| Gross Profit | $14.21 | Net Profit | $6.21 | Retained Profit | $14.21 |
| COGS | $19.85 | Total Fees | $1.89 | Duration | 12 |
| Month | Subscribers | Revenue | Take-Home |
|---|---|---|---|
| 1 | 50 | $1,797.50 | $263.92 |
| 2 | 52 | $1,869.40 | $587.28 |
| 3 | 61 | $2,192.95 | $648.39 |
| 4 | 70 | $2,516.50 | $750.29 |
| 5 | 81 | $2,911.95 | $862.76 |
| 6 | 94 | $3,379.30 | $1,006.18 |
| 7 | 108 | $3,882.60 | $1,154.88 |
| 8 | 124 | $4,457.80 | $1,327.73 |
| 9 | 143 | $5,140.85 | $1,530.03 |
| 10 | 166 | $5,967.70 | $1,773.83 |
| 11 | 192 | $6,902.40 | $2,053.87 |
| 12 | 222 | $7,980.90 | $2,375.43 |
| Year | Subscribers | Revenue | Take-Home |
|---|---|---|---|
| 1 | 222 | $48,999.85 | $14,334.59 |
| 2 | 1,259 | $276,635.25 | $82,274.87 |
| 3 | 7,155 | $1,572,201.35 | $467,545.85 |