Wild Bill's

Data Based On: Data for 12 Operational Franchise Outlets for the 2025 Calendar Year, with expense percentages derived from a survey of 8 Operational Franchise Outlets for the same year.

* Average, median, top quartile, and bottom quartile gross revenues were calculated from the 'Gross Sales' data for 12 Operational Franchise Outlets in 'Table A: Operational Franchise Outlets - 2025 Calendar Year Gross Sales and Event Data' on page 4. The gross sales values are [151096, 211136, 938324, 328877, 426391, 387222, 221922, 69274, 827811, 218050, 277012, 180364]. - Average Gross Revenue: Sum of all gross sales / 12 = $353,123.25. - Median Gross Revenue: The median of the sorted gross sales values = $249,467.0. - Revenue Top Quartile: Average of the top 3 gross sales values (938324, 827811, 426391) = $730,842.0. - Revenue Bottom Quartile: Average of the bottom 3 gross sales values (69274, 151096, 180364) = $133,578.0. Best guess profit ranges were estimated using the average gross revenue and expense percentages from 'Table D: Select Operational Franchise Outlets - 2025 Brand Purchases and other fees as a percentage of Gross Sales' on page 6. - Total Low Expenses: Sum of low Brand Purchases % (24%), low Concession Fee % (0%), and low Spot Fee % (5%) = 29%. - Total High Expenses: Sum of high Brand Purchases % (35%), high Concession Fee % (20%), and high Spot Fee % (15%) = 70%. - Best Guess Profit High: Average Gross Revenue * (1 - Total Low Expenses %) = $353,123.25 * (1 - 0.29) = $250,717.51. - Best Guess Profit Low: Average Gross Revenue * (1 - Total High Expenses %) = $353,123.25 * (1 - 0.70) = $105,936.98. No explicit figures for average gross profit, net income, net profit, EBITDA, or EBITDA margin percentage were provided or could be directly calculated from the available information.