| Stage | WSC | % of rev | HRI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $612M | 100.00% | $1.4B | 100.00% | HRI ×2.23 |
| Gross profit | $306M | 50.03% | $500M | 36.66% | WSC +13.4pp |
| Operating income | $117M | 19.19% | $247M | 18.11% | WSC +1.1pp |
| Pre-tax income | $64M | 10.46% | $120M | 8.80% | WSC +1.7pp |
| Net income | $47M | 7.67% | $104M | 7.62% | 0.0pp |
| Stage | WSC | HRI | Gap · A − B |
|---|---|---|---|
| Revenue | $612M100.00% | $1.4B100.00% | HRI ×2.23 |
| Gross profit | 50.03%$306M | 36.66%$500M | WSC +13.4pp |
| Operating income | 19.19%$117M | 18.11%$247M | WSC +1.1pp |
| Pre-tax income | 10.46%$64M | 8.80%$120M | WSC +1.7pp |
| Net income |
| 7.67%$47M |
| 7.62%$104M |
| 0.0pp |
No disclosed counterparties: HRI.
None