| Stage | NPO | % of rev | CWST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $351M | 100.00% | $544M | 100.00% | CWST ×1.55 |
| Gross profit | $153M | 43.67% | $179M | 32.88% | NPO +10.8pp |
| Operating income | $63M | 18.04% | $20M | 3.67% | NPO +14.4pp |
| Pre-tax income | $55M | 15.54% | $3M | 0.62% | NPO +14.9pp |
| Net income | $40M | 11.49% | $4M | 0.69% | NPO +10.8pp |
| Stage | NPO | CWST | Gap · A − B |
|---|---|---|---|
| Revenue | $351M100.00% | $544M100.00% | CWST ×1.55 |
| Gross profit | 43.67%$153M | 32.88%$179M | NPO +10.8pp |
| Operating income | 18.04%$63M | 3.67%$20M | NPO +14.4pp |
| Pre-tax income | 15.54%$55M | 0.62%$3M | NPO +14.9pp |
| Net income |
| 11.49%$40M |
| 0.69%$4M |
| NPO +10.8pp |
No shared counterparties.