Proforma Explorer

FoxFlame Proforma, Live View

A read-only visual rendering of the Amazon Proforma Dashboard. Same data, same numbers, same columns as the source spreadsheet, refreshed monthly. Use the View toggle above to focus on Recent activity, Forecast only, or the full 16 months.

Source: Amazon Proforma · Proforma Dashboard tab Last refreshed from sheet: May 05, 2026 Months covered: Oct 2025 to Jan 2027 (7 actual + 9 forecast)

Account-Level Performance

Top-of-Proforma rollup. Forecast columns (May 2026 onward) shown with a soft blue background.

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Total Sales	$53,012	$46,845	$41,325	$16,792	$16,111	$24,539	$42,495	$66,973	0	0	0	0	0	0	0	0
Expected Total Sales	$54,463	$47,986	$51,179	$52,310	$20,655	$18,420	$45,830	$86,268	$90,125	$94,439	$98,753	$103,067	$108,264	$114,144	$120,113	$126,299
Total Sales Difference	▼ 2.66%	▼ 2.38%	▼ 19.25%	▼ 67.90%	▼ 22.00%	▲ 33.22%	▼ 7.28%	▼ 22.37%	–	–	–	–	–	–	–	–
Total CoGS	$18,032	$16,984	$14,869	$6,383	$6,432	$9,196	$14,914	$21,055	$30,914	$32,398	$33,882	$35,367	$37,146	$39,154	$41,189	$43,298
Total Ad Cost	–	–	-$5,837	-$2,094	-$1,418	-$2,894	-$4,171	-$7,743	0	0	0	0	0	0	0	0
Expected Net Profit	$-3,865	$-1,266	$2,644	$2,497	$1,618	$1,851	$1,099	$1,870	$3,525	$3,890	$9,690	$11,578	$12,325	$13,697	$14,414	$15,156
Actual Net Profit	$-2,317	$-42	$4,088	$1,365	$2,289	$3,559	$6,917	$13,270	0	0	0	0	0	0	0	0
Expected Net Margin	-7.10%	-2.64%	5.17%	4.77%	7.84%	10.05%	2.40%	2.17%	3.91%	4.12%	9.81%	11.23%	11.38%	12.00%	12.00%	12.00%
Actual Net Margin	-4.37%	-0.09%	9.89%	8.13%	14.21%	14.50%	16.28%	19.81%	–	–	–	–	–	–	–	–
Net Margin Difference	▲ 38.40%	▲ 96.64%	▲ 91.48%	▲ 70.23%	▲ 81.32%	▲ 44.32%	▲ 578.86%	▲ 814.28%	–	–	–	–	–	–	–	–
Expected Amazon Payout	$15,240	$16,524	$18,348	$7,573	$8,680	$12,461	$21,359	$34,879	$34,438	$36,288	$43,572	$46,945	$49,471	$52,851	$55,603	$58,454

Forecast columns

Days of stock under 30

Days of stock 30 to 60

Days of stock 60 to 180

Days of stock over 180

Per-SKU Forecast and Inventory

12 SKUs in Proforma sequence. Click the SKU code to jump to that section. Click "View on Amazon" to open the listing.

Jump to SKU

FFMST1 FFMDL1 FFBT1 FFBT1B FFMLB1 FFSSL1 FFPFL1 FFSHL1 FSST4 FFPST2B FSST3 FFCLB1

FFMST1 · ASIN B0D4MQY6MT

Solar Torch (Metal)

May Units

700

May Net Profit

$6,494

May Margin

28.14%

Days of Stock

462

Lead time 150 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	533	467	282	152	0	286	374	700	0	0	0	0	0	0	0	0
Expected Core Units Sold	500	450	300	300	150	160	350	600	630	660	690	720	760	800	840	880
Core Units Sold Difference	▲ 6.60%	▲ 3.78%	▼ 6.00%	▼ 49.33%	▲ 12.00%	▲ 78.75%	▲ 6.86%	▲ 16.67%	–	–	–	–	–	–	–	–
Average Price Core Unit	$35	$33	$33	$32	$33	$32	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33
CoGS per Core Unit	$14	$14	$14	$14	$14	$14	$14	$12	$14	$14	$14	$14	$14	$14	$14	$14
Total CoGS	$7,328	$6,471	$3,899	$2,187	$2,367	$3,945	$5,222	$8,471	$8,797	$9,216	$9,635	$10,054	$10,612	$11,171	$11,729	$12,288
Total Ad Cost	–	–	-$1,602	-$444	-$236	-$473	-$240	-$596	0	0	0	0	0	0	0	0
Expected Net Profit	$882	$1,332	$1,001	$974	$494	$763	$918	$1,583	$1,653	$1,732	$2,716	$2,834	$2,992	$3,149	$3,307	$3,464
Actual Net Profit	$2,186	$750	$288	$522	$1,092	$1,517	$1,132	$6,494	0	0	0	0	0	0	0	0
Expected Net Margin	5.00%	9.00%	10.00%	10.00%	10.00%	15.00%	8.00%	8.00%	8.00%	8.00%	12.00%	12.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	11.62%	4.89%	3.06%	10.57%	19.74%	16.69%	9.22%	28.14%	–	–	–	–	–	–	–	–
Net Margin Difference	▲ 132.36%	▼ 45.72%	▼ 69.43%	▲ 5.72%	▲ 97.40%	▲ 11.28%	▲ 15.31%	▲ 251.73%	–	–	–	–	–	–	–	–
Expected Amazon Payout	$9,286	$7,024	$3,850	$2,709	$3,403	$5,355	$6,354	$14,734	$10,450	$10,948	$12,351	$12,888	$13,604	$14,320	$15,036	$15,752
Core Units Available	1,140	2,202	1,055	1,055	892	742	9,582	9,232	8,632	8,002	7,342	6,652	5,932	5,172	4,372	3,532
Core Units Forecast	1,140	1,752	1,072	1,072	742	9,582	9,232	8,632	8,002	7,342	6,652	5,932	5,172	4,372	3,532	7,052
Days of Stock Forecast	68	147	106	106	178	139	821	462	411	364	319	277	234	194	156	120
New Supply	0	0	0	0	0	9,000	0	0	0	0	0	0	0	0	0	4,400
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFMDL1 · ASIN B0D4NJG2YM

Solar Dock Lantern

May Units

287

May Net Profit

$2,366

May Margin

25.89%

Days of Stock

632

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	272	221	120	69	49	161	244	287	0	0	0	0	0	0	0	0
Expected Core Units Sold	260	300	320	340	100	50	250	320	340	360	380	400	420	440	460	480
Core Units Sold Difference	▲ 4.62%	▼ 26.33%	▼ 62.50%	▼ 79.71%	▼ 51.00%	▲ 222.00%	▼ 2.40%	▼ 10.31%	–	–	–	–	–	–	–	–
Average Price Core Unit	$32	$31	$31	$32	$33	$31	$32	$32	$32	$32	$32	$32	$32	$32	$32	$32
CoGS per Core Unit	$12	$13	$13	$12	$12	$12	$12	$10	$12	$12	$12	$12	$12	$12	$12	$12
Total CoGS	$3,267	$2,784	$1,528	$846	$566	$1,949	$2,900	$2,936	$4,041	$4,278	$4,516	$4,754	$4,991	$5,229	$5,467	$5,704
Total Ad Cost	–	–	-$446	-$156	-$174	-$345	-$414	-$506	0	0	0	0	0	0	0	0
Expected Net Profit	$413	$648	$-1,480	$-1,607	$228	0	$475	$611	$646	$684	$1,445	$1,521	$1,597	$1,673	$1,749	$1,825
Actual Net Profit	$797	$65	$-317	$195	$-70	$1,134	$1,821	$2,366	0	0	0	0	0	0	0	0
Expected Net Margin	5.00%	7.00%	-15.00%	-15.00%	7.00%	–	6.00%	6.00%	6.00%	6.00%	12.00%	12.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	9.22%	0.96%	-8.56%	8.97%	-4.41%	22.47%	23.55%	25.89%	–	–	–	–	–	–	–	–
Net Margin Difference	▲ 84.31%	▼ 86.31%	▲ 42.90%	▲ 159.77%	▼ 162.96%	–	▲ 292.50%	▲ 331.54%	–	–	–	–	–	–	–	–
Expected Amazon Payout	$4,023	$2,745	$1,156	$1,030	$485	$3,059	$4,711	$5,214	$4,687	$4,963	$5,961	$6,275	$6,588	$6,902	$7,216	$7,529
Core Units Available	1,299	2,208	2,482	2,181	2,145	2,045	6,995	6,745	6,425	6,085	5,725	5,345	4,945	4,525	4,085	3,625
Core Units Forecast	1,039	1,908	2,487	2,487	2,045	6,995	6,745	6,425	6,085	5,725	5,345	4,945	4,525	4,085	3,625	3,145
Days of Stock Forecast	150	221	233	192	644	1,227	839	632	567	507	452	401	353	309	266	227
New Supply	0	0	0	0	0	5,000	0	0	0	0	0	0	0	0	0	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFBT1 · ASIN B0FC88SR1Z

Bluetooth Flame Speaker, Black

May Units

129

May Net Profit

$1,245

May Margin

29.30%

Days of Stock

260

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	40	77	228	21	33	50	75	129	0	0	0	0	0	0	0	0
Expected Core Units Sold	50	80	150	150	40	50	100	250	260	270	280	290	300	320	340	360
Core Units Sold Difference	▼ 20.00%	▼ 3.75%	▲ 52.00%	▼ 86.00%	▼ 17.50%	-	▼ 25.00%	▼ 48.40%	–	–	–	–	–	–	–	–
Average Price Core Unit	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33	$33
CoGS per Core Unit	$11	$11	$11	$14	$26	$11	$11	$9	$11	$11	$11	$11	$11	$11	$11	$11
Total CoGS	$445	$857	$2,538	$301	$857	$556	$813	$1,155	$2,818	$2,927	$3,035	$3,143	$3,252	$3,469	$3,685	$3,902
Total Ad Cost	–	–	-$520	-$60	-$60	-$127	-$137	-$167	0	0	0	0	0	0	0	0
Expected Net Profit	$-495	$-526	$742	$740	0	$33	0	$0	$171	$178	$738	$1,147	$1,186	$1,265	$1,344	$1,423
Actual Net Profit	$-402	$39	$1,795	$-161	$-81	$502	$698	$1,245	0	0	0	0	0	0	0	0
Expected Net Margin	-30.00%	-20.00%	15.00%	15.00%	–	2.00%	–	0.00%	2.00%	2.00%	8.00%	12.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	-30.50%	1.53%	23.89%	-23.31%	-7.47%	30.46%	28.26%	29.30%	–	–	–	–	–	–	–	–
Net Margin Difference	▼ 1.66%	▲ 107.64%	▲ 59.28%	▼ 255.37%	–	▲ 1422.99%	–	-	–	–	–	–	–	–	–	–
Expected Amazon Payout	$32	$885	$4,277	$128	$787	$1,058	$1,489	$2,353	$2,990	$3,105	$3,773	$4,290	$4,438	$4,734	$5,030	$5,325
Core Units Available	308	742	126	391	360	320	270	2,170	1,920	1,660	1,390	1,110	2,033	1,733	1,413	1,073
Core Units Forecast	308	742	284	284	320	270	2,170	1,920	1,660	1,390	1,110	2,033	1,733	1,413	1,073	2,153
Days of Stock Forecast	185	278	25	78	270	192	81	260	222	184	149	115	203	162	125	89
New Supply	0	0	0	0	0	0	2,000	0	0	0	0	1,213	0	0	0	1,440
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFBT1B · ASIN B0FC7NG9LG

Bluetooth Flame Speaker, Bronze

May Units

126

May Net Profit

$553

May Margin

12.24%

Days of Stock

223

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	47	85	228	33	37	41	57	126	0	0	0	0	0	0	0	0
Expected Core Units Sold	50	80	150	150	40	50	100	250	260	270	280	290	300	320	340	360
Core Units Sold Difference	▼ 6.00%	▲ 6.25%	▲ 52.00%	▼ 78.00%	▼ 7.50%	▼ 18.00%	▼ 43.00%	▼ 49.60%	–	–	–	–	–	–	–	–
Average Price Core Unit	$36	$36	$36	$36	$35	$36	$35	$36	$35	$35	$35	$35	$35	$35	$35	$35
CoGS per Core Unit	$12	$12	$12	$13	$13	$12	$12	$11	$12	$12	$12	$12	$12	$12	$12	$12
Total CoGS	$578	$1,046	$2,804	$418	$467	$504	$684	$1,380	$3,118	$3,238	$3,358	$3,478	$3,598	$3,837	$4,077	$4,317
Total Ad Cost	–	–	-$1,480	-$379	-$328	-$596	-$727	-$1,136	0	0	0	0	0	0	0	0
Expected Net Profit	$-540	$-575	$538	$540	0	$89	0	$0	$184	$191	$791	$1,229	$1,272	$1,357	$1,441	$1,526
Actual Net Profit	$-604	$-634	$1,290	$-98	$111	$-102	$-31	$553	0	0	0	0	0	0	0	0
Expected Net Margin	-30.00%	-20.00%	10.00%	10.00%	–	5.00%	–	0.00%	2.00%	2.00%	8.00%	12.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	-35.74%	-20.77%	15.77%	-8.24%	8.60%	-6.98%	-1.54%	12.24%	–	–	–	–	–	–	–	–
Net Margin Difference	▼ 19.12%	▼ 3.83%	▲ 57.68%	▼ 182.41%	–	▼ 239.56%	–	#DIV/0!	–	–	–	–	–	–	–	–
Expected Amazon Payout	$-26	$350	$4,082	$345	$579	$390	$665	$1,911	$3,302	$3,429	$4,149	$4,707	$4,869	$5,194	$5,519	$5,843
Core Units Available	16	382	95	77	45	5	-45	1,855	1,605	1,345	1,075	1,955	1,665	1,365	1,045	2,105
Core Units Forecast	16	302	114	114	5	-45	1,855	1,605	1,345	1,075	1,955	1,665	1,365	1,045	2,105	1,745
Days of Stock Forecast	10	302	19	15	34	3	-14	223	185	149	115	202	167	128	92	175
New Supply	0	0	0	0	0	0	2,000	0	0	0	1,160	0	0	0	1,400	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFMLB1 · ASIN B0FC8B47CH

Medium Flame Bulb

May Units

412

May Net Profit

$640

May Margin

16.65%

Days of Stock

206

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	266	469	227	127	62	12	73	412	0	0	0	0	0	0	0	0
Expected Core Units Sold	200	450	150	150	130	80	150	530	560	590	620	650	680	710	750	790
Core Units Sold Difference	▲ 33.00%	▲ 4.22%	▲ 51.33%	▼ 15.33%	▼ 52.31%	▼ 85.00%	▼ 51.33%	▼ 22.26%	–	–	–	–	–	–	–	–
Average Price Core Unit	$9	$10	$10	$10	$9	$9	$9	$9	$9	$9	$9	$9	$9	$9	$9	$9
CoGS per Core Unit	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3
Total CoGS	$731	$1,290	$627	$361	$171	$41	$200	$1,107	$1,533	$1,615	$1,697	$1,779	$1,861	$1,944	$2,053	$2,163
Total Ad Cost	–	–	0	0	0	0	0	-$423	0	0	0	0	0	0	0	0
Expected Net Profit	$-184	$-429	$57	$57	$184	$152	0	$0	$253	$266	$559	$586	$614	$769	$812	$855
Actual Net Profit	$166	$-473	$556	$218	$159	$23	$218	$640	0	0	0	0	0	0	0	0
Expected Net Margin	-10.00%	-10.00%	4.00%	4.00%	15.00%	20.00%	–	0.00%	5.00%	5.00%	10.00%	10.00%	10.00%	12.00%	12.00%	12.00%
Actual Net Margin	6.80%	-10.57%	25.71%	18.04%	27.06%	19.84%	33.08%	16.65%	–	–	–	–	–	–	–	–
Net Margin Difference	▲ 167.97%	▼ 5.68%	▲ 542.66%	▲ 351.02%	▲ 80.41%	▼ 0.78%	–	-	–	–	–	–	–	–	–	–
Expected Amazon Payout	$897	$713	$1,164	$535	$337	$64	$418	$1,707	$1,786	$1,881	$2,257	$2,366	$2,475	$2,712	$2,865	$3,018
Core Units Available	255	930	177	177	3	-127	3,793	3,643	3,113	2,553	1,963	3,943	3,293	2,613	4,903	4,153
Core Units Forecast	255	492	177	177	-127	3,793	3,643	3,113	2,553	1,963	3,943	3,293	2,613	4,903	4,153	3,363
Days of Stock Forecast	38	62	35	35	1	-48	759	206	167	130	95	182	145	110	196	158
New Supply	0	0	0	0	0	4,000	0	0	0	0	2,600	0	0	3,000	0	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFSSL1 · ASIN B0FC8TFYPJ

Solar Flame String Light (10 lights)

May Units

May Net Profit

$184

May Margin

6.34%

Days of Stock

415

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	86	117	44	20	31	57	106	83	0	0	0	0	0	0	0	0
Expected Core Units Sold	100	160	200	200	40	50	150	260	270	280	290	300	320	340	360	380
Core Units Sold Difference	▼ 14.00%	▼ 26.88%	▼ 78.00%	▼ 90.00%	▼ 22.50%	▲ 14.00%	▼ 29.33%	▼ 68.08%	–	–	–	–	–	–	–	–
Average Price Core Unit	$35	$35	$35	$35	$34	$35	$35	$35	$35	$35	$35	$35	$35	$35	$35	$35
CoGS per Core Unit	$10	$10	$10	$11	$10	$10	$10	$7	$10	$10	$10	$10	$10	$10	$10	$10
Total CoGS	$862	$1,172	$461	$220	$321	$571	$1,049	$619	$2,672	$2,771	$2,870	$2,969	$3,166	$3,364	$3,562	$3,760
Total Ad Cost	–	–	-$322	-$177	-$259	-$624	-$575	-$737	0	0	0	0	0	0	0	0
Expected Net Profit	$-1,050	$-1,110	$280	$280	0	0	$-262	-$455	$-472	$-490	$811	$1,259	$1,343	$1,427	$1,511	$1,595
Actual Net Profit	$-565	$-515	$-8	$-34	$-72	$46	$564	$184	0	0	0	0	0	0	0	0
Expected Net Margin	-30.00%	-20.00%	4.00%	4.00%	–	–	-5.00%	-5.00%	-5.00%	-5.00%	8.00%	12.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	-18.77%	-12.70%	-0.52%	-4.91%	-6.76%	2.29%	15.20%	6.34%	–	–	–	–	–	–	–	–
Net Margin Difference	▲ 37.44%	▲ 36.50%	▼ 112.97%	▼ 222.86%	–	–	▲ 404.05%	▲ 226.71%	–	–	–	–	–	–	–	–
Expected Amazon Payout	$287	$587	$473	$156	$259	$607	$1,592	$766	$2,200	$2,281	$3,681	$4,228	$4,509	$4,791	$5,073	$5,355
Core Units Available	636	796	535	332	337	297	3,747	3,597	3,337	3,067	2,787	2,497	2,197	1,877	1,537	1,177
Core Units Forecast	636	636	461	461	297	3,747	3,597	3,337	3,067	2,787	2,497	2,197	1,877	1,537	1,177	2,317
Days of Stock Forecast	191	149	80	50	253	178	749	415	371	329	288	250	206	166	128	93
New Supply	0	0	0	0	0	3,500	0	0	0	0	0	0	0	0	0	1,520
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFPFL1 · ASIN B0FC8TKJ58

Modern Flame Lantern

May Units

289

May Net Profit

-$22

May Margin

-0.37%

Days of Stock

356

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	231	124	77	82	40	76	146	289	0	0	0	0	0	0	0	0
Expected Core Units Sold	250	150	200	200	100	80	150	260	270	280	290	300	320	340	360	380
Core Units Sold Difference	▼ 7.60%	▼ 17.33%	▼ 61.50%	▼ 59.00%	▼ 60.00%	▼ 5.00%	▼ 2.67%	▲ 11.15%	–	–	–	–	–	–	–	–
Average Price Core Unit	$21	$21	$21	$21	$20	$20	$20	$20	$20	$20	$20	$20	$20	$20	$20	$20
CoGS per Core Unit	$6	$6	$6	$6	$6	$6	$6	$5	$6	$6	$6	$6	$6	$6	$6	$6
Total CoGS	$1,304	$696	$438	$461	$224	$438	$823	$1,485	$1,522	$1,578	$1,635	$1,691	$1,804	$1,917	$2,029	$2,142
Total Ad Cost	–	–	-$653	-$465	-$123	-$257	-$742	-$2,006	0	0	0	0	0	0	0	0
Expected Net Profit	$-1,594	$-619	$827	$834	$80	$128	$-307	-$532	0	0	$475	$737	$787	$836	$885	$934
Actual Net Profit	$-2,596	$-456	$-331	$12	$71	$255	$265	-$22	0	0	0	0	0	0	0	0
Expected Net Margin	-30.00%	-20.00%	20.00%	20.00%	4.00%	8.00%	-10.00%	-10.00%	–	–	8.00%	12.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	-52.87%	-17.82%	-20.82%	0.70%	8.98%	16.80%	8.86%	-0.37%	–	–	–	–	–	–	–	–
Net Margin Difference	▼ 76.23%	▲ 10.92%	▼ 204.09%	▼ 96.52%	▲ 124.56%	▲ 109.99%	▲ 188.65%	▲ 96.32%	–	–	–	–	–	–	–	–
Expected Amazon Payout	$-1,331	$229	$90	$445	$302	$693	$1,032	$1,392	$1,522	$1,578	$2,110	$2,429	$2,591	$2,752	$2,914	$3,076
Core Units Available	279	702	509	455	415	315	3,235	3,085	2,825	2,555	2,275	1,985	1,685	1,365	2,465	2,105
Core Units Forecast	279	552	475	475	315	3,235	3,085	2,825	2,555	2,275	1,985	1,685	1,365	2,465	2,105	1,725
Days of Stock Forecast	33	140	76	68	125	118	647	356	314	274	235	199	158	120	205	166
New Supply	0	0	0	0	0	3,000	0	0	0	0	0	0	0	1,440	0	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFSHL1 · ASIN B0FC8QT5FB

Schoolhouse Lantern

May Units

151

May Net Profit

$62

May Margin

2.11%

Days of Stock

323

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	253	160	108	80	66	72	197	151	0	0	0	0	0	0	0	0
Expected Core Units Sold	350	135	150	150	100	70	150	320	340	360	380	400	420	440	460	480
Core Units Sold Difference	▼ 27.71%	▲ 18.52%	▼ 28.00%	▼ 46.67%	▼ 34.00%	▲ 2.86%	▲ 31.33%	▼ 52.81%	–	–	–	–	–	–	–	–
Average Price Core Unit	$21	$20	$21	$20	$20	$20	$19	$20	$19	$19	$19	$19	$19	$19	$19	$19
CoGS per Core Unit	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5	$5
Total CoGS	$1,286	$811	$553	$416	$335	$365	$987	$700	$1,704	$1,804	$1,904	$2,004	$2,105	$2,205	$2,305	$2,405
Total Ad Cost	–	–	-$306	-$199	-$94	-$288	-$523	-$870	0	0	0	0	0	0	0	0
Expected Net Profit	$-741	$-134	$619	$613	$300	$280	$57	$125	$324	$343	$723	$761	$959	$1,005	$1,050	$1,096
Actual Net Profit	$-1,612	$-6	$496	$375	$374	$124	$820	$62	0	0	0	0	0	0	0	0
Expected Net Margin	-10.00%	-5.00%	20.00%	20.00%	15.00%	20.00%	2.00%	2.00%	5.00%	5.00%	10.00%	10.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	-30.09%	-0.19%	22.27%	22.95%	28.35%	8.64%	21.86%	2.11%	–	–	–	–	–	–	–	–
Net Margin Difference	▼ 200.95%	▲ 96.12%	▲ 11.34%	▲ 14.74%	▲ 89.00%	▼ 56.79%	▲ 993.24%	▲ 5.39%	–	–	–	–	–	–	–	–
Expected Amazon Payout	$-377	$734	$1,045	$771	$719	$459	$1,787	$721	$2,027	$2,146	$2,627	$2,766	$3,064	$3,210	$3,355	$3,501
Core Units Available	264	639	323	329	261	161	3,591	3,441	3,121	2,781	2,421	2,041	1,641	2,981	2,541	2,081
Core Units Forecast	264	504	226	226	161	3,591	3,441	3,121	2,781	2,421	2,041	1,641	2,981	2,541	2,081	1,601
Days of Stock Forecast	23	142	65	66	78	69	718	323	275	232	191	153	117	203	166	130
New Supply	0	0	0	0	0	3,500	0	0	0	0	0	0	1,760	0	0	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FSST4 · ASIN B0FC7H65MX

Classic Solar Path Torch

Apr Units

204

Apr Net Profit

$620

Apr Margin

29.93%

Days of Stock

375

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	18	54	168	90	92	176	204	0	0	0	0	0	0	0	0	0
Expected Core Units Sold	30	45	100	100	100	90	250	300	320	340	360	380	400	420	440	460
Core Units Sold Difference	▼ 40.00%	▲ 20.00%	▲ 68.00%	▼ 10.00%	▼ 8.00%	▲ 95.56%	▼ 18.40%	–	–	–	–	–	–	–	–	–
Average Price Core Unit	$13	$10	$9	$10	$9	$9	$10	$10	$10	$10	$10	$10	$10	$10	$10	$10
CoGS per Core Unit	$3	$4	$3	$4	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3	$3
Total CoGS	$57	$202	$547	$330	$299	$589	$647	$951	$1,015	$1,078	$1,142	$1,205	$1,269	$1,332	$1,395	$1,459
Total Ad Cost	–	–	-$19	-$5	-$8	-$33	-$53	0	0	0	0	0	0	0	0	0
Expected Net Profit	$20	$32	$54	$58	$107	$119	$152	$183	$260	$276	$439	$463	$487	$512	$536	$561
Actual Net Profit	$-52	$32	$295	$141	$209	$208	$620	0	0	0	0	0	0	0	0	0
Expected Net Margin	5.00%	7.00%	6.00%	6.00%	12.00%	15.00%	6.00%	6.00%	8.00%	8.00%	12.00%	12.00%	12.00%	12.00%	12.00%	12.00%
Actual Net Margin	-21.55%	5.97%	19.45%	16.19%	25.52%	13.44%	29.93%	–	–	–	–	–	–	–	–	–
Net Margin Difference	▼ 530.94%	▼ 14.76%	▲ 224.18%	▲ 169.88%	▲ 112.64%	▼ 10.39%	▲ 398.76%	–	–	–	–	–	–	–	–	–
Expected Amazon Payout	$-1	$228	$824	$446	$490	$755	$1,303	$1,134	$1,275	$1,355	$1,580	$1,668	$1,756	$1,844	$1,932	$2,019
Core Units Available	25	844	486	340	312	212	3,122	2,872	2,572	2,252	1,912	1,552	1,172	2,452	2,032	1,592
Core Units Forecast	25	799	494	494	212	3,122	2,872	2,572	2,252	1,912	1,552	1,172	2,452	2,032	1,592	2,972
Days of Stock Forecast	25	563	146	102	94	71	375	287	241	199	159	123	88	175	139	104
New Supply	0	0	0	0	0	3,000	0	0	0	0	0	0	1,680	0	0	1,840
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFPST2B · ASIN B0FC8CHYHQ

Solar Rustic Torch (Plastic Poles)

May Units

215

May Net Profit

$377

May Margin

7.97%

Days of Stock

303

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	250	280	166	76	92	9	163	215	0	0	0	0	0	0	0	0
Expected Core Units Sold	260	200	210	220	100	80	150	370	390	410	430	450	470	490	510	540
Core Units Sold Difference	▼ 3.85%	▲ 40.00%	▼ 20.95%	▼ 65.45%	▼ 8.00%	▼ 88.75%	▲ 8.67%	▼ 41.89%	–	–	–	–	–	–	–	–
Average Price Core Unit	$22	$20	$19	$20	$19	$21	$22	$22	$22	$22	$22	$22	$22	$22	$22	$22
CoGS per Core Unit	$8	$8	$8	$10	$8	$14	$7	$8	$7	$7	$7	$7	$7	$7	$7	$7
Total CoGS	$1,875	$2,132	$1,373	$796	$767	$126	$1,210	$1,643	$2,896	$3,045	$3,193	$3,342	$3,490	$3,639	$3,787	$4,010
Total Ad Cost	–	–	-$372	-$175	-$104	-$29	-$553	-$985	0	0	0	0	0	0	0	0
Expected Net Profit	$-1,120	$-394	$4	$4	$191	$253	$130	$488	$506	$709	$744	$779	$813	$1,272	$1,324	$1,401
Actual Net Profit	$-296	$686	$60	$176	$445	$-174	$629	$377	0	0	0	0	0	0	0	0
Expected Net Margin	-20.00%	-10.00%	0.10%	0.10%	10.00%	15.00%	4.00%	6.00%	6.00%	8.00%	8.00%	8.00%	8.00%	12.00%	12.00%	12.00%
Actual Net Margin	-5.50%	12.44%	1.91%	11.60%	25.30%	-91.77%	17.83%	7.97%	–	–	–	–	–	–	–	–
Net Margin Difference	▲ 72.52%	▲ 224.44%	▲ 1813.02%	▲ 11500.55%	▲ 153.04%	▼ 711.78%	▲ 345.75%	▲ 32.88%	–	–	–	–	–	–	–	–
Expected Amazon Payout	$1,534	$2,706	$1,323	$943	$1,212	$-108	$1,839	$1,953	$3,402	$3,754	$3,937	$4,120	$4,303	$4,910	$5,111	$5,411
Core Units Available	57	468	149	161	61	-39	3,881	3,731	3,361	2,971	2,561	2,131	1,681	3,171	2,681	2,171
Core Units Forecast	57	268	153	153	-39	3,881	3,731	3,361	2,971	2,561	2,131	1,681	3,171	2,681	2,171	1,631
Days of Stock Forecast	7	70	21	22	18	-15	776	303	259	217	179	142	107	194	158	121
New Supply	0	0	0	0	0	4,000	0	0	0	0	0	0	1,960	0	0	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FSST3 · ASIN B0F54SL3SW

Elegant Solar Path Torch

Apr Units

152

Apr Net Profit

$182

Apr Margin

13.93%

Days of Stock

1,016

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	346	224	38	16	22	42	152	0	0	0	0	0	0	0	0	0
Expected Core Units Sold	340	160	50	50	30	30	150	300	320	340	360	380	400	420	440	460
Core Units Sold Difference	▲ 1.76%	▲ 40.00%	▼ 24.00%	▼ 68.00%	▼ 26.67%	▲ 40.00%	▲ 1.33%	–	–	–	–	–	–	–	–	–
Average Price Core Unit	$8	$8	$8	$10	$11	$11	$9	$9	$9	$9	$9	$9	$9	$9	$9	$9
CoGS per Core Unit	$3	$3	$3	$3	$3	$3	$2	$2	$2	$2	$2	$2	$2	$2	$2	$2
Total CoGS	$877	$567	$102	$47	$58	$111	$379	$749	$799	$849	$898	$948	$998	$1,048	$1,098	$1,148
Total Ad Cost	–	–	-$117	-$33	-$31	-$122	-$206	0	0	0	0	0	0	0	0	0
Expected Net Profit	$3	$-65	$2	$3	$34	$34	$-65	$-129	0	0	$248	$262	$275	$434	$454	$475
Actual Net Profit	$56	$-164	$-37	$19	$50	$26	$182	0	0	0	0	0	0	0	0	0
Expected Net Margin	0.10%	-5.00%	0.50%	0.50%	10.00%	10.00%	-5.00%	-5.00%	–	–	8.00%	8.00%	8.00%	12.00%	12.00%	12.00%
Actual Net Margin	1.97%	-9.04%	-11.47%	11.52%	19.71%	5.39%	13.93%	–	–	–	–	–	–	–	–	–
Net Margin Difference	▲ 1865.74%	▼ 80.73%	▼ 2394.43%	▲ 2203.96%	▲ 97.12%	▼ 46.06%	▲ 378.62%	–	–	–	–	–	–	–	–	–
Expected Amazon Payout	$918	$322	$65	$65	$108	$137	$526	$620	$799	$849	$1,146	$1,210	$1,274	$1,482	$1,553	$1,623
Core Units Available	47	193	180	98	142	112	5,082	4,932	4,632	4,312	3,972	3,612	3,232	2,832	2,412	1,972
Core Units Forecast	47	33	180	180	112	5,082	4,932	4,632	4,312	3,972	3,612	3,232	2,832	2,412	1,972	1,512
Days of Stock Forecast	4	36	108	59	142	112	1,016	493	434	380	331	285	242	202	164	129
New Supply	0	0	0	0	0	5,000	0	0	0	0	0	0	0	0	0	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–

FFCLB1 · ASIN B0GS5YPRT8

E12 LED Bulbs

May Units

184

May Net Profit

$290

May Margin

24.89%

Days of Stock

570

Lead time 120 days

View on Amazon ↗

Metric	Oct’25	Nov’25	Dec’25	Jan’26	Feb’26	Mar’26	Apr’26	May’26	Jun’26	Jul’26	Aug’26	Sep’26	Oct’26	Nov’26	Dec’26	Jan’27
Actual Core Units Sold	–	–	–	–	–	–	0	184	0	0	0	0	0	0	0	0
Expected Core Units Sold	–	–	–	–	–	–	300	300	320	340	360	380	400	420	440	460
Core Units Sold Difference	–	–	–	–	–	–	–	▼ 38.67%	–	–	–	–	–	–	–	–
Average Price Core Unit	–	–	–	–	–	–	–	$6	–	–	–	–	–	–	–	–
CoGS per Core Unit	–	–	–	–	–	–	–	$2	–	–	–	–	–	–	–	–
Total CoGS	–	–	–	–	–	–	0	$434	0	0	0	0	0	0	0	0
Total Ad Cost	–	–	–	–	–	–	0	$0	0	0	0	0	0	0	0	0
Expected Net Profit	–	–	–	–	–	–	0	-$95	0	0	0	0	0	0	0	0
Actual Net Profit	–	–	–	–	–	–	$-129	$290	0	0	0	0	0	0	0	0
Expected Net Margin	–	–	–	–	–	–	-5.00%	-5.00%	–	–	8.00%	8.00%	8.00%	12.00%	12.00%	12.00%
Actual Net Margin	–	–	–	–	–	–	–	24.89%	–	–	–	–	–	–	–	–
Net Margin Difference	–	–	–	–	–	–	–	▲ 597.77%	–	–	–	–	–	–	–	–
Expected Amazon Payout	–	–	–	–	–	–	$-129	$686	0	0	0	0	0	0	0	0
Core Units Available	–	–	–	–	–	–	6,000	5,700	5,400	5,080	4,740	4,380	4,000	3,600	3,180	2,740
Core Units Forecast	–	–	–	–	–	6,000	5,700	5,400	5,080	4,740	4,380	4,000	3,600	3,180	2,740	2,280
Days of Stock Forecast	–	–	–	–	–	0	600	570	506	448	395	346	300	257	217	179
New Supply	–	–	–	–	–	6,000	0	0	0	0	0	0	0	0	0	0
Comments	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–	–