| Stage | YETI | % of rev | OSW | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $484M | 100.00% | $277M | 100.00% | YETI ×1.75 |
| Gross profit | $323M | 66.66% | $50M | 17.97% | YETI +48.7pp |
| Operating income | $94M | 19.33% | $30M | 10.83% | YETI +8.5pp |
| Pre-tax income | $94M | 19.48% | $29M | 10.40% | YETI +9.1pp |
| Net income | $71M | 14.74% | $28M | 10.21% | YETI +4.5pp |
| Stage | YETI | OSW | Gap · A − B |
|---|---|---|---|
| Revenue | $484M100.00% | $277M100.00% | YETI ×1.75 |
| Gross profit | 66.66%$323M | 17.97%$50M | YETI +48.7pp |
| Operating income | 19.33%$94M | 10.83%$30M | YETI +8.5pp |
| Pre-tax income | 19.48%$94M | 10.40%$29M | YETI +9.1pp |
| Net income |
| 14.74%$71M |
| 10.21%$28M |
| YETI +4.5pp |
No disclosed counterparties: OSW.
None