| Assets | — | — |
| Current assets | — | — |
| Cash and cash equivalents | 54.28a | 41.96a |
| Restricted cash | 3.69a | 2.09a |
| Commissions and agency fees receivable, net | 31.38a | 12.9a |
| Receivable from franchisees, net | 11.08a | 9.72a |
| Prepaid expenses | 8.14a | 7.89a |
| Total current assets | 108.56a | 74.56a |
| Receivable from franchisees, net of current portion | 3.47a | 9.27a |
| Property and equipment, net of accumulated depreciation | 24.1a | 30.32a |
| Right-of use asset | 37.42a | 38.41a |
| Intangible assets, net of accumulated amortization | 25.08a | 17.27a |
| Deferred income taxes, net | 193.48a | 181.21a |
| Other assets | 5.55a | 3.87a |
| Total assets | 397.65a | 354.89a |
| Liabilities and stockholders' equity | — | — |
| Current liabilities | — | — |
| Accounts payable and accrued expenses | 22.89a | 16.4a |
| Premiums payable | 3.69a | 2.09a |
| Lease liability | 6.54a | 8.9a |
| Contract liabilities | 3.28a | 4.13a |
| Note payable | 10.06a | 9.38a |
| Total current liabilities | 46.46a | 40.89a |
| Lease liability, net of current portion | 54.54a | 57.38a |
| Note payable, net of current portion | 82.25a | 67.56a |
| Contract liabilities, net of current portion | 15.19a | 22.97a |
| Liabilities under tax receivable agreement, net of current portion | 160.14a | 149.3a |
| Total liabilities | 358.58a | 338.11a |
| Class A common stock | 0.25a | 0.25a |
| Class B common stock | 0.13a | 0.13a |
| Additional paid-in capital | 58.92a | 73.41a |
| Accumulated deficit | -15.4a | -45.83a |
| Total stockholders' equity and members' deficit | 43.89a | 27.97a |
| Noncontrolling interests | -4.81a | -11.18a |
| Total equity | 39.08a | 16.79a |
| Total liabilities and equity | 397.65a | 354.89a |