Elder-Well

Data Based On: Financial performance data based on one affiliate-owned location for January 1 - December 31, 2024, with hypothetical adjustments for a franchisee replacing the Program Director with an owner-operator. No franchised businesses were open in 2024.

* Revenue is from the 'Elder-Well Adult Day Program' table, representing an affiliate-owned location's performance for 2024. The 'average_net_profit' is derived from the hypothetical adjusted figures provided for a franchisee replacing the Program Director with an owner-operator (note 8). The adjusted Payroll is $82,957.25 and the adjusted Net Profit is $312,522.45. Other expenses (COGS-Other, Operating Expenses, Misc. Expenses) are assumed to remain the same as the affiliate-owned location: COGS-Other ($20,216.76), Operating Expenses ($115,005.41), and Misc. Expenses ($6,556.39). Total Adjusted Expenses = $82,957.25 (Adjusted Payroll) + $20,216.76 (COGS-Other) + $115,005.41 (Operating Expenses) + $6,556.39 (Misc. Expenses) = $224,735.81. Adjusted Net Profit = $537,258.26 (Revenue) - $224,735.81 (Total Adjusted Expenses) = $312,522.45. This calculated value matches the explicitly stated adjusted Net Profit figure. As no range was provided for this specific adjusted scenario, the 'best_guess_profit_low' and 'best_guess_profit_high' are set to this single adjusted net profit value. Gross Profit and EBITDA could not be accurately calculated or were not explicitly defined with sufficient detail.