CASA DE CORAZON

Data Based On: Revenue data is based on 4 franchised centers open and operating for the full year ended December 31, 2024. Detailed P&L data (EBITDA) is based on 2 of these franchised centers (Franchised Center 1 and Franchised Center 2).

* Average gross revenue was calculated as the mean of the total revenues for the four franchised centers ($2,651,142 + $2,844,693 + $1,154,346 + $2,795,855) / 4 = $2,361,509. Median gross revenue was calculated from these four values. Revenue top and bottom quartiles are reported as the highest and lowest revenue values respectively, as specific quartile segments were not provided. Average EBITDA was calculated as the mean of the 'Net Operating Income Before Depreciation, Interest, Debt Repayment and Income Taxes' for Franchised Center 1 ($573,862) and Franchised Center 2 ($491,152). EBITDA margin percentage was calculated as the average of individual EBITDA margins for Franchised Center 1 (573,862 / 2,651,142) and Franchised Center 2 (491,152 / 2,844,693). Best guess profit low and high were taken directly from the minimum and maximum EBITDA values of the two franchised centers.