Competition & Peer Data API & CSV Delivery

Vista Outdoor Inc's Competitiveness

A competitive positioning analysis and financial ratio benchmarking of Vista Outdoor Inc (VSTO) against its publicly traded competitors: sales growth, net income, profitability, valuation and market share, plus each peer's market capitalization, revenue, income and employees. Free below: the top 5 peers. Subscriber access adds the full competitor list and CSV downloads.

Peer Data As of Q2 2024
Competitors Tracked
8
Publicly traded peers
Peer Group Market Share
8.35 %
vs 9.10 % a year ago
Revenue Growth Y/Y
-1.54 %
Peers: 8.21 %
Net Margin
14.96 %
Peers: 16.38 %

Key Findings: Vista Outdoor Inc vs Its Competitors

  • TTM: Trailing 12-month revenue of 2,686M vs 32,945M combined for tracked competitors (7.5% combined share).
  • Trending: Latest-quarter revenue run-rate is holding steady (-0.9% annualized vs trailing 12 months), vs decelerating (-11.3%) for its tracked peer group.
  • Growth: Vista Outdoor Inc generated -1.5% revenue growth year over year in Q2 2024, vs 8.2% for its tracked competitors combined.
  • Profitability: Its 15.0% net margin compares with 16.4% for the peer group.
  • Peer revenue share: Vista Outdoor Inc accounted for 8.4% of combined revenue among its tracked peer group, down from 9.1% a year earlier.
  • Peer differentiation: Revenue per employee of $0.42M compares with $0.62M for the peer group (0.7x).

Every figure above is sourced and cited in detail further down this page (Market Structure, Profitability & Cost Structure, Productivity vs Peers).

VSTO Sales vs. its Competitors, Q2 2024

Vista Outdoor Inc reported revenue contraction of 1.54 % year on year in Q2 2024, below its competitors' combined revenue growth of 8.21 %.

With a net margin of 14.96 %, Vista Outdoor Inc reported lower profitability than its competitors (16.38 %).

Vista Outdoor Inc generated 8.35 % of the combined sales of its peer group, down from 9.10 % a year earlier.

API endpoints for this dataset
https://api.csimarket.com/api/v1/companies/VSTO/competitors
https://api.csimarket.com/api/v1/companies/VSTO/relationships
https://api.csimarket.com/api/v1/companies/VSTO/similar
Programmatic access for models, analytics, and integration workflows.

Vista Outdoor Inc vs. its Competitors, Q2 2024

Revenue growth, year on year

Vista Outdoor Inc -1.5 %
Competitors combined +8.2 %

Net income growth, year on year

Vista Outdoor Inc -2.8 %
Competitors combined +53.9 %

Net margin

Vista Outdoor Inc +15.0 %
Competitors combined +16.4 %

Revenue run-rate vs trailing 12 months

Vista Outdoor Inc -0.9 %
Competitors combined -11.3 %

TTM net margin

Vista Outdoor Inc +0.1 %
Competitors combined +9.7 %

TTM = trailing twelve months. Run-rate annualizes the latest quarter (×4) and compares it to TTM. In millions of $. High-Confidence Competitors are named as a competitor directly in an SEC filing; Similar-Size Competitors are the closest peers by market-cap rank within the same industry; Similar Growth & Profitability Competitors are the closest peers by combined revenue growth, operating margin and ROIC, all independent of the competitor list.

Competitor Financial Benchmarking - TTM Commercial

TTM revenue, latest-quarter run-rate and net income/margin benchmarked across Vista Outdoor Inc and its 4 competitor groupings. Available under Commercial License.

Entity TTM Revenue Latest Q ×4 Rev Run-rate vs TTM TTM Net Income TTM Net Margin
Vista Outdoor Inc $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Competitors combined $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
High-Confidence Competitors (9) $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Similar Growth & Profitability (4) $12,345M $12,345M +12.3% · Accelerating $1,234M 12.3%
Competitor Financial Benchmarking

TTM revenue, run-rate and net margin benchmarking across Vista Outdoor Inc's competitor groups requires a Commercial License.

For context: the Aerospace & Defense industry grew revenue 13.0% year over year, combined, vs -1.5% for Vista Outdoor Inc. Vista Outdoor Inc's share of combined industry revenue moved from 0.61% to 0.53%, a loss of 0.08 percentage points.

Vista Outdoor Inc's Competitor Quality Breadth

Share of each group, trailing 12 months: profitable (net margin > 0), expanding (revenue growth > 0), growing faster than the industry's own median, and financially distressed (Piotroski F-Score of 2 or below).

Entity Profitable Expanding Above Industry Growth Distressed
Vista Outdoor Inc Yes No No No
Competitors combined (8) 63% 75% 25% 43%
High-Confidence Competitors (12) 73% 91% 36% 46%
Similar Growth & Profitability (8) 25.00 % (2 of 8) 50.00 % (4 of 8) 0.00 % (0 of 8) 50.00 % (4 of 8)

Source: CSIMarket API, trailing 12 months. Altman Z-Score is not shown here: it is not populated in the underlying data for any company. Percentages are of companies in each group that report the relevant metric, not of the full group size.

Market Share of the Peer Group, Q2 2024

8.4%market share
  • Vista Outdoor Inc8.4%
  • Competitors combined91.7%

Share of combined quarterly revenue of Vista Outdoor Inc and its 8 tracked competitors.

See Vista Outdoor Inc's full market share breakdown »

VSTO Stock Performance relative to its Competitors

VSTO Competitors (weighted) Percent change over the selected range

Vista Outdoor Inc's Share Price Performance vs Peer Groups

Trailing 12-month total share price return, and the share of each group that outperformed the U.S.A. 500 over the same period. Similar Growth & Profitability Competitors are the closest peers by combined revenue growth, operating margin and ROIC.
12.5%beat U.S.A. 500
Competitors Combined
(1 of 8)
30%beat U.S.A. 500
High-Confidence
(3 of 10)
50%beat U.S.A. 500
Similar Growth & Profitability
(2 of 4)
Entity TTM Share Price Return
(group: median)
vs U.S.A. 500
Vista Outdoor Inc - -
Competitors combined (8) 40.4% 63.2%
High-Confidence Competitors (10) 40.4% 63.2%
Similar-Size Competitors (0) 40.4% 63.2%
Similar Growth & Profitability (4) 40.4% 63.2%
Peer Group Share Price Returns

TTM share price return and U.S.A. 500 outperformance for Vista Outdoor Inc's competitor groups requires a Commercial License.

Source: CSIMarket API (daily market-structure computation). Outperformance is trailing-12-month total return vs the U.S.A. 500 over the same window, not risk-adjusted.

VSTO Stock Performance relative to High-Confidence Competitors

VSTO High-Confidence Competitors (equal-weighted, 14) Percent change over the selected range

VSTO Stock Performance relative to Similar Growth & Profitability Competitors

VSTO Similar Growth & Profitability Competitors (equal-weighted, 8) Percent change over the selected range

5 Best-Performing Tracked Competitors, Trailing 12 Months

#CompetitorTTM Share Price Returnvs U.S.A. 500
1 Garmin Ltd 282.9% Outperformed
2 Superior Group Of Companies Inc 282.9% Outperformed
3 Fox Corporation 282.9% Outperformed
4 Sturm Ruger and Company Inc 282.9% Outperformed
5 Clarus Corporation 282.9% Outperformed
Best-Performing Competitor Returns

TTM share price return and U.S.A. 500 outperformance for Vista Outdoor Inc's best-performing tracked competitors requires a Commercial License.

Source: CSIMarket API, trailing 12 months.

Vista Outdoor Inc's Comment on Competition and Industry Peers

The company holds a competitive position in the marketplace with brands including Bell, CamelBak, Fox Racing, Giro, Bushnell, Simms Fishing, Bushnell Golf, and Foresight Sports. It holds the leading sales position in various U.S. markets such as commercial and U.S. Law Enforcement ammunition, golf GPS and rangefinders, launch monitors on the PGA Tour, bike and hike hydration packs, bike bottles, motocross helmets, biking helmets, hunting and shooting accessories, and fly fishing waders. The company invests in product innovation, holding approximately 1,832 U.S. and foreign patents, and employs about 100 design and product development professionals. It utilizes trade secrets, technological innovations, and licensing arrangements to maintain its competitive position. The company is implementing the GEAR Up transformation program to streamline its supply chain and transition to a geographic-based distribution network, aiming to create spending leverage, reduce product costs, and better serve wholesale and retail customers. Its manufacturing footprint includes nine facilities across the U.S., Mexico, and Puerto Rico, with plans to expand manufacturing capabilities in Puerto Rico and Mexico to support military and law enforcement business and reduce cycle times.

Publicly Traded Peers of Vista Outdoor Inc

Revenue and income for trailing 12 months, in millions of $, except employees
Company Market Cap Revenues Income Employees
Vista Outdoor Inc 2,623.62 2,686.37 1.25 6,400
Garmin Ltd 56,917.79 7,464.05 1,736.20 23,000
Fox Corporation 27,241.92 16,201.00 1,750.00 10,550
Olin Corporation 1,828.10 6,703.20 -195.80 7,849
Cadre Holdings inc 1,130.77 686.54 36.06 2,533
Sturm Ruger and Company Inc 684.11 577.24 12.18 1,820
SUBTOTAL 90,872.22 35,631.64 3,204.04 59,495
3 more competitors available

Sign in to see all competitors of Vista Outdoor Inc .

Sources: Vista Outdoor Inc's official press releases and regulatory filings; CSIMarket.com's market research; and the financial filings and press releases of the other companies cited.
Updated on:
Focus of this report: publicly traded companies. Ten additional tables on Vista Outdoor Inc versus competitors, including market share analysis, are in the navigation menu under Competition. To download the tables, please subscribe.

Vista Outdoor Inc's Competitors Named by the Company

Competitive relationships identified from SEC filings and corroborating sources, each with a basis and confidence.
Competitor Basis Confidence Active Sources
Traeger Named by the company 85% 2022 to 2026 3
Garmin Ltd Named by the company 85% 2022 to 2026 3
Olin Corporation Named by the company 85% 2022 to 2026 3
Clarus Named by the company 85% 2022 to 2026 3
Lodge Named by the company 85% 2022 to 2026 3
PMC Named by the company 85% 2022 to 2026 3
Smith Named by the company 85% 2022 to 2026 3
Winchester Ammunition of Olin Corporation Named by the company 85% 2022 to 2026 3
Cadre Holdings inc Named by the company 85% 2022 to 2026 3
Bontrager Named by the company 85% 2022 to 2026 3
Hornady Named by the company 85% 2022 to 2026 3
Osprey Named by the company 85% 2022 to 2026 3
Schwinn Named by the company 85% 2022 to 2026 3
Black Hills Ammunition Named by the company 85% 2022 to 2026 3
Contigo Named by the company 85% 2022 to 2026 3
Nalgene Named by the company 85% 2022 to 2026 3
Remington Arms Named by the company 85% 2022 to 2026 3
Specialized Named by the company 85% 2022 to 2026 3
Wolf Named by the company 85% 2022 to 2026 3
CBC Group Named by the company 85% 2022 to 2026 3
Hydro Flask Named by the company 85% 2022 to 2026 3
Pit Boss Named by the company 85% 2022 to 2026 3
Shoei Named by the company 85% 2022 to 2026 3
Vortex Named by the company 85% 2022 to 2026 3
Blackstone Named by the company 85% 2022 to 2026 3
Fiocchi Ammunition Named by the company 85% 2022 to 2026 3
Nikon Named by the company 85% 2022 to 2026 3
Rio Ammunition Named by the company 85% 2022 to 2026 3
Trackman Named by the company 85% 2022 to 2026 3
Yeti Named by the company 85% 2022 to 2026 3
Fox Corporation Named by the company 85% 2022 to 2026 3
Weber Inc Named by the company 85% 2022 to 2026 3
Competitor Evidence Detail

Filing basis, confidence, active dates and source counts for Vista Outdoor Inc's named competitors require a Commercial License.

Methodology: relationships are extracted from SEC filings (named-competitor disclosures) and corroborating sources. Named by the company = explicitly disclosed as a competitor; Inferred = derived from corroborating signals. Confidence reflects evidence strength.

Vista Outdoor Inc's Business Segment Mix vs Peers

Revenue by operating segment or division, as named and reported by each company. Segment names are the filer's own and are not standardized across companies. Do not assume a same-named or similarly-named segment is defined identically between two companies. Shares are of each company's own total revenue and are not required to sum to 100% (intersegment revenue, unallocated items).
Company Largest Segment 2nd Segment 3rd Segment
Vista Outdoor Inc The Kinetic Group 52.80 % Revelyst Adventure Sports 23.97 % Revelyst Outdoor Performance 15.06 %
Garmin Ltd Fitness Segment 33.37 % Outdoor Segment 27.03 % Marine Segment 16.50 %
Fox Corporation Television 55.01 % Cable Network Programming 43.59 % -
Olin Corporation Chlor Alkali Products and Vinyls 47.05 % Winchester 28.72 % Epoxy 24.23 %
Cadre Holdings inc Products 90.64 % Distribution Services 13.08 % -
Sturm Ruger and Company Inc Firearms 99.76 % Firearms 99.76 % Castings 4.37 %

Source: operating segment revenue as reported in each company's SEC filings (10-K/10-Q), via the CSIMarket API, leaf-level reportable segments only (parent roll-up segments are excluded where sub-segments are separately disclosed).

2 more Peers available

Sign in to see all peers for Vista Outdoor Inc .

Vista Outdoor Inc's Productivity vs Peers Comparison

Revenue and income per employee, trailing 12 months, in $; market cap in millions of $
CompanyMarket CapRevenue / EmployeeIncome / Employee
Vista Outdoor Inc 2,624 419,745 196
Garmin Ltd 56,918 324,524 75,487
Fox Corporation 27,242 1,535,640 165,877
Olin Corporation 1,828 854,020 -24,946
Cadre Holdings inc 1,131 271,038 14,237
Sturm Ruger and Company Inc 684 317,166 6,690
PEERS TOTAL 88,249 620,497 60,322
3 more Peers available

Sign in to see all peers for Vista Outdoor Inc .

Vista Outdoor Inc's Geographic Revenue Exposure vs Peers

Revenue by country/region as reported in each company's most recent filing. Disclosure granularity varies by filer (some report by country, others by broad region) and is shown as disclosed.
Company Largest Market 2nd Market 3rd Market
Garmin Ltd Americas 48.40 % EMEA 37.34 % Asia Pacific 14.29 %
Olin Corporation United States 69.52 % Other foreign 20.89 % Europe 9.59 %
Cadre Holdings inc US 71.55 % Non Us 28.62 % -
Clarus Corporation Geographic Distribution Foreign 60.00 % Geographic Distribution Domestic 40.28 % -
Traeger Inc North America 90.22 % Non-North America 9.84 % -

Source: revenue geography as reported in each company's SEC filings (10-K/10-Q), via the CSIMarket API. Percentages are of that company's own total consolidated revenue for its most recent reported period.

Vista Outdoor Inc's Profitability & Cost Structure

Trailing 12-month margins from SEC-filed financials. Operating margin is compared to the Aerospace & Defense industry median; gross margin, EBITDA margin and capital intensity are compared to the live industry average (56 companies).
Metric Company Industry Difference
Gross Margin 31.49 % 30.24 % (avg) +1.2 pp
Operating Margin 1.09 % industry median -2.3 pp
EBITDA Margin 7.86 % 4.83 % (avg) +3.0 pp
Capital Intensity (Capex / Revenue) 1.02 % 7.10 % (avg) -6.1 pp

Source: CSIMarket API, trailing 12 months. SG&A and R&D as a share of revenue have limited coverage as this data is backfilled and appear only where reported. Higher capital intensity is not inherently negative; it reflects the industry's asset requirements.

Vista Outdoor Inc's Valuation vs Competitive Position

Valuation multiples vs the Aerospace & Defense industry average (56 companies, excluding loss-making/negative-equity outliers), alongside returns on capital for context on whether a premium or discount lines up with measurably stronger or weaker returns.
Metric Company Industry Average Difference
P/E - 36.0x -
EV / EBITDA 14.3x 21.5x -7.2x
P/B 2.1x 5.2x -3.2x
Return on Equity 0.11 % industry aggregate -14.07 %
Return on Invested Capital 0.93 % 2.69 % (avg) -1.76 %

Source: CSIMarket API, trailing 12 months. A valuation premium or discount is not, by itself, a judgment of over- or under-valuation. Compare it against the return and growth context shown elsewhere on this page.

Vista Outdoor Inc's Multi-Year Financial Trajectory

Fiscal-year revenue growth, operating margin, return on invested capital and P/E, as reported in SEC filings.
Metric 20162017201820192020202120222023
Revenue Growth 20.39 %-10.25 %-8.70 %-12.75 %11.41 %37.82 %11.12 %-11.31 %
Operating Margin -5.94 %-2.37 %-27.89 %-1.12 %2.18 %20.27 %17.57 %-10.91 %
Return on Invested Capital -3.56 %-1.47 %-19.20 %-1.04 %2.55 %22.36 %14.66 %-8.83 %
P/E ----26.0x6.0x3.9x-

Source: CSIMarket API, fiscal-year figures. P/E is this company's own historical ratio at each fiscal year end and can swing sharply around an earnings trough: that is real, not a data error.

Vista Outdoor Inc's Strategic Group Map

Every company in Vista Outdoor Inc's industry and named-competitor list, plotted by trailing 12-month revenue growth and operating margin. Vista Outdoor Inc is shown in red; its closest peers by combined growth, margin and ROIC (the Similar Growth & Profitability group above) are labeled.

Revenue Growth (TTM, %)Operating Margin (%)CVUEGLAJRDVista Outdoor IncAIRIOLNDCOTNAVLMIA

Source: CSIMarket API, trailing 12 months. Extreme outlier values (from near-zero-revenue companies) are excluded from the plotted cloud but never from the highlighted company or its labeled peers.

Vista Outdoor Inc's Competitive Forces (Porter's Five Forces)

Only the forces this data can support honestly are shown; the other three are marked as such rather than guessed.
Force Assessment Basis
Barriers to Entry Lower than typical for the industry Capital intensity (capex / revenue) of 1.02 % vs industry average 7.10 % (see Profitability & Cost Structure above)
Supplier Power Not covered on this page See Vista Outdoor Inc's dedicated suppliers page for concentration and dependency data
Buyer Power Not covered on this page See Vista Outdoor Inc's dedicated customers page for concentration and dependency data
Threat of Substitutes - No systematic data source for cross-product substitution exists in this system; not estimated

Note: this is a partial, data-grounded application of the framework, not a complete strategic assessment. Rivalry and barriers-to-entry readings are mechanical translations of the HHI and capital-intensity figures shown elsewhere on this page, not independent judgments.

Vista Outdoor Inc's Industry Attractiveness & Competitive Strength

A CSIMarket composite, not a standard field: each axis is an equal-weighted average of three factors already shown elsewhere on this page (industry growth, industry profitability and rivalry for attractiveness; relative market share, profitability and growth vs industry for strength). Disclosed as a designed methodology, not a precision measurement.

High Strength
Medium Strength
Low Strength
High Attractiveness
Invest / Grow
Invest / Grow
Selective
Medium Attractiveness
Invest / Grow
Selective
Harvest Vista Outdoor Inc
Low Attractiveness
Selective
Harvest
Harvest / Divest

Vista Outdoor Inc falls in the Medium attractiveness / Low strength cell: Harvest.

Source: CSIMarket API, trailing 12 months. Each axis score is a simple 1(low)/2(medium)/3(high) average across its three inputs -- a transparent, disclosed simplification, not a validated academic scoring model.

Vista Outdoor Inc's SWOT

Every point below is a fixed rule applied to a metric already shown elsewhere on this page (Market Structure, Profitability, Valuation, Run-Rate, Stock Performance, Quality Breadth) not an independent strategic assessment. A blank quadrant means no rule was met, not that none apply.

Strengths

No rule matched.

Weaknesses

  • Return on equity 14.1 points below the industry aggregate.

Opportunities

  • Industry revenue growing at a healthy 15.0% median pace.
  • A meaningful share of tracked competitors (42.90 %) show financial-distress signals, a possible opening to gain share.

Threats

  • Tracked peer group's revenue run-rate is broadly decelerating (-11.3% annualized).

Methodology: mechanical, rule-based SWOT. Each bullet reuses a figure already sourced and cited elsewhere on this page; nothing here is generated narrative or independent analyst judgment.

Vista Outdoor Inc's Financial Strength vs Peers Comparison

Quick ratio, working capital, debt to equity and asset turnover, trailing 12 months
CompanyQuick RatioWorking CapitalDebt / EquityAsset Turnover
Vista Outdoor Inc 0.13 2.76 0.60 1.12
Garmin Ltd 1.29 3.52 - 0.70
Fox Corporation - 2.95 0.57 0.73
Olin Corporation 0.06 1.38 1.62 0.90
Cadre Holdings inc 0.72 2.76 1.01 0.82
Sturm Ruger and Company Inc 0.36 3.54 - 1.65
3 more Peers available

Sign in to see all peers for Vista Outdoor Inc .

Quick ratio = cash / current liabilities; working capital ratio = current assets / current liabilities; asset turnover = revenue / total assets. Peers in the Blank Checks industry are excluded.

Vista Outdoor Inc's Revenue and Income Growth vs Peers

Quarterly revenue and net income growth, year over year and quarter over quarter
CompanyPeriodRevenue Y/YRevenue Q/QIncome Y/YIncome Q/Q
Vista Outdoor Inc Q3 2024-1.5 %+3.3 %-2.8 %-22.6 %
Garmin LtdQ1 2026+14.3 %-17.5 %+21.7 %-23.4 %
Fox CorporationQ1 2026-8.6 %-22.9 %-50.6 %-29.1 %
Olin CorporationQ2 2026-0.9 %+10.0 %--
Cadre Holdings inc Q2 2026+32.6 %+33.5 %-6.6 %+477.6 %
Sturm Ruger and Company Inc Q2 2026+19.3 %+11.8 %-+5,353.9 %
PEERS TOTAL-1.4 %-12.7 %-11.1 %-17.2 %
3 more Peers available

Sign in to see all peers for Vista Outdoor Inc .

Growth is shown only where both periods are positive. Peers in the Blank Checks industry are excluded.

Vista Outdoor Inc's Peers' Costs of Sales and Capital Expenditures

Context for revenue growth: peer costs and capex, year over year and quarter over quarter
CompanyPeriodCosts Y/YCosts Q/QCapex Y/YCapex Q/Q
Vista Outdoor Inc Q3 2024-2.8 %+4.8 %+33.2 %+203.8 %
Garmin LtdQ1 2026+9.4 %-18.1 %+66.3 %-46.4 %
Fox CorporationQ1 2026--+82.4 %+10.7 %
Olin CorporationQ2 2026-3.0 %+4.3 %-6.5 %-33.6 %
Cadre Holdings inc Q2 2026+30.4 %+26.3 %+142.5 %+28.8 %
Sturm Ruger and Company Inc Q2 2026-2.4 %+9.7 %-41.9 %-31.8 %
3 more Peers available

Sign in to see all peers for Vista Outdoor Inc .

Vista Outdoor Inc's Returns and Turnover vs Peers

ROA, ROI and ROE (trailing 12 months), receivables and inventory turnover
CompanyROAROIROEReceivables TurnoverInventory Turnover
Vista Outdoor Inc 0.05%0.06%0.11%7.352.95
Garmin Ltd16.23%19.87%19.93%7.181.67
Fox Corporation7.85%9.53%15.06%5.50-
Olin Corporation---7.157.29
Cadre Holdings inc 4.29%4.92%10.76%6.113.39
Sturm Ruger and Company Inc 3.48%4.27%4.29%8.4111.44
3 more Peers available

Sign in to see all peers for Vista Outdoor Inc .

ROA = net income / total assets; ROI = net income / investments; ROE = net income / equity; turnover ratios use trailing 12 month revenue (receivables) and cost of sales (inventory).

Vista Outdoor Inc's Valuation vs Peers

P/E, price to sales, PEG, price to cash flow and price to book
CompanyP/EPrice / SalesPEGP/CFPrice / Book
Vista Outdoor Inc -0.98--2.13
Garmin Ltd32.787.631.82497.386.14
Fox Corporation16.681.68--2.46
Olin Corporation-0.27--1.07
Cadre Holdings inc 30.661.6512.40-3.26
Sturm Ruger and Company Inc 56.051.19-92.712.36
PEERS AVERAGE28.362.55-3.71
3 more Peers available

Sign in to see all peers for Vista Outdoor Inc .

P/E = price / diluted EPS (trailing 12 months); PEG = P/E divided by EPS growth; the average row divides the peers' combined market cap by their combined income, sales, cash flow and equity.