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