| Stage | SR | % of rev | NWN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.0B | 100.00% | $244M | 100.00% | SR ×4.19 |
| Gross profit | $471M | 46.19% | $101M | 41.65% | SR +4.5pp |
| Operating income | $304M | 29.75% | $33M | 13.61% | SR +16.1pp |
| Pre-tax income | $270M | 26.50% | $1M | 0.50% | SR +26.0pp |
| Net income | $282M | 27.67% | $600,000 | 0.25% | SR +27.4pp |
| Stage | SR | NWN | Gap · A − B |
|---|---|---|---|
| Revenue | $1.0B100.00% | $244M100.00% | SR ×4.19 |
| Gross profit | 46.19%$471M | 41.65%$101M | SR +4.5pp |
| Operating income | 29.75%$304M | 13.61%$33M | SR +16.1pp |
| Pre-tax income | 26.50%$270M | 0.50%$1M | SR +26.0pp |
| Net income |
| 27.67%$282M |
| 0.25%$600,000 |
| SR +27.4pp |
No shared counterparties.