| Stage | DOW | % of rev | WGO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $11.3B | 100.00% | $645M | 100.00% | DOW ×17.47 |
| Gross profit | $1.4B | 12.23% | $81M | 12.51% | WGO +0.3pp |
| Operating income | $741M | 6.58% | $18M | 2.73% | DOW +3.8pp |
| Pre-tax income | $642M | 5.70% | $13M | 1.95% | DOW +3.7pp |
| Net income | $525M | 4.66% | $10M | 1.50% | DOW +3.2pp |
| Stage | DOW | WGO | Gap · A − B |
|---|---|---|---|
| Revenue | $11.3B100.00% | $645M100.00% | DOW ×17.47 |
| Gross profit | 12.23%$1.4B | 12.51%$81M | WGO +0.3pp |
| Operating income | 6.58%$741M | 2.73%$18M | DOW +3.8pp |
| Pre-tax income | 5.70%$642M | 1.95%$13M | DOW +3.7pp |
| Net income |
| 4.66%$525M |
| 1.50%$10M |
| DOW +3.2pp |
No shared counterparties.