H·M  Happy Monk × Fly By Jing
Illustrative model — not actuals

01 / The flip

DTC wins on margin. Loses on profit.

Add freight, fulfillment, and CAC — and the ranking flips. Drag a slider. Watch it happen.

Try it ↓

$0.00MModeled, all channels
0.0%After all channel costs
$0.00MBefore fixed opex
$0.00MFrom $1.42M start

02 / What-if lab

One change. Everything moves.

Move a cost — watch margin, ranking, and cash answer.

Costco leads.

Freight hurts DTC first — a single jar has nowhere to hide.

03 / Profit by channel

Where the jar actually earns.

Per jar · ranked by contribution margin · Price − COGS − Freight − Trade − CAC − Fees

04 / SKUs

SKU leaderboard

Where profit hides.

05 / Cash

13-week cash

Ends $1.61M

Week 1Week 7Week 13

06 / Start here

Now imagine this with your numbers.

Built on your real QuickBooks, Shopify, and retailer data. Updated monthly.

Show me →