| Stage | URI | % of rev | PRG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.9B | 100.00% | $726M | 100.00% | URI ×6.74 |
| Gross profit | $2.0B | 41.81% | $619M | 85.35% | PRG +43.5pp |
| Operating income | $1.4B | 28.80% | $66M | 9.09% | URI +19.7pp |
| Pre-tax income | $1.2B | 25.16% | $52M | 7.21% | URI +18.0pp |
| Net income | $920M | 18.80% | $37M | 5.13% | URI +13.7pp |
| Stage | URI | PRG | Gap · A − B |
|---|---|---|---|
| Revenue | $4.9B100.00% | $726M100.00% | URI ×6.74 |
| Gross profit | 41.81%$2.0B | 85.35%$619M | PRG +43.5pp |
| Operating income | 28.80%$1.4B | 9.09%$66M | URI +19.7pp |
| Pre-tax income | 25.16%$1.2B | 7.21%$52M | URI +18.0pp |
| Net income |
| 18.80%$920M |
| 5.13%$37M |
| URI +13.7pp |
None
No disclosed counterparties: URI.