REDBOX+

Data Based On: Revenue data for 63 Operating Franchisees (operating 241 redbox+ territories) for the full 12-month Measurement Period (2025). Expense data for a subset of 49 Reporting Franchisees from the same period.

* Average gross profit calculated as: Average Revenue ($1,154,068) - (Average Revenue * Total Variable COGS % (32.2%)). Total Variable COGS % derived from average 'COS - Disposal/Landfill' (26.6%) and 'COS - Fuel' (5.6%) from Part Four. Average net profit calculated as: Average Gross Profit ($782,458.10) - Total Average Fixed Expenses per Franchisee ($342,303). Total Average Fixed Expenses derived from average 'Payroll Expense' ($278,889) and 'Insurance Expense' ($63,414) from Part Four. Best guess profit low calculated using the 'Lowest Revenue/Operating Franchisee' ($98,150) from the Part Two total row, applying the average variable expense percentage (32.2%) and average fixed expenses per franchisee ($342,303). Best guess profit high calculated using the 'Highest Revenue/Operating Franchisee' ($3,633,481) from the Part Two total row, applying the average variable expense percentage (32.2%) and average fixed expenses per franchisee ($342,303).