Playful Pack

Data Based On: One (1) Reporting Franchised Outlet open for the entirety of the 2025 Measurement Period.

* Average gross revenue is taken directly from Table 3 for the one Reporting Franchised Outlet. The 'Gross Sales Less Total Disclosed Operating Costs and Expenses Above' (a measure of profit margin before interest, taxes, depreciation, and amortization, as explained in Note 10 and 13) is provided as percentages for affiliate-owned businesses in Table 2. Given the statement on page 1 that the franchised outlet operates in a 'substantially similar' manner to the affiliate-owned businesses, these percentages were used to estimate the franchised outlet's profit. - Average EBITDA margin (ebitda_margin_pct) is set to the average 'Gross Sales Less Total Disclosed Operating Costs and Expenses Above' of 24.14% (from Table 2, average column). - Average EBITDA (average_ebitda) is calculated as: $853,759 (average_gross_revenue) * 0.2414 = $206,097.42. - Best guess profit low (best_guess_profit_low) is calculated using the 'Lowest in Set' percentage of 15.7% (from Table 2): $853,759 * 0.157 = $134,040.16. - Best guess profit high (best_guess_profit_high) is calculated using the 'Highest in Set' percentage of 26.74% (from Table 2): $853,759 * 0.2674 = $228,295.16.