| Stage | POWI | % of rev | HAYW | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $119M | 100.00% | $260M | 100.00% | HAYW ×2.19 |
| Gross profit | $65M | 54.34% | $125M | 47.92% | POWI +6.4pp |
| Operating income | $9M | 7.48% | $50M | 19.30% | HAYW +11.8pp |
| Pre-tax income | $11M | 9.44% | $41M | 15.82% | HAYW +6.4pp |
| Net income | $10M | 8.27% | $32M | 12.46% | HAYW +4.2pp |
| Stage | POWI | HAYW | Gap · A − B |
|---|---|---|---|
| Revenue | $119M100.00% | $260M100.00% | HAYW ×2.19 |
| Gross profit | 54.34%$65M | 47.92%$125M | POWI +6.4pp |
| Operating income | 7.48%$9M | 19.30%$50M | HAYW +11.8pp |
| Pre-tax income | 9.44%$11M | 15.82%$41M | HAYW +6.4pp |
| Net income |
| 8.27%$10M |
| 12.46%$32M |
| HAYW +4.2pp |
No shared counterparties.