| Stage | OVV | % of rev | SWK | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.0B | 100.00% | $4.0B | 100.00% | SWK ×1.31 |
| Gross profit | $1.7B | 57.32% | $1.3B | 32.87% | OVV +24.4pp |
| Operating income | $994M | 32.99% | $558M | 14.10% | OVV +18.9pp |
| Pre-tax income | $539M | 17.89% | $499M | 12.60% | OVV +5.3pp |
| Net income | $456M | 15.13% | $351M | 8.87% | OVV +6.3pp |
| Stage | OVV | SWK | Gap · A − B |
|---|---|---|---|
| Revenue | $3.0B100.00% | $4.0B100.00% | SWK ×1.31 |
| Gross profit | 57.32%$1.7B | 32.87%$1.3B | OVV +24.4pp |
| Operating income | 32.99%$994M | 14.10%$558M | OVV +18.9pp |
| Pre-tax income | 17.89%$539M | 12.60%$499M | OVV +5.3pp |
| Net income |
| 15.13%$456M |
| 8.87%$351M |
| OVV +6.3pp |
No shared counterparties.