Sambazon

Data Based On: One affiliate store, Sambazon Restaurant Group, LLC, for the period July 1, 2024 - June 30, 2025.

* All extracted financial data is for the latest reporting period (July 1, 2024 - June 30, 2025) for the one affiliate store, as no franchised units exist. - average_gross_revenue is the 'Gross Sales' amount. - average_gross_profit is calculated as 'Gross Sales' ($1,129,240) minus 'Cost of Goods Sold' ($340,690). - average_net_profit is the 'Total Operating Profit' amount, as it aligns with the definition of operating profit before taxes and interest. - best_guess_profit_high is calculated by taking the affiliate's 'Total Operating Profit' ($293,209) and subtracting the known franchisee fees (5% Royalty Fee + 2% Brand Development Fee = 7% of Gross Sales). The 7% fee is 0.07 * $1,129,240 = $79,046.80. So, $293,209 - $79,046.80 = $214,162.2. - best_guess_profit_low is estimated assuming slightly higher 'Other Operating Expenses' for a franchisee, as implied by the document's note about additional franchisee costs. Using 'Other Operating Expenses' at 20% of Gross Sales (instead of the affiliate's 17.6%) for the latest period: Gross Sales ($1,129,240) - Cost of Goods Sold ($340,690) - Labor Costs ($297,133) - (20% * Gross Sales) ($225,848) - Franchisee Fees (7% * Gross Sales) ($79,046.80) = $186,522.2.