
	Three Months Ended March 28, 2026
(in thousands)	Take 5		Franchise Brands		Auto Glass Now		Total
Franchise royalties and fees	$	10,721	$	36,542	$	—	$	47,263
Company-operated store sales	271,712		2,514		62,906		337,132
Supply and other revenue	40,778		30,331		151		71,260
Total segment net revenue	$	323,211	$	69,387	$	63,057	$	455,655

Corporate and Other revenue							28,786
Total consolidated net revenue							$	484,441

Other segment items	213,739		28,030		57,123
Reportable segment Adjusted EBITDA	$	109,472	$	41,357	$	5,934	$	156,763

Less:
Corporate and Other loss							52,691
Depreciation and amortization							21,331
Interest expense, net							23,452
Acquisition related costs(a)							170
Non-core items and project costs, net(b)							2,492
Cloud computing amortization(c)							5,185
Share-based compensation expense(d)							6,348
Foreign currency transaction loss, net(e)							8,930

Impairment, (gain) loss on sale of assets, net, and closed store expenses(f)							1,106
Loss on debt extinguishment(g)							1,820
Income before taxes from continuing operations							$	33,238


	Three Months Ended March 29, 2025
	As Restated
(in thousands)	Take 5		Franchise Brands		Auto Glass Now		Total
Franchise royalties and fees	$	8,357	$	36,353	$	—	$	44,710
Company-operated store sales	250,800		3,992		59,339		314,131
Supply and other revenue	35,628		29,470		1		65,099
Total segment net revenue	$	294,785	$	69,815	$	59,340	$	423,940

Corporate and Other revenue							23,672
Total consolidated net revenue							$	447,612

Other segment items	198,390		26,935		54,023
Reportable segment Adjusted EBITDA	$	96,395	$	42,880	$	5,317	$	144,592
Less:
Corporate and Other loss							42,264
Depreciation and amortization							20,311
Interest expense, net							36,266
Acquisition related costs(a)							15
Non-core items and project costs, net(b)							3,210
Cloud computing amortization(c)							1,881
Share-based compensation expense(d)							12,260
Foreign currency transaction gain, net(e)							(471)

Impairment, (gain) loss on sale of assets, net, and closed store expenses(f)							9,894

Income before taxes from continuing operations							$	18,962

(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.

(b)Consists of discrete items and project costs, including third-party professional costs associated with strategic transformation initiatives as well as non-recurring payroll-related costs and non-ordinary course legal settlements.

(f)Consists of the following items (i) asset impairments, (ii) (gains) losses, net on sale leasebacks, disposal of assets, including assets held for sale, or sale of business; and (iii) closed store expenses. See Note 12 for additional information regarding the Seller Note.