GREASE MONKEY

Data Based On: 174 franchisee-owned centers open for more than one year as of December 31, 2025, operated the entire calendar year 2025, and provided complete Profit and Loss Statements.

* Weighted average gross revenue calculated from Chart I: (32 units × $438,063 + 24 units × $709,978 + 34 units × $900,152 + 30 units × $1,092,349 + 54 units × $1,693,209) / 174 total units = $1,068,197.77. Weighted average gross profit calculated similarly: (32 units × $329,502 + 24 units × $534,238 + 34 units × $671,081 + 30 units × $830,737 + 54 units × $1,284,339) / 174 total units = $807,235.32. Weighted average EBITDAR calculated similarly: (32 units × $16,692 + 24 units × $134,312 + 34 units × $166,351 + 30 units × $209,808 + 54 units × $398,698) / 174 total units = $214,008.61. EBITDA margin calculated as average_ebitda / average_gross_revenue = $214,008.61 / $1,068,197.77 = 0.2003. Median gross revenue, average net income, average net profit, and best guess profit range are null as overall figures were not explicitly provided, and there was insufficient information to estimate a net profit range beyond EBITDAR (which excludes D&A, interest, taxes, and occupancy costs).