| May 21 | May 22 | May 23 | May 24 | May 25 | May 26 | May 27 | May 28 | May 29 | May 30 | May 31 | Jun 1 | Jun 2 | Jun 3 | Jun 4 | Jun 5 | Jun 6 | Jun 7 | Jun 8 | Jun 9 | Jun 10 | Jun 11 | Jun 12 | Jun 13 | Jun 14 | Jun 15 | Jun 16 | Jun 17 | Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Sales | $930.10 | $1,565.08 | $1,234.79 | $1,467.48 | $1,135.37 | $2,057.89 | $2,214.10 | $1,996.34 | $1,243.84 | $293.05 | $1,640.69 | $1,840.33 | $1,944.26 | $1,893.02 | $1,917.38 | $2,105.97 | $842.88 | $819.82 | $2,516.91 | $1,428.10 | $672.62 | $2,317.90 | $2,443.32 | $1,774.39 | $1,913.58 | $1,882.58 | $2,517.14 | $2,617.24 | $47,226.17 |
| Discounts | ($58.75) | ($45.75) | ($12.50) | ($41.50) | ($37.75) | ($72.75) | ($49.75) | ($40.50) | ($14.00) | ($11.25) | ($24.25) | ($55.00) | ($60.50) | ($49.75) | ($48.75) | ($74.25) | ($26.50) | ($25.00) | ($59.00) | ($28.50) | ($24.75) | ($58.25) | ($97.50) | ($34.00) | ($40.50) | ($60.25) | ($35.00) | ($64.00) | ($1,250.25) |
| Refunds/Returns | ($64.99) | ($49.99) | ($44.99) | $0.00 | $0.00 | ($234.96) | ($104.98) | $0.00 | $0.00 | $0.00 | ($249.96) | ($49.99) | $0.00 | ($129.98) | $0.00 | $0.00 | ($42.49) | $0.00 | ($54.99) | ($54.99) | $0.00 | ($49.99) | $0.00 | ($64.99) | $0.00 | ($64.99) | ($64.99) | ($69.99) | ($1,397.26) |
| Taxes Collected | $63.73 | $112.33 | $87.54 | $104.49 | $79.73 | $147.31 | $156.26 | $144.22 | $90.70 | $20.05 | $116.02 | $131.55 | $136.71 | $135.49 | $136.19 | $148.51 | $59.66 | $58.15 | $178.10 | $100.79 | $47.13 | $164.15 | $173.98 | $124.14 | $135.43 | $134.44 | $182.55 | $186.19 | $3,355.54 |
| Shipping Charged | $46.02 | $97.30 | $37.47 | $77.76 | $49.73 | $134.43 | $84.26 | $119.06 | $75.24 | $6.85 | $53.03 | $107.79 | $83.69 | $106.17 | $91.09 | $105.15 | $42.30 | $41.89 | $104.58 | $50.88 | $30.13 | $102.56 | $157.23 | $46.18 | $75.66 | $112.63 | $144.86 | $126.11 | $2,310.05 |
| Revenue | $916.11 | $1,678.97 | $1,302.31 | $1,608.23 | $1,227.08 | $2,031.92 | $2,299.89 | $2,219.12 | $1,395.78 | $308.70 | $1,535.53 | $1,974.68 | $2,104.16 | $1,954.95 | $2,095.91 | $2,285.38 | $875.85 | $894.86 | $2,685.60 | $1,496.28 | $725.13 | $2,476.37 | $2,677.03 | $1,845.72 | $2,084.17 | $2,004.41 | $2,744.56 | $2,795.55 | $50,244.25 |
| COGS | ($239.50) | ($397.20) | ($307.30) | ($369.10) | ($290.00) | ($529.80) | ($550.40) | ($505.30) | ($324.30) | ($70.60) | ($408.60) | ($469.60) | ($484.10) | ($484.40) | ($479.20) | ($529.20) | ($209.70) | ($207.20) | ($633.10) | ($359.60) | ($166.20) | ($578.90) | ($629.90) | ($435.10) | ($475.70) | ($475.50) | ($647.30) | ($654.00) | ($11,910.80) |
| Shipping Costs | ($64.50) | ($114.10) | ($84.70) | ($106.30) | ($76.20) | ($149.20) | ($153.70) | ($147.40) | ($89.50) | ($20.40) | ($111.50) | ($132.80) | ($137.80) | ($133.20) | ($136.90) | ($150.00) | ($61.30) | ($57.40) | ($174.20) | ($97.90) | ($48.30) | ($160.30) | ($183.80) | ($121.70) | ($133.70) | ($138.00) | ($182.20) | ($185.20) | ($3,352.20) |
| Processing Fees | ($32.91) | ($58.20) | ($44.73) | ($54.09) | ($40.65) | ($75.90) | ($79.27) | ($74.23) | ($46.44) | ($10.44) | ($58.64) | ($67.95) | ($69.96) | ($69.42) | ($69.74) | ($75.84) | ($30.81) | ($29.84) | ($90.55) | ($51.54) | ($24.02) | ($83.99) | ($89.59) | ($62.85) | ($69.11) | ($69.85) | ($94.61) | ($95.92) | ($1,721.09) |
| Total Ad Spend | ($363.42) | ($481.04) | ($396.21) | ($397.96) | ($315.28) | ($486.14) | ($443.60) | ($495.65) | ($342.22) | ($457.18) | ($358.56) | ($502.78) | ($521.94) | ($514.21) | ($454.17) | ($474.74) | ($259.75) | ($251.72) | ($534.28) | ($350.70) | ($612.25) | ($529.39) | ($525.65) | ($351.20) | ($358.94) | ($510.57) | ($453.87) | ($477.06) | ($12,220.48) |
| Meta Ads | ($363.42) | ($481.04) | ($396.21) | ($397.96) | ($315.28) | ($486.14) | ($443.60) | ($495.65) | ($342.22) | ($457.18) | ($358.56) | ($502.78) | ($521.94) | ($514.21) | ($454.17) | ($474.74) | ($259.75) | ($251.72) | ($534.28) | ($350.70) | ($612.25) | ($529.39) | ($525.65) | ($351.20) | ($358.94) | ($510.57) | ($453.87) | ($477.06) | ($12,220.48) |
| Custom Costs | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($32.48) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($79.82) | ($1,714.32) |
| Labor | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($17.74) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($32.35) | ($745.16) |
| Marketing | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($9.68) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($38.24) | ($756.45) |
| Software | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($5.06) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($9.24) | ($212.71) |
| Total Costs | ($732.81) | ($1,083.02) | ($865.42) | ($959.93) | ($754.61) | ($1,273.52) | ($1,259.45) | ($1,255.06) | ($834.94) | ($591.10) | ($969.78) | ($1,252.95) | ($1,293.62) | ($1,281.05) | ($1,219.83) | ($1,309.60) | ($641.38) | ($625.98) | ($1,511.95) | ($939.56) | ($930.59) | ($1,432.40) | ($1,508.76) | ($1,050.67) | ($1,117.27) | ($1,273.74) | ($1,457.80) | ($1,492.00) | ($30,918.89) |
| Tips | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Gross Profit | $612.11 | $1,167.67 | $910.31 | $1,132.83 | $860.88 | $1,352.92 | $1,595.79 | $1,566.42 | $981.98 | $217.70 | $1,015.43 | $1,372.28 | $1,482.26 | $1,337.35 | $1,479.81 | $1,606.18 | $604.85 | $630.26 | $1,878.30 | $1,038.78 | $510.63 | $1,737.17 | $1,863.33 | $1,288.92 | $1,474.77 | $1,390.91 | $1,915.06 | $1,956.35 | $34,981.25 |
| Gross Margin | 66.82% | 69.55% | 69.90% | 70.44% | 70.16% | 66.58% | 69.39% | 70.59% | 70.35% | 70.52% | 66.13% | 69.49% | 70.44% | 68.41% | 70.60% | 70.28% | 69.06% | 70.43% | 69.94% | 69.42% | 70.42% | 70.15% | 69.60% | 69.83% | 70.76% | 69.39% | 69.78% | 69.98% | 69.62% |
| Net Profit | $183.30 | $595.95 | $436.89 | $648.30 | $472.47 | $758.40 | $1,040.44 | $964.06 | $560.84 | -$282.40 | $565.75 | $721.73 | $810.54 | $673.90 | $876.08 | $975.78 | $234.47 | $268.88 | $1,173.65 | $556.72 | -$205.46 | $1,043.97 | $1,168.27 | $795.05 | $966.90 | $730.67 | $1,286.76 | $1,303.55 | $19,325.36 |
| Net Profit Margin | 20.01% | 35.49% | 33.55% | 40.31% | 38.50% | 37.32% | 45.24% | 43.44% | 40.18% | -91.48% | 36.84% | 36.55% | 38.52% | 34.47% | 41.80% | 42.70% | 26.77% | 30.05% | 43.70% | 37.21% | -28.33% | 42.16% | 43.64% | 43.08% | 46.39% | 36.45% | 46.88% | 46.63% | 38.46% |