| Stage | SEI | % of rev | PUMP | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $219M | 100.00% | $355M | 100.00% | PUMP ×1.62 |
| Gross profit | $168M | 76.45% | $86M | 24.10% | SEI +52.4pp |
| Operating income | $57M | 25.76% | $11M | 3.10% | SEI +22.7pp |
| Pre-tax income | $30M | 13.77% | $12M | 3.26% | SEI +10.5pp |
| Net income | $25M | 11.50% | $13M | 3.66% | SEI +7.8pp |
| Stage | SEI | PUMP | Gap · A − B |
|---|---|---|---|
| Revenue | $219M100.00% | $355M100.00% | PUMP ×1.62 |
| Gross profit | 76.45%$168M | 24.10%$86M | SEI +52.4pp |
| Operating income | 25.76%$57M | 3.10%$11M | SEI +22.7pp |
| Pre-tax income | 13.77%$30M | 3.26%$12M | SEI +10.5pp |
| Net income |
| 11.50%$25M |
| 3.66%$13M |
| SEI +7.8pp |
No shared counterparties.