| Stage | WSO | % of rev | LII | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.1B | 100.00% | $1.6B | 100.00% | WSO ×1.34 |
| Gross profit | $579M | 27.50% | $497M | 31.62% | LII +4.1pp |
| Operating income | $238M | 11.32% | $312M | 19.85% | LII +8.5pp |
| Pre-tax income | $242M | 11.49% | $293M | 18.65% | LII +7.2pp |
| Net income | $191M | 9.09% | $221M | 14.07% | LII +5.0pp |
| Stage | WSO | LII | Gap · A − B |
|---|---|---|---|
| Revenue | $2.1B100.00% | $1.6B100.00% | WSO ×1.34 |
| Gross profit | 27.50%$579M | 31.62%$497M | LII +4.1pp |
| Operating income | 11.32%$238M | 19.85%$312M | LII +8.5pp |
| Pre-tax income | 11.49%$242M | 18.65%$293M | LII +7.2pp |
| Net income |
| 9.09%$191M |
| 14.07%$221M |
| LII +5.0pp |
No shared counterparties.