WOODHOUSE DAY SPA (THE)

Data Based On: 81 franchised locations meeting 2025 Reporting Criteria, open and operating as of December 31, 2025

* Average Gross Revenue, Median Gross Revenue, Revenue Top Quartile, and Revenue Bottom Quartile are directly extracted from 'TABLE 1: AVERAGE AND MEDIAN GROSS SALES AND GIFT CARD SALES FOR 2025' for franchised locations. Average EBITDA and EBITDA Margin % are derived from the 'Average Spa-Level EBITDA %' (20.7%) reported for company-owned spas in 'TABLE 3: Company Spas Average Gross Sales & Operating Expenses for 2025', applied to the franchised average gross revenue. This is justified by Note 1 under Table 3, which states there are 'not material differences' in costs or expenses between company-owned and franchised locations. Thus, average_ebitda = $2,711,439 * 0.207 = $561,267.873, rounded to $561,268. For best_guess_profit_low and best_guess_profit_high, a range of +/- 2 percentage points around the company-owned EBITDA margin (20.7%) was applied to the average franchised gross revenue, yielding a low estimate of 18.7% ($2,711,439 * 0.187 = $507,039.093) and a high estimate of 22.7% ($2,711,439 * 0.227 = $615,496.653).