M | 0.69% | $66M | 6.60% | ESI +5.9pp |
| Stage | CWST | ESI | Gap · A − B |
|---|---|---|---|
| Revenue | $544M100.00% | $995M100.00% | ESI ×1.83 |
| Gross profit | 32.88%$179M | 34.40%$342M | ESI +1.5pp |
| Operating income | 3.67%$20M | 11.44%$114M | ESI +7.8pp |
| Pre-tax income | 0.62%$3M | 9.37%$93M | ESI +8.8pp |
| Net income |
| 0.69%$4M |
| 6.60%$66M |
| ESI +5.9pp |
No disclosed counterparties: ESI.
None