| Stage | SHC | % of rev | TFX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $321M | 100.00% | $570M | 100.00% | TFX ×1.77 |
| Gross profit | $178M | 55.38% | $332M | 58.16% | TFX +2.8pp |
| Operating income | $107M | 33.23% | $73M | 12.77% | SHC +20.5pp |
| Pre-tax income | $78M | 24.29% | $45M | 7.91% | SHC +16.4pp |
| Net income | $54M | 16.69% | $100M | 17.48% | TFX +0.8pp |
| Stage | SHC | TFX | Gap · A − B |
|---|---|---|---|
| Revenue | $321M100.00% | $570M100.00% | TFX ×1.77 |
| Gross profit | 55.38%$178M | 58.16%$332M | TFX +2.8pp |
| Operating income | 33.23%$107M | 12.77%$73M | SHC +20.5pp |
| Pre-tax income | 24.29%$78M | 7.91%$45M | SHC +16.4pp |
| Net income |
| 16.69%$54M |
| 17.48%$100M |
| TFX +0.8pp |
No shared counterparties.