| Stage | GSHD | % of rev | HLNE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $113M | 100.00% | $275M | 100.00% | HLNE ×2.43 |
| Gross profit | $113M | 100.00% | $168M | 60.90% | GSHD +39.1pp |
| Operating income | $27M | 23.45% | $126M | 45.93% | HLNE +22.5pp |
| Pre-tax income | $21M | 18.64% | $150M | 54.47% | HLNE +35.8pp |
| Net income | $17M | 15.00% | $125M | 45.36% | HLNE +30.4pp |
| Stage | GSHD | HLNE | Gap · A − B |
|---|---|---|---|
| Revenue | $113M100.00% | $275M100.00% | HLNE ×2.43 |
| Gross profit | 100.00%$113M | 60.90%$168M | GSHD +39.1pp |
| Operating income | 23.45%$27M | 45.93%$126M | HLNE +22.5pp |
| Pre-tax income | 18.64%$21M | 54.47%$150M | HLNE +35.8pp |
| Net income |
| 15.00%$17M |
| 45.36%$125M |
| HLNE +30.4pp |
No shared counterparties.