| Stage | URI | % of rev | EQPT | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.9B | 100.00% | $1.4B | 100.00% | URI ×3.38 |
| Gross profit | $2.0B | 41.81% | $411M | 28.36% | URI +13.5pp |
| Operating income | $1.4B | 28.80% | $94M | 6.49% | URI +22.3pp |
| Pre-tax income | $1.2B | 25.16% | $33M | 2.28% | URI +22.9pp |
| Net income | $920M | 18.80% | $19M | 1.31% | URI +17.5pp |
| Stage | URI | EQPT | Gap · A − B |
|---|---|---|---|
| Revenue | $4.9B100.00% | $1.4B100.00% | URI ×3.38 |
| Gross profit | 41.81%$2.0B | 28.36%$411M | URI +13.5pp |
| Operating income | 28.80%$1.4B | 6.49%$94M | URI +22.3pp |
| Pre-tax income | 25.16%$1.2B | 2.28%$33M | URI +22.9pp |
| Net income |
| 18.80%$920M |
| 1.31%$19M |
| URI +17.5pp |
None
No disclosed counterparties: URI.