| Stage | GNW | % of rev | GSM | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.9B | 100.00% | $175M | 100.00% | GNW ×10.88 |
| Gross profit | $1.9B | 100.00% | $26M | 15.09% | GNW +84.9pp |
| Operating income | $346M | 18.20% | $11M | 6.19% | GNW +12.0pp |
| Pre-tax income | $109M | 5.73% | $10M | 5.51% | GNW +0.2pp |
| Net income | $81M | 4.26% | $6M | 3.27% | GNW +1.0pp |
| Stage | GNW | GSM | Gap · A − B |
|---|---|---|---|
| Revenue | $1.9B100.00% | $175M100.00% | GNW ×10.88 |
| Gross profit | 100.00%$1.9B | 15.09%$26M | GNW +84.9pp |
| Operating income | 18.20%$346M | 6.19%$11M | GNW +12.0pp |
| Pre-tax income | 5.73%$109M | 5.51%$10M | GNW +0.2pp |
| Net income |
| 4.26%$81M |
| 3.27%$6M |
| GNW +1.0pp |
No shared counterparties.