| Stage | HLI | % of rev | BX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $692M | 100.00% | $5.0B | 100.00% | BX ×7.29 |
| Gross profit | $266M | 38.44% | $5.0B | 100.00% | BX +61.6pp |
| Operating income | $154M | 22.25% | $2.7B | 52.90% | BX +30.6pp |
| Pre-tax income | $159M | 22.98% | $2.8B | 55.68% | BX +32.7pp |
| Net income | $110M | 15.90% | $2.4B | 46.71% | BX +30.8pp |
| Stage | HLI | BX | Gap · A − B |
|---|---|---|---|
| Revenue | $692M100.00% | $5.0B100.00% | BX ×7.29 |
| Gross profit | 38.44%$266M | 100.00%$5.0B | BX +61.6pp |
| Operating income | 22.25%$154M | 52.90%$2.7B | BX +30.6pp |
| Pre-tax income | 22.98%$159M | 55.68%$2.8B | BX +32.7pp |
| Net income |
| 15.90%$110M |
| 46.71%$2.4B |
| BX +30.8pp |
No shared counterparties.