| Stage | LULU | % of rev | SGC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.4B | 100.00% | $148M | 100.00% | LULU ×16.34 |
| Gross profit | $1.5B | 60.52% | $56M | 37.96% | LULU +22.6pp |
| Operating income | $454M | 18.78% | $1M | 0.82% | LULU +18.0pp |
| Pre-tax income | $467M | 19.35% | $1M | 0.82% | LULU +18.5pp |
| Net income | $329M | 13.63% | $1M | 0.83% | LULU +12.8pp |
| Stage | LULU | SGC | Gap · A − B |
|---|---|---|---|
| Revenue | $2.4B100.00% | $148M100.00% | LULU ×16.34 |
| Gross profit | 60.52%$1.5B | 37.96%$56M | LULU +22.6pp |
| Operating income | 18.78%$454M | 0.82%$1M | LULU +18.0pp |
| Pre-tax income | 19.35%$467M | 0.82%$1M | LULU +18.5pp |
| Net income |
| 13.63%$329M |
| 0.83%$1M |
| LULU +12.8pp |
No disclosed counterparties: SGC.
None