| Stage | TWFG | % of rev | GDYN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $88M | 100.00% | $114M | 100.00% | GDYN ×1.31 |
| Gross profit | $76M | 86.54% | $46M | 40.32% | TWFG +46.2pp |
| Operating income | $18M | 20.10% | $9M | 7.99% | TWFG +12.1pp |
| Pre-tax income | $18M | 20.89% | $11M | 9.95% | TWFG +10.9pp |
| Net income | $17M | 19.71% | $6M | 5.39% | TWFG +14.3pp |
| Stage | TWFG | GDYN | Gap · A − B |
|---|---|---|---|
| Revenue | $88M100.00% | $114M100.00% | GDYN ×1.31 |
| Gross profit | 86.54%$76M | 40.32%$46M | TWFG +46.2pp |
| Operating income | 20.10%$18M | 7.99%$9M | TWFG +12.1pp |
| Pre-tax income | 20.89%$18M | 9.95%$11M | TWFG +10.9pp |
| Net income |
| 19.71%$17M |
| 5.39%$6M |
| TWFG +14.3pp |