| Stage | MLI | % of rev | NHC | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $1.4B | 100.00% | $408M | 100.00% | MLI ×3.48 |
| Gross profit | $361M | 25.48% | $166M | 40.71% | NHC +15.2pp |
| Operating income | $282M | 19.85% | $49M | 11.99% | MLI +7.9pp |
| Pre-tax income | $299M | 21.09% | $54M | 13.24% | MLI +7.9pp |
| Net income | $224M | 15.81% | $41M | 9.93% | MLI +5.9pp |
| Stage | MLI | NHC | Gap · A − B |
|---|---|---|---|
| Revenue | $1.4B100.00% | $408M100.00% | MLI ×3.48 |
| Gross profit | 25.48%$361M | 40.71%$166M | NHC +15.2pp |
| Operating income | 19.85%$282M | 11.99%$49M | MLI +7.9pp |
| Pre-tax income | 21.09%$299M | 13.24%$54M | MLI +7.9pp |
| Net income |
| 15.81%$224M |
| 9.93%$41M |
| MLI +5.9pp |