CHRISTIAN BROTHERS AUTOMOTIVE

Data Based On: Data based on 280 franchisee-owned CBA stores open for the entire year of 2024, segmented by store age, from Schedule 19.2 and Schedule 19.1A.

* Weighted average gross revenue (Net Sales), gross profit, and net operating income (NOI) were calculated using data from Schedule 19.2 (Page 4) for 280 franchisee-owned stores in 2024. The data was segmented by store age (1st year, 2nd year, 3rd year, 4th year, 5th year+) with corresponding store counts (15, 18, 16, 18, 213 respectively). The formula used for weighted average was: (N1*X1 + N2*X2 + N3*X3 + N4*X4 + N5*X5) / Total N. Median gross revenue was taken from the 'Average Unit Volume (AUV)' row in Schedule 19.1A (Page 2) for 280 stores. Average Net Profit is based on Net Operating Income (NOI) as defined in Note 2 (Page 7) as 'income (earnings) before depreciation, amortization, royalty expense', which serves as a proxy for EBITDA. Best guess profit low and high are derived from the minimum 'Low' NOI and maximum 'High' NOI values observed across all store age segments in Schedule 19.2 (Page 5).