| Stage | WWD | % of rev | BE | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.1B | 100.00% | $1.2B | 100.00% | BE ×1.11 |
| Gross profit | $350M | 31.53% | $417M | 33.75% | BE +2.2pp |
| Operating income | $185M | 16.66% | $225M | 18.24% | BE +1.6pp |
| Pre-tax income | $194M | 17.44% | $250M | 20.21% | BE +2.8pp |
| Net income | $147M | 13.22% | $249M | 20.15% | BE +6.9pp |
| Stage | WWD | BE | Gap · A − B |
|---|---|---|---|
| Revenue | $1.1B100.00% | $1.2B100.00% | BE ×1.11 |
| Gross profit | 31.53%$350M | 33.75%$417M | BE +2.2pp |
| Operating income | 16.66%$185M | 18.24%$225M | BE +1.6pp |
| Pre-tax income | 17.44%$194M | 20.21%$250M | BE +2.8pp |
| Net income |
| 13.22%$147M |
| 20.15%$249M |
| BE +6.9pp |
No shared counterparties.