| Stage | DXLG | % of rev | HLF | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $112M | 100.00% | $1.4B | 100.00% | HLF ×12.10 |
| Gross profit | $53M | 47.88% | $1.0B | 77.33% | HLF +29.5pp |
| Operating income | $2M | 1.74% | $139M | 10.26% | HLF +8.5pp |
| Pre-tax income | $2M | 1.81% | $107M | 7.90% | HLF +6.1pp |
| Net income | $2M | 1.84% | $57M | 4.23% | HLF +2.4pp |
| Stage | DXLG | HLF | Gap · A − B |
|---|---|---|---|
| Revenue | $112M100.00% | $1.4B100.00% | HLF ×12.10 |
| Gross profit | 47.88%$53M | 77.33%$1.0B | HLF +29.5pp |
| Operating income | 1.74%$2M | 10.26%$139M | HLF +8.5pp |
| Pre-tax income | 1.81%$2M | 7.90%$107M | HLF +6.1pp |
| Net income |
| 1.84%$2M |
| 4.23%$57M |
| HLF +2.4pp |
No disclosed counterparties: HLF.
None