| Stage | SXI | % of rev | CWST | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $233M | 100.00% | $544M | 100.00% | CWST ×2.34 |
| Gross profit | $103M | 44.37% | $179M | 32.88% | SXI +11.5pp |
| Operating income | $40M | 17.38% | $20M | 3.67% | SXI +13.7pp |
| Pre-tax income | $32M | 13.83% | $3M | 0.62% | SXI +13.2pp |
| Net income | $24M | 10.39% | $4M | 0.69% | SXI +9.7pp |
| Stage | SXI | CWST | Gap · A − B |
|---|---|---|---|
| Revenue | $233M100.00% | $544M100.00% | CWST ×2.34 |
| Gross profit | 44.37%$103M | 32.88%$179M | SXI +11.5pp |
| Operating income | 17.38%$40M | 3.67%$20M | SXI +13.7pp |
| Pre-tax income | 13.83%$32M | 0.62%$3M | SXI +13.2pp |
| Net income |
| 10.39%$24M |
| 0.69%$4M |
| SXI +9.7pp |
No shared counterparties.