| Stage | WHD | % of rev | GRDN | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $431M | 100.00% | $352M | 100.00% | WHD ×1.22 |
| Gross profit | $157M | 36.40% | $80M | 22.75% | WHD +13.6pp |
| Operating income | $94M | 21.83% | $21M | 5.87% | WHD +16.0pp |
| Pre-tax income | $95M | 22.00% | $30M | 8.47% | WHD +13.5pp |
| Net income | $74M | 17.19% | $22M | 6.29% | WHD +10.9pp |
| Stage | WHD | GRDN | Gap · A − B |
|---|---|---|---|
| Revenue | $431M100.00% | $352M100.00% | WHD ×1.22 |
| Gross profit | 36.40%$157M | 22.75%$80M | WHD +13.6pp |
| Operating income | 21.83%$94M | 5.87%$21M | WHD +16.0pp |
| Pre-tax income | 22.00%$95M | 8.47%$30M | WHD +13.5pp |
| Net income |
| 17.19%$74M |
| 6.29%$22M |
| WHD +10.9pp |
No shared counterparties.