Fantasy Claw Arcade

Data Based On: Two affiliate-owned Fantasy Claw Arcades (Las Vegas Fashion Show and Las Vegas Planet Hollywood) for the 2025 calendar year. Planet Hollywood was open for a portion of 2025.

* 1. average_gross_revenue: Calculated as the simple average of Total Sales for Las Vegas Fashion Show ($1,137,751) and Las Vegas Planet Hollywood ($404,472). Formula: ($1,137,751 + $404,472) / 2 = $771,111.50 2. average_gross_profit: Calculated as the simple average of (Total Sales - Total Cost of Goods Sold) for both locations. Fashion Show Gross Profit: $1,137,751 - $296,550 = $841,201 Planet Hollywood Gross Profit: $404,472 - $86,281 = $318,191 Formula: ($841,201 + $318,191) / 2 = $579,696.00 3. average_ebitda: Calculated as the simple average of EBITDA for Las Vegas Fashion Show ($291,189) and Las Vegas Planet Hollywood ($43,025). Formula: ($291,189 + $43,025) / 2 = $167,107.00 4. ebitda_margin_pct: Calculated as average_ebitda / average_gross_revenue. Formula: $167,107.00 / $771,111.50 = 0.2167 5. best_guess_profit_high: Set to the average_ebitda as it represents profit before interest, taxes, depreciation, and amortization, which is an optimistic profit measure. 6. best_guess_profit_low: Estimated by applying a 30% reduction to the average_ebitda to account conservatively for potential interest, taxes, depreciation, and amortization expenses not included in EBITDA. Formula: $167,107.00 * (1 - 0.30) = $116,974.90