🛡️ Public data only — no PHI permitted on this instance.

HOSP

BROOKS-TLC HOSPITAL SYSTEM INC.

CCN 330229|LOC DUNKIRK, NY|BEDS 65|NPR $33.5M|MARGIN -75.0%

SeekingChartis Score

INVESTMENT THESIS

Selective: BROOKS-TLC HOSPITAL SYSTEM INC.

/ 100 (C)

+$2.5M

EBITDA Uplift

+736bps

Margin Δ

0.0%

Op Margin

$33.5M

Revenue

—

Realization

—

Peer Rank

SIGNAL STRENGTH

Margin

0.0%

Safety

45%

CATALYSTS

RISKS

▼Elevated distress risk (55%)

▼Small facility — limited scale economies

Hold / Selective — investigate specific opportunities but be prepared for execution risk.

Peer Analysis EBITDA Bridge Data Room IC Memo ML Detail

$33.5M

Net Patient Revenue

-75.0%

Operating Margin

$-25.2M

Net Income

Licensed Beds

$516K

Revenue per Bed

$58.7M

Operating Expenses

Payer Mix

PYR

■ MEDICARE · 31%■ MEDICAID · 3%■ COMMERCIAL · 66%

Score Breakdown

SCComposite · 13/100

Component	Score	Max	%
Market Position	10	35	27%
Financial Health	0	25	0%
Operational Quality	0	20	0%
Competitive Moat	1	20	4%

Comparable Hospitals

CMP

CCN	Hospital	Beds	NPR
330004	THE KINGSTON HOSPITAL	147	$0M
330005	KALEIDA HEALTH	954	$0M
330006	ST. JOSEPHS MEDICAL CENTER	106	$0M
330008	WYOMING COUNTY COMMUNITY HOSPITAL	47	$0M
330009	BRONXCARE HEALTH SYSTEM	454	$0M

Team Notes

NOTE0 entries

Actions

ACT

WFDiligence Workflow

Competitive Intel EBITDA Bridge Data Room IC Memo Scenarios

AIDeep Analysis

ML Analysis Demand 3-Year History Stats Bayesian

FINFinancial Models

DCF LBO 3-Statement Returns Market Denial

MORE IN NYStart Diligence · creates a deal from HCRIS