| Stage | TPG | % of rev | BX | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.2B | 100.00% | $5.0B | 100.00% | BX ×4.13 |
| Gross profit | $1.2B | 100.00% | $5.0B | 100.00% | 0.0pp |
| Operating income | $185M | 15.17% | $2.7B | 52.90% | BX +37.7pp |
| Pre-tax income | $322M | 26.36% | $2.8B | 55.68% | BX +29.3pp |
| Net income | $264M | 21.61% | $2.4B | 46.71% | BX +25.1pp |
| Stage | TPG | BX | Gap · A − B |
|---|---|---|---|
| Revenue | $1.2B100.00% | $5.0B100.00% | BX ×4.13 |
| Gross profit | 100.00%$1.2B | 100.00%$5.0B | 0.0pp |
| Operating income | 15.17%$185M | 52.90%$2.7B | BX +37.7pp |
| Pre-tax income | 26.36%$322M | 55.68%$2.8B | BX +29.3pp |
| Net income |
| 21.61%$264M |
| 46.71%$2.4B |
| BX +25.1pp |
No shared counterparties.