| Stage | SHC | % of rev | DVA | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $325M | 100.00% | $3.6B | 100.00% | DVA ×11.01 |
| Gross profit | $181M | 55.65% | $1.1B | 31.50% | SHC +24.1pp |
| Operating income | $114M | 34.98% | $499M | 13.95% | SHC +21.0pp |
| Pre-tax income | $84M | 25.77% | $359M | 10.02% | SHC +15.7pp |
| Net income | $58M | 17.97% | $269M | 7.53% | SHC +10.4pp |
| Stage | SHC | DVA | Gap · A − B |
|---|---|---|---|
| Revenue | $325M100.00% | $3.6B100.00% | DVA ×11.01 |
| Gross profit | 55.65%$181M | 31.50%$1.1B | SHC +24.1pp |
| Operating income | 34.98%$114M | 13.95%$499M | SHC +21.0pp |
| Pre-tax income | 25.77%$84M | 10.02%$359M | SHC +15.7pp |
| Net income |
| 17.97%$58M |
| 7.53%$269M |
| SHC +10.4pp |
No shared counterparties.