| Stage | URI | % of rev | SUNB | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $4.9B | 100.00% | $3.1B | 100.00% | URI ×1.57 |
| Gross profit | $2.0B | 41.81% | $1.2B | 40.10% | URI +1.7pp |
| Operating income | $1.4B | 28.80% | $691M | 22.18% | URI +6.6pp |
| Pre-tax income | $1.2B | 25.16% | $591M | 18.97% | URI +6.2pp |
| Net income | $920M | 18.80% | $438M | 14.06% | URI +4.7pp |
| Stage | URI | SUNB | Gap · A − B |
|---|---|---|---|
| Revenue | $4.9B100.00% | $3.1B100.00% | URI ×1.57 |
| Gross profit | 41.81%$2.0B | 40.10%$1.2B | URI +1.7pp |
| Operating income | 28.80%$1.4B | 22.18%$691M | URI +6.6pp |
| Pre-tax income | 25.16%$1.2B | 18.97%$591M | URI +6.2pp |
None
No disclosed counterparties: URI.
| Net income |
| 18.80%$920M |
| 14.06%$438M |
| URI +4.7pp |