| Stage | TPB | % of rev | WLDN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $143M | 100.00% | $231M | 100.00% | WLDN ×1.62 |
| Gross profit | $94M | 65.55% | $87M | 37.85% | TPB +27.7pp |
| Operating income | $17M | 11.69% | $20M | 8.54% | TPB +3.1pp |
| Pre-tax income | $14M | 9.78% | $19M | 8.26% | TPB +1.5pp |
| Net income | $10M | 7.21% | $24M | 10.54% | WLDN +3.3pp |
| Stage | TPB | WLDN | Gap · A − B |
|---|---|---|---|
| Revenue | $143M100.00% | $231M100.00% | WLDN ×1.62 |
| Gross profit | 65.55%$94M | 37.85%$87M | TPB +27.7pp |
| Operating income | 11.69%$17M | 8.54%$20M | TPB +3.1pp |
| Pre-tax income | 9.78%$14M | 8.26%$19M | TPB +1.5pp |
| Net income |
| 7.21%$10M |
| 10.54%$24M |
| WLDN +3.3pp |
No shared counterparties.