| Big 3 | Regional / secondary | Parity Rx | |
|---|---|---|---|
| Reimbursement-indexed pricing | — | — | ● |
| Asset-light drop ship | — | Partial | ● |
| Branded manufacturer co-design | Limited | — | ● |
| Broad catalog & scale | ● | Partial | Focused |
| 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|
| Gross sales | $40M | $180M | $450M | $1.2B |
| Gross margin | $1.2M | $5.4M | $13.5M | $36M |
| SG&A | $1.2M | $4.4M | $9.0M | $16M |
| EBITDA | $0 | $1.0M | $4.5M | $20M |
| Active hospital customers | 15 | 60 | 140 | 300 |