Forward-looking performance and forecast view, sourced from the Amazon Proforma. Aligned with the FoxFlame April 2026 Monthly Report. Prepared for ArchWorks Capital and the FoxFlame brand team.
April closed at $42,495 sales, 7.3% under the Proforma plan and a 73% step up from March. The May forecast of $85,811 nearly doubles April; achieving it requires the late-March warehouse delivery to fully land at FBA so that PPC scales and the new-product SKUs come off supply gates. The forecast has been under-hit on average across the trailing 6 months (median -7.3%), with one structural miss in January 2026 tied to the same inventory event the catalog is now recovering from.
Treat the May number as an inventory and PPC execution anchor, not a guarantee. Q2 expected sales of $270K assumes the FBA receive completes in the first half of May and PPC scales steadily through June and July.
| Month | Expected Sales | Actual Sales | Variance | Expected Margin | Actual Margin | Margin Variance |
|---|---|---|---|---|---|---|
| October 2025 | $54,463 | $53,012 | ▼ 2.7% | -7.10% | -4.37% | ▲ 38.4% |
| November 2025 | $47,986 | $46,845 | ▼ 2.4% | -2.64% | -0.09% | ▲ 96.6% |
| December 2025 | $51,179 | $41,325 | ▼ 19.3% | 5.17% | 9.89% | ▲ 91.5% |
| January 2026 | $52,310 | $16,792 | ▼ 67.9% | 4.77% | 8.13% | ▲ 70.2% |
| February 2026 | $20,655 | $16,111 | ▼ 22.0% | 7.84% | 14.21% | ▲ 81.3% |
| March 2026 | $18,420 | $24,539 | ▲ 33.2% | 10.05% | 14.50% | ▲ 44.3% |
| April 2026 | $45,830 | $42,495 | ▼ 7.3% | 2.40% | 16.28% | ▲ 578.9% |
| Trailing median | – | – | ▼ 7.3% | – | – | ▲ 81.3% |
| Trailing average | – | – | ▼ 12.6% | 2.93% | 8.36% | ▲ 200.2% |
Sales variance has been wide. The January 2026 -68% miss reflects the inventory event that took the catalog supply-gated through Q1; that single month dominates the trailing average. Excluding it, the forecast has been within ±20% in 6 of 7 months, with March 2026 the only material upside surprise (+33%).
Margin tells a cleaner story than sales. While sales have under-hit plan, actual margins have outperformed expected in every single month since November. April's 16.28% margin is the catalog's strongest read of the trailing period, and the gap to the Proforma's 2.40% expectation is the largest. The Proforma is being run with conservative margin assumptions; the actual catalog is more profitable than the model predicts.
April net profit is concentrated in the top 5 SKUs which together delivered $5,100 (76% of catalog NP excluding fixed costs). Solar Torch (Metal) is the catalog's primary forward engine; Solar Lantern (Metal) is in clean sellthrough at strong margin while a replacement SKU comes online, so its $1,821 April net profit is real near-term contribution but should not be modeled as a permanent line. Schoolhouse Lantern is the surprise outperformer of the month at +31% above plan and 22% net margin. BT Speaker Black is the most interesting Watch item: 28% margin, only 81 days of pipeline cover after the recent 2,000-unit restock; sold below plan at -25% but the lower volume reflects supply pacing, not demand softness.
Three SKUs need explicit framing. BT Speaker Bronze posted negative April margin and was technically oversold (-45 units net of inbound) before the late-month resupply landed; PPC overspend on a stock-constrained listing is the proximate cause. Medium Flame Bulb missed plan by 51% but maintained the catalog's highest unit margin at 33%, which suggests the miss is stocking-level not pricing-level. E12 LED Bulbs is the planned restart referenced in the monthly report Action Plan and has zero April velocity by design pending the stock-arrival trigger. None of the three reflects a structural product issue. All three are stock-and-launch sequencing problems with clear resolution paths.
| SKU | Product | Total Pipeline (days) | FBA Cover (status) | Restock Urgency | Notes |
|---|---|---|---|---|---|
| FFBT1 | BT Speaker, Black | 81 | 9 to 29 days | Urgent | 2,000 units inbound landed late April; FBA receive in progress |
| FFCLB1 | E12 LED Bulbs | 570 | FBA empty | Restart pending | Listing live; awaiting FBA receive to trigger restart |
| FFBT1B | BT Speaker, Bronze | 223 | ~30 to 60 days est. | Watch | Was -45 oversold; 2,000-unit resupply landed late April |
| FSST4 | Classic Solar Path Torch | 375 | Not flagged | OK | Sufficient runway through Q2 |
| FFPFL1 | Modern Flame Lantern | 647 | Not flagged | OK | |
| FFSHL1 | Schoolhouse Lantern | 718 | Not flagged | OK | |
| FFSSL1 | Solar Flame String Light | 749 | Not flagged | OK | |
| FFMLB1 | Medium Flame Bulb | 759 | Not flagged | OK | |
| FFPST2B | Solar Rustic Torch | 776 | Not flagged | OK | |
| FFMST1 | Solar Torch (Metal) | 821 | Not flagged | OK | |
| FFMDL1 | Solar Lantern (Metal) | 839 | Not flagged | OK | |
| FSST3 | Solar Path Torch | 1,016 | Not flagged | OK | Deepest buffer |
Pipeline depth is healthy across the catalog. The 6 SKUs the monthly report flagged at 9 to 29 days of FBA cover are the ones with active LTL shipments inbound from the late-March warehouse delivery; the gap is between warehouse-on-hand and FBA-on-hand, not a real supply shortage. Once the FBA receives complete in early-to-mid May, the catalog moves out of the supply-gated state that constrained April PPC.
The two genuine urgency items are BT Speaker Black (high-margin 28% SKU that just landed inbound, FBA receive is the gating step) and E12 LED Bulbs restart, both already in the monthly report Action Plan. Lead times with buffer are 120 days for most SKUs and 150 for FFMST1; reorder decisions for SKUs that will hit the threshold in Aug-Sep need to land in May-June regardless of current stock depth.
| Product Group | Apr Reviews | Mar Reviews | Δ | Apr Rating | Mar Rating | Apr BSR | Mar BSR | BSR Trend |
|---|---|---|---|---|---|---|---|---|
| Metal Solar Lantern | 110 | 108 | +2 | 3.6 ★ | 3.7 ★ | 73K | 123K | ▲ improved |
| Solar Torch | 96 | 93 | +3 | 4.2 ★ | 4.3 ★ | 39K | 59K | ▲ improved |
| Bluetooth Flame Speaker | 57 | 53 | +4 | 4.0 ★ | 4.0 ★ | 865 | 1,009 | ▲ improved |
| Medium Flame Bulb | 61 | 59 | +2 | 4.5 ★ | 4.4 ★ | 58K | 99K | ▲ improved |
| Lanterns (Solar) | 65 | 61 | +4 | 4.3 ★ | 4.4 ★ | 56K | 94K | ▲ improved |
| Solar String Lights | 39 | 36 | +3 | 4.4 ★ | 4.4 ★ | 121K | 150K | ▲ improved |
Review velocity is healthy and steady; every product group picked up reviews in April. Star ratings are stable across the active catalog. Metal Solar Lantern slipped from 3.7 to 3.6 stars, which is the expected pattern for this SKU: it was discontinued a couple of months back and is in sellthrough; a replacement SKU is pending stock arrival, at which point the old listing phases out and the new one takes over the category position. No corrective action on the old listing. BSR rankings improved across all six product groups in April (lower BSR = better rank), driven by the higher unit velocity once stock landed. Bluetooth Flame Speaker is the standout on BSR (865 in April vs 1,009 in March in its category) and confirms the SKU's strong organic discovery now that supply is back.
All inbound LTL shipments to clear by mid-May. This unlocks PPC scaling on the 6 supply-gated SKUs and is the prerequisite for the May $85.8K forecast.
Listing B0GS5YPRT8 is active, creative is prepared, awaiting FBA receive. Initial PPC budget per the monthly report. May is the first month with actual sales possible.
Black: 81 days pipeline post-restock, 28% margin, defend with PPC restraint. Bronze: posted -1.5% April margin from PPC overspend on a stock-constrained listing; reset paid-spend posture in May to recover margin.
Once May FBA receives complete, lift daily PPC budget on Solar Torch, Lanterns, FFSSL1, FFPST2B portfolios. Trigger by SKU on receive confirmation, not on calendar.
The current Metal Solar Lantern (FFMDL1) was discontinued a couple of months back and is in clean sellthrough at strong April economics ($1,821 NP, 23.6% margin on 244 units). A replacement SKU is pending stock arrival. June work: confirm the inbound, prep listing assets, and plan the merchandising handoff so the category position transitions without a revenue gap.
FFMLB1, FFBT1B, FFSSL1, FFBT1, FSST4 all sold below plan in April. If May/June actuals continue to underperform plan with FBA cover restored, the issue is demand-side and the Proforma's expected-units curves need recalibrating.
Trailing 6-month median variance is -7% with one structural outlier. After May/June actuals land, refit the expected-units curves per SKU. The current ±20% forecast band is wider than ArchWorks should be planning around long-term. Margin curves also need a 5 to 8 point upward revision.
First full month at FBA expected in June. July is the first month with two full months of actuals to test against the Proforma's 300-units-per-month assumption.
Lead time with buffer is 120 to 150 days. Reorder decisions for SKUs that will hit reorder threshold in August to September need to land in May to June regardless of current pipeline depth.