| Stage | CWST | % of rev | SXI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $544M | 100.00% | $233M | 100.00% | CWST ×2.34 |
| Gross profit | $179M | 32.88% | $103M | 44.37% | SXI +11.5pp |
| Operating income | $20M | 3.67% | $40M | 17.38% | SXI +13.7pp |
| Pre-tax income | $3M | 0.62% | $32M | 13.83% | SXI +13.2pp |
| Net income | $4M | 0.69% | $24M | 10.39% | SXI +9.7pp |
| Stage | CWST | SXI | Gap · A − B |
|---|---|---|---|
| Revenue | $544M100.00% | $233M100.00% | CWST ×2.34 |
| Gross profit | 32.88%$179M | 44.37%$103M | SXI +11.5pp |
| Operating income | 3.67%$20M | 17.38%$40M | SXI +13.7pp |
| Pre-tax income | 0.62%$3M | 13.83%$32M | SXI +13.2pp |
| Net income |
| 0.69%$4M |
| 10.39%$24M |
| SXI +9.7pp |
No shared counterparties.