| Stage | SWX | % of rev | SR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $358M | 100.00% | $1.0B | 100.00% | SR ×2.85 |
| Gross profit | $186M | 51.91% | $471M | 46.19% | SWX +5.7pp |
| Operating income | $84M | 23.54% | $304M | 29.75% | SR +6.2pp |
| Pre-tax income | $52M | 14.40% | $270M | 26.50% | SR +12.1pp |
| Net income | $42M | 11.76% | $282M | 27.67% | SR +15.9pp |
| Stage | SWX | SR | Gap · A − B |
|---|---|---|---|
| Revenue | $358M100.00% | $1.0B100.00% | SR ×2.85 |
| Gross profit | 51.91%$186M | 46.19%$471M | SWX +5.7pp |
| Operating income | 23.54%$84M | 29.75%$304M | SR +6.2pp |
| Pre-tax income | 14.40%$52M | 26.50%$270M | SR +12.1pp |
| Net income |
| 11.76%$42M |
| 27.67%$282M |
| SR +15.9pp |
No shared counterparties.