| Stage | POOL | % of rev | SDHC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.5B | 100.00% | $273M | 100.00% | POOL ×5.51 |
| Gross profit | $436M | 28.99% | $48M | 17.55% | POOL +11.4pp |
| Operating income | $172M | 11.44% | $6M | 2.20% | POOL +9.2pp |
| Pre-tax income | $160M | 10.66% | $2M | 0.68% | POOL +10.0pp |
| Net income | $123M | 8.18% | $2M | 0.65% | POOL +7.5pp |
| Stage | POOL | SDHC | Gap · A − B |
|---|---|---|---|
| Revenue | $1.5B100.00% | $273M100.00% | POOL ×5.51 |
| Gross profit | 28.99%$436M | 17.55%$48M | POOL +11.4pp |
| Operating income | 11.44%$172M | 2.20%$6M | POOL +9.2pp |
| Pre-tax income | 10.66%$160M | 0.68%$2M | POOL +10.0pp |
| Net income |
| 8.18%$123M |
| 0.65%$2M |
| POOL +7.5pp |
No shared counterparties.