The Camp Transformation Center

Data Based On: Data for 67 franchised Centers open for the entire 2025 calendar year is presented in Table 1 and Table 2. Profit estimates are derived from the adjusted P&L of 3 Company-Owned Centers in Table 3.

* Average gross revenue and median gross revenue are taken directly from Table 1 for 'All Franchised Centers'. Revenue top quartile is the 'Average' for 'Top 10% (7 Centers)' from Table 1. Revenue bottom quartile is the 'Average' for 'Bottom 10% (7 Centers)' from Table 1. Profit metrics (average_net_profit, best_guess_profit_low, best_guess_profit_high) are derived using data from Table 3 (2025 Average Net Operating Income of Company-Owned Centers) after adjustments to reflect financial and operational differences between company-owned and franchised centers. 1. The adjusted net operating income margin was calculated from the Company-Owned Centers data in Table 3: Average Adjusted Net Operating Income ($103,271) / Average Gross Sales ($680,821) = 0.151685979 (approx 15.17%). 2. This margin was then applied to the average franchised gross revenue from Table 1: $464,777 * 0.151685979 = $70,500 (rounded). 3. For best_guess_profit_low and best_guess_profit_high, the calculated margin was applied to the range of Gross Sales for franchised Centers, which was $148,265 to $1,251,830 (from Note 3, Table 2): - Low end: $148,265 * 0.151685979 = $22,490 (rounded) - High end: $1,251,830 * 0.151685979 = $189,885 (rounded)