| Stage | WHD | % of rev | CVCO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $431M | 100.00% | $656M | 100.00% | CVCO ×1.52 |
| Gross profit | $157M | 36.40% | $148M | 22.49% | WHD +13.9pp |
| Operating income | $94M | 21.83% | $70M | 10.65% | WHD +11.2pp |
| Pre-tax income | $95M | 22.00% | $73M | 11.18% | WHD +10.8pp |
| Net income | $74M | 17.19% | $55M | 8.45% | WHD +8.7pp |
| Stage | WHD | CVCO | Gap · A − B |
|---|---|---|---|
| Revenue | $431M100.00% | $656M100.00% | CVCO ×1.52 |
| Gross profit | 36.40%$157M | 22.49%$148M | WHD +13.9pp |
| Operating income | 21.83%$94M | 10.65%$70M | WHD +11.2pp |
| Pre-tax income | 22.00%$95M | 11.18%$73M | WHD +10.8pp |
| Net income |
| 17.19%$74M |
| 8.45%$55M |
| WHD +8.7pp |
No shared counterparties.