| Stage | SEI | % of rev | BOOT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $219M | 100.00% | $582M | 100.00% | BOOT ×2.65 |
| Gross profit | $168M | 76.45% | $216M | 37.21% | SEI +39.2pp |
| Operating income | $57M | 25.76% | $70M | 12.07% | SEI +13.7pp |
| Pre-tax income | $30M | 13.77% | $71M | 12.16% | SEI +1.6pp |
| Net income | $25M | 11.50% | $52M | 9.02% | SEI +2.5pp |
| Stage | SEI | BOOT | Gap · A − B |
|---|---|---|---|
| Revenue | $219M100.00% | $582M100.00% | BOOT ×2.65 |
| Gross profit | 76.45%$168M | 37.21%$216M | SEI +39.2pp |
| Operating income | 25.76%$57M | 12.07%$70M | SEI +13.7pp |
| Pre-tax income | 13.77%$30M | 12.16%$71M | SEI +1.6pp |
| Net income |
| 11.50%$25M |
| 9.02%$52M |
| SEI +2.5pp |
No shared counterparties.