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