| Stage | OSW | % of rev | LIND | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $277M | 100.00% | $269M | 100.00% | OSW ×1.03 |
| Gross profit | $50M | 17.97% | $133M | 49.50% | LIND +31.5pp |
| Operating income | $30M | 10.83% | $43M | 15.88% | LIND +5.1pp |
| Pre-tax income | $29M | 10.40% | $32M | 11.73% | LIND +1.3pp |
| Net income | $28M | 10.21% | $27M | 10.06% | OSW +0.1pp |
| Stage | OSW | LIND | Gap · A − B |
|---|---|---|---|
| Revenue | $277M100.00% | $269M100.00% | OSW ×1.03 |
| Gross profit | 17.97%$50M | 49.50%$133M | LIND +31.5pp |
| Operating income | 10.83%$30M | 15.88%$43M | LIND +5.1pp |
| Pre-tax income | 10.40%$29M | 11.73%$32M | LIND +1.3pp |
None
No disclosed counterparties: OSW.
| Net income |
| 10.21%$28M |
| 10.06%$27M |
| OSW +0.1pp |