| Stage | WHD | % of rev | WSC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $431M | 100.00% | $612M | 100.00% | WSC ×1.42 |
| Gross profit | $157M | 36.40% | $306M | 50.03% | WSC +13.6pp |
| Operating income | $94M | 21.83% | $117M | 19.19% | WHD +2.6pp |
| Pre-tax income | $95M | 22.00% | $64M | 10.46% | WHD +11.5pp |
| Net income | $74M | 17.19% | $47M | 7.67% | WHD +9.5pp |
| Stage | WHD | WSC | Gap · A − B |
|---|---|---|---|
| Revenue | $431M100.00% | $612M100.00% | WSC ×1.42 |
| Gross profit | 36.40%$157M | 50.03%$306M | WSC +13.6pp |
| Operating income | 21.83%$94M | 19.19%$117M | WHD +2.6pp |
| Pre-tax income | 22.00%$95M | 10.46%$64M | WHD +11.5pp |
| Net income |
| 17.19%$74M |
| 7.67%$47M |
| WHD +9.5pp |
No shared counterparties.