| Stage | PRGO | % of rev | WTM | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.0B | 100.00% | $850M | 100.00% | PRGO ×1.20 |
| Gross profit | $314M | 30.69% | $594M | 69.90% | WTM +39.2pp |
| Operating income | $24M | 2.30% | $281M | 33.01% | WTM +30.7pp |
| Pre-tax income | $105M | 10.31% | $256M | 30.13% | WTM +19.8pp |
| Net income | $75M | 7.28% | $231M | 27.21% | WTM +19.9pp |
| Stage | PRGO | WTM | Gap · A − B |
|---|---|---|---|
| Revenue | $1.0B100.00% | $850M100.00% | PRGO ×1.20 |
| Gross profit | 30.69%$314M | 69.90%$594M | WTM +39.2pp |
| Operating income | 2.30%$24M | 33.01%$281M | WTM +30.7pp |
| Pre-tax income | 10.31%$105M | 30.13%$256M | WTM +19.8pp |
| Net income |
| 7.28%$75M |
| 27.21%$231M |
| WTM +19.9pp |
No shared counterparties.