SBARRO

Data Based On: Operating results of 143 company locations that were open and operating during the entire calendar year of 2024, as presented in Table 1 of Item 19.

* Weighted average gross revenue calculated from Table 1 data: (35 units * $1,415,214 + 36 units * $816,227 + 36 units * $628,778 + 36 units * $461,304) / 143 total units = $826,291.01. Best guess profit range for a franchisee was estimated from company unit data in Table 1 (COGS, Total Payroll, Other Expenses) by adding estimated ranges for missing expenses as disclosed in Item 19: occupancy (8-15% of sales), royalties (5-6% of sales), and other potential missing fees/costs (2-5% of sales). For best_guess_profit_high: (1 - (56.3% known expenses + 8% occupancy + 5% royalties + 2% other fees)) * $826,291.01 = $237,145.52. For best_guess_profit_low: (1 - (80.4% known expenses + 15% occupancy + 6% royalties + 5% other fees)) * $826,291.01 = -$52,882.62.