| Stage | WTM | % of rev | JBI | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $850M | 100.00% | $234M | 100.00% | WTM ×3.64 |
| Gross profit | $594M | 69.90% | $80M | 34.39% | WTM +35.5pp |
| Operating income | $281M | 33.01% | $21M | 8.82% | WTM +24.2pp |
| Pre-tax income | $256M | 30.13% | $13M | 5.61% | WTM +24.5pp |
| Net income | $231M | 27.21% | $11M | 4.58% | WTM +22.6pp |
| Stage | WTM | JBI | Gap · A − B |
|---|---|---|---|
| Revenue | $850M100.00% | $234M100.00% | WTM ×3.64 |
| Gross profit | 69.90%$594M | 34.39%$80M | WTM +35.5pp |
| Operating income | 33.01%$281M | 8.82%$21M | WTM +24.2pp |
| Pre-tax income | 30.13%$256M | 5.61%$13M | WTM +24.5pp |
| Net income | 27.21%$231M | 4.58%$11M | WTM +22.6pp |
No disclosed counterparties: JBI.
None