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