| Stage | OSW | % of rev | YETI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $277M | 100.00% | $484M | 100.00% | YETI ×1.75 |
| Gross profit | $50M | 17.97% | $323M | 66.66% | YETI +48.7pp |
| Operating income | $30M | 10.83% | $94M | 19.33% | YETI +8.5pp |
| Pre-tax income | $29M | 10.40% | $94M | 19.48% | YETI +9.1pp |
| Net income | $28M | 10.21% | $71M | 14.74% | YETI +4.5pp |
| Stage | OSW | YETI | Gap · A − B |
|---|---|---|---|
| Revenue | $277M100.00% | $484M100.00% | YETI ×1.75 |
| Gross profit | 17.97%$50M | 66.66%$323M | YETI +48.7pp |
| Operating income | 10.83%$30M | 19.33%$94M | YETI +8.5pp |
| Pre-tax income | 10.40%$29M | 19.48%$94M | YETI +9.1pp |
| Net income |
| 10.21%$28M |
| 14.74%$71M |
| YETI +4.5pp |
None
No disclosed counterparties: OSW.