| Stage | SGI | % of rev | FLXS | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.8B | 100.00% | $98M | 100.00% | SGI ×18.53 |
| Gross profit | $817M | 44.81% | $20M | 20.16% | SGI +24.7pp |
| Operating income | $202M | 11.06% | $14M | 13.91% | FLXS +2.9pp |
| Pre-tax income | $148M | 8.11% | $13M | 13.41% | FLXS +5.3pp |
| Net income | $111M | 6.07% | $10M | 10.09% | FLXS +4.0pp |
| Stage | SGI | FLXS | Gap · A − B |
|---|---|---|---|
| Revenue | $1.8B100.00% | $98M100.00% | SGI ×18.53 |
| Gross profit | 44.81%$817M | 20.16%$20M | SGI +24.7pp |
| Operating income | 11.06%$202M | 13.91%$14M | FLXS +2.9pp |
| Pre-tax income | 8.11%$148M | 13.41%$13M | FLXS +5.3pp |
| Net income |
| 6.07%$111M |
| 10.09%$10M |
| FLXS +4.0pp |
No disclosed counterparties: FLXS.
None