| Stage | WTM | % of rev | HAE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $850M | 100.00% | $339M | 100.00% | WTM ×2.50 |
| Gross profit | $594M | 69.90% | $203M | 59.76% | WTM +10.1pp |
| Operating income | $281M | 33.01% | $57M | 16.93% | WTM +16.1pp |
| Pre-tax income | $256M | 30.13% | $48M | 14.02% | WTM +16.1pp |
| Net income | $231M | 27.21% | $33M | 9.73% | WTM +17.5pp |
| Stage | WTM | HAE | Gap · A − B |
|---|---|---|---|
| Revenue | $850M100.00% | $339M100.00% | WTM ×2.50 |
| Gross profit | 69.90%$594M | 59.76%$203M | WTM +10.1pp |
| Operating income | 33.01%$281M | 16.93%$57M | WTM +16.1pp |
| Pre-tax income | 30.13%$256M | 14.02%$48M | WTM +16.1pp |
| Net income |
| 27.21%$231M |
| 9.73%$33M |
| WTM +17.5pp |
No shared counterparties.