| Stage | SGC | % of rev | LULU | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $148M | 100.00% | $2.4B | 100.00% | LULU ×16.34 |
| Gross profit | $56M | 37.96% | $1.5B | 60.52% | LULU +22.6pp |
| Operating income | $1M | 0.82% | $454M | 18.78% | LULU +18.0pp |
| Pre-tax income | $1M | 0.82% | $467M | 19.35% | LULU +18.5pp |
| Net income | $1M | 0.83% | $329M | 13.63% | LULU +12.8pp |
| Stage | SGC | LULU | Gap · A − B |
|---|---|---|---|
| Revenue | $148M100.00% | $2.4B100.00% | LULU ×16.34 |
| Gross profit | 37.96%$56M | 60.52%$1.5B | LULU +22.6pp |
| Operating income | 0.82%$1M | 18.78%$454M | LULU +18.0pp |
| Pre-tax income | 0.82%$1M | 19.35%$467M | LULU +18.5pp |
| Net income |
| 0.83%$1M |
| 13.63%$329M |
| LULU +12.8pp |
None
No disclosed counterparties: SGC.