| ($ 000s) | Y1 | Y2 | Y3 |
|---|---|---|---|
| Avg physical members | — | — | — |
| Physical revenue | — | — | — |
| + Digital tier revenue | — | — | — |
| + Medical tier (SYSTEMM capture) | — | — | — |
| Gross profit | — | — | — |
| Fixed OpEx | — | — | — |
| Acquisition spend | — | — | — |
| EBITDA · combined | — | — | — |
| $700 | $1.0k | $1.3k | $1.6k | $1.9k | $2.2k | $2.5k |
|---|