
	Three Months Ended June 28, 2025
(in thousands)	Take 5		Franchise Brands		Car Wash		Total
Franchise royalties and fees	$	9,547	$	39,633	$	—	$	49,180
Company-operated store sales	257,449		4,654		—		262,103
Independently-operated store sales	—		—		71,791		71,791

Supply and other revenue	37,228		30,321		1,579		69,128
Total segment net revenue	$	304,224	$	74,608	$	73,370	$	452,202

Corporate and Other revenue							98,786
Total consolidated net revenue							$	550,988

Other segment items	196,071		29,165		46,073
Reportable segment Adjusted EBITDA	$	108,153	$	45,443	$	27,297	$	180,893

Less:
Corporate and Other loss							37,654
Depreciation and amortization							34,903
Interest expense, net							31,359
Acquisition related costs(a)							983
Non-core items and project costs, net(b)							8,969
Cloud computing amortization(c)							7,255
Share-based compensation expense(d)							11,290
Foreign currency transaction (gain), net(e)							(12,197)

Asset sale leaseback (gain) loss, net, impairment, notes receivable loss, and closed store expenses(f)							41,727
Income before taxes from continuing operations							$	18,950


	Three Months Ended June 29, 2024
(in thousands)	Take 5		Franchise Brands		Car Wash		Total
Franchise royalties and fees	$	6,327	$	43,702	$	—	$	50,029
Company-operated store sales	230,809		5,143		—		235,952
Independently-operated store sales	—		—		60,280		60,280

Supply and other revenue	28,148		32,177		1,406		61,731
Total segment net revenue	$	265,284	$	81,022	$	61,686	$	407,992

Corporate and Other revenue							110,804
Total consolidated net revenue							$	518,796

Other segment items	166,876		26,818		39,471
Reportable segment Adjusted EBITDA	$	98,408	$	54,204	$	22,215	$	174,827
Less:
Corporate and Other loss							31,382
Depreciation and amortization							32,824
Interest expense, net							31,816
Acquisition related costs(a)							264
Non-core items and project costs, net(b)							5,031
Cloud computing amortization(c)							1,069
Share-based compensation expense(d)							10,982
Foreign currency transaction loss, net(e)							681

Asset sale leaseback (gain) loss, net, impairment, notes receivable loss, and closed store expenses(f)							3,201
Income before taxes from continuing operations							$	57,577


	Six Months Ended June 28, 2025
(in thousands)	Take 5		Franchise Brands		Car Wash		Total
Franchise royalties and fees	$	17,904	$	75,986	$	—	$	93,890
Company-operated store sales	508,249		8,646		—		516,895
Independently-operated store sales	—		—		138,431		138,431

Supply and other revenue	71,513		61,659		2,965		136,137
Total segment net revenue	$	597,666	$	146,291	$	141,396	$	885,353

Corporate and Other revenue							181,798
Total consolidated net revenue							$	1,067,151

Other segment items	388,595		56,465		89,711
Reportable segment Adjusted EBITDA	$	209,071	$	89,826	$	51,685	$	350,582
Less:
Corporate and Other loss							82,245
Depreciation and amortization							68,055
Interest expense, net							67,893
Acquisition related costs(a)							998
Non-core items and project costs, net(b)							14,213
Cloud computing amortization(c)							9,136
Share-based compensation expense(d)							23,078
Foreign currency transaction (gain), net(e)							(11,987)

Asset sale leaseback (gain) loss, net, impairment, notes receivable loss, and closed store expenses(f)							53,480
Income before taxes from continuing operations							$	43,471


	Six Months Ended June 29, 2024
(in thousands)	Take 5		Franchise Brands		Car Wash		Total
Franchise royalties and fees	$	12,053	$	83,021	$	—	$	95,074
Company-operated store sales	451,680		9,612		—		461,292
Independently-operated store sales	—		—		113,327		113,327

Supply and other revenue	56,012		64,717		2,847		123,576
Total segment net revenue	$	519,745	$	157,350	$	116,174	$	793,269

Corporate and Other revenue							207,519
Total consolidated net revenue							$	1,000,788

Other segment items	332,449		55,557		75,974
Reportable segment Adjusted EBITDA	$	187,296	$	101,793	$	40,200	$	329,289
Less:
Corporate and Other loss							63,052
Depreciation and amortization							63,940
Interest expense, net							75,567
Acquisition related costs(a)							1,965
Non-core items and project costs, net(b)							9,742
Cloud computing amortization(c)							2,414
Share-based compensation expense(d)							22,843
Foreign currency transaction loss, net(e)							5,002

Asset sale leaseback (gain) loss, net, impairment, notes receivable loss, and closed store expenses(f)							7,177
Income before taxes from continuing operations							$	77,587

(a)Consists of acquisition costs as reflected within the consolidated statements of operations, including legal, consulting, and other fees, and expenses incurred in connection with acquisitions completed during the applicable period, as well as inventory rationalization expenses incurred in connection with acquisitions. As acquisitions occur in the future we expect to incur similar costs and, under U.S. GAAP, such costs relating to acquisitions are expensed as incurred and not capitalized.