| Stage | OSW | % of rev | LTH | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $277M | 100.00% | $894M | 100.00% | LTH ×3.23 |
| Gross profit | $50M | 17.97% | $419M | 46.89% | LTH +28.9pp |
| Operating income | $30M | 10.83% | $158M | 17.68% | LTH +6.9pp |
| Pre-tax income | $29M | 10.40% | $144M | 16.10% | LTH +5.7pp |
| Net income | $28M | 10.21% | $106M | 11.92% | LTH +1.7pp |
| Stage | OSW | LTH | Gap · A − B |
|---|---|---|---|
| Revenue | $277M100.00% | $894M100.00% | LTH ×3.23 |
| Gross profit | 17.97%$50M | 46.89%$419M | LTH +28.9pp |
| Operating income | 10.83%$30M | 17.68%$158M | LTH +6.9pp |
| Pre-tax income | 10.40%$29M | 16.10%$144M | LTH +5.7pp |
| Net income |
None
No disclosed counterparties: OSW.
| 10.21%$28M |
| 11.92%$106M |
| LTH +1.7pp |