| Stage | WEX | % of rev | ICUI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $780M | 100.00% | $552M | 100.00% | WEX ×1.41 |
| Gross profit | $493M | 63.16% | $235M | 42.61% | WEX +20.6pp |
| Operating income | $239M | 30.61% | $39M | 7.09% | WEX +23.5pp |
| Pre-tax income | $186M | 23.78% | $23M | 4.20% | WEX +19.6pp |
| Net income | $134M | 17.19% | $19M | 3.46% | WEX +13.7pp |
| Stage | WEX | ICUI | Gap · A − B |
|---|---|---|---|
| Revenue | $780M100.00% | $552M100.00% | WEX ×1.41 |
| Gross profit | 63.16%$493M | 42.61%$235M | WEX +20.6pp |
| Operating income | 30.61%$239M | 7.09%$39M | WEX +23.5pp |
| Pre-tax income | 23.78%$186M | 4.20%$23M | WEX +19.6pp |
| Net income |
| 17.19%$134M |
| 3.46%$19M |
| WEX +13.7pp |
No shared counterparties.