| Stage | WTM | % of rev | PRGO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $850M | 100.00% | $1.0B | 100.00% | PRGO ×1.20 |
| Gross profit | $594M | 69.90% | $314M | 30.69% | WTM +39.2pp |
| Operating income | $281M | 33.01% | $24M | 2.30% | WTM +30.7pp |
| Pre-tax income | $256M | 30.13% | $105M | 10.31% | WTM +19.8pp |
| Net income | $231M | 27.21% | $75M | 7.28% | WTM +19.9pp |
| Stage | WTM | PRGO | Gap · A − B |
|---|---|---|---|
| Revenue | $850M100.00% | $1.0B100.00% | PRGO ×1.20 |
| Gross profit | 69.90%$594M | 30.69%$314M | WTM +39.2pp |
| Operating income | 33.01%$281M | 2.30%$24M | WTM +30.7pp |
| Pre-tax income | 30.13%$256M | 10.31%$105M | WTM +19.8pp |
| Net income |
| 27.21%$231M |
| 7.28%$75M |
| WTM +19.9pp |
No shared counterparties.