| Stage | SUNB | % of rev | URI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $3.1B | 100.00% | $4.9B | 100.00% | URI ×1.57 |
| Gross profit | $1.2B | 40.10% | $2.0B | 41.81% | URI +1.7pp |
| Operating income | $691M | 22.18% | $1.4B | 28.80% | URI +6.6pp |
| Pre-tax income | $591M | 18.97% | $1.2B | 25.16% | URI +6.2pp |
| Net income | $438M | 14.06% | $920M | 18.80% | URI +4.7pp |
| Stage | SUNB | URI | Gap · A − B |
|---|---|---|---|
| Revenue | $3.1B100.00% | $4.9B100.00% | URI ×1.57 |
| Gross profit | 40.10%$1.2B | 41.81%$2.0B | URI +1.7pp |
| Operating income | 22.18%$691M | 28.80%$1.4B | URI +6.6pp |
| Pre-tax income | 18.97%$591M | 25.16%$1.2B | URI +6.2pp |
| Net income |
| 14.06%$438M |
| 18.80%$920M |
| URI +4.7pp |
No disclosed counterparties: URI.
None