| Stage | ICUI | % of rev | ST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $552M | 100.00% | $1.0B | 100.00% | ST ×1.82 |
| Gross profit | $235M | 42.61% | $332M | 33.07% | ICUI +9.5pp |
| Operating income | $39M | 7.09% | $175M | 17.47% | ST +10.4pp |
| Pre-tax income | $23M | 4.20% | $154M | 15.34% | ST +11.1pp |
| Net income | $19M | 3.46% | $114M | 11.38% | ST +7.9pp |
| Stage | ICUI | ST | Gap · A − B |
|---|---|---|---|
| Revenue | $552M100.00% | $1.0B100.00% | ST ×1.82 |
| Gross profit | 42.61%$235M | 33.07%$332M | ICUI +9.5pp |
| Operating income | 7.09%$39M | 17.47%$175M | ST +10.4pp |
| Pre-tax income | 4.20%$23M | 15.34%$154M | ST +11.1pp |
| Net income |
| 3.46%$19M |
| 11.38%$114M |
| ST +7.9pp |