Prodwave
FreshBox — Organic Food Delivery
Sign in
Read only

Dashboard

Demo

About

Subscription-based organic meal kit delivery with farm-to-table ingredients and personalized nutrition plans. Revenue from meal kit subscriptions and add-on products. Major variable costs: food/packaging COGS and delivery logistics.

36-month forecast: ~9.2K subscribers, $1.15M net income, LTV/CAC 13.8x. High retention driven by repeat ordering and subscription model.

Unit Economics

CAC
52 $
Weighted average Customer Acquisition Cost = total channel spend / total customers acquired
CPA
52 $
Cost per Client Acquisition
ARPU
121 $/mo.
Average Revenue Per User
ARPPU
121 $/mo.
Revenue per paying user (= ARPU, no free tier)
LTV
356 $
Customer Lifetime Value
LTV : CAC
6.9 x
Healthy ratio (≥3)
CAC Payback
0.7 mo.
Months to recover customer acquisition cost
Payback Period
Discounted project payback period

Yearly P&L

Year 1
-362K
235 clients
Year 2
-138K
509 clients
Year 3
130K
730 clients

P&L Flows

Revenue: 1,592,228 $Product Sales4 subch., 0Income1,592,228 100%Payroll5 ppl932,079 59%OpEx555,090 35%Channels475,500 30%
Profit: -370,441 $

Sales Table

Year 1
Year 2
Year 3
Metric
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
New Sales
–
–
–
–
–
–
41
134
281
281
287
281
285
301
326
362
341
335
329
329
329
329
329
329
329
329
329
329
329
329
329
329
329
329
329
329
9,177
Base at Start
–
–
–
–
–
–
–
41
175
456
737
1K
1K
2K
2K
2K
3K
3K
3K
4K
4K
4K
5K
5K
5K
6K
6K
6K
7K
7K
7K
8K
8K
8K
9K
9K
8,847
Total Clients
–
–
–
–
–
–
41
175
456
737
1K
1K
2K
2K
2K
3K
3K
3K
4K
4K
4K
5K
5K
5K
6K
6K
6K
7K
7K
7K
8K
8K
8K
9K
9K
9K
9,176
Active at Start
–
–
–
–
–
–
–
16
60
139
178
210
235
260
288
321
360
379
399
416
435
454
472
491
509
527
546
564
582
601
619
638
656
674
693
711
711
Churn
–
–
–
–
–
–
–
10
34
74
82
88
89
92
98
106
117
114
114
113
113
113
113
113
113
113
113
113
113
113
113
113
113
113
113
113
2,939
Active at End
–
–
–
–
–
–
16
60
139
178
210
235
260
288
321
360
379
399
416
435
454
472
491
509
527
546
564
582
601
619
638
656
674
693
711
730
730

Expenses Table

Year 1
Year 2
Year 3
Expense Item
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
Operational Expenses
2K
2K
2K
2K
7K
7K
8K
9K
11K
11K
12K
13K
13K
14K
15K
16K
16K
17K
17K
18K
18K
19K
19K
19K
20K
20K
21K
21K
22K
22K
23K
23K
23K
24K
24K
25K
555,090 $
Acquisition Channels
–
–
–
–
–
–
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
16K
475,500 $
Team Payroll
12K
12K
18K
22K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
27K
932,079 $
Fraud Losses
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
0 $
Total Expenses
14K
14K
20K
25K
34K
34K
51K
52K
53K
54K
55K
56K
56K
57K
58K
59K
59K
60K
60K
61K
61K
61K
62K
62K
63K
63K
64K
64K
65K
65K
65K
66K
66K
67K
67K
68K
1,962,669 $

Income Table

Year 1
Year 2
Year 3
Income Item
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
Tariffs(1,066,128 $)
Product Sales
–
–
–
–
–
–
1K
5K
11K
14K
17K
19K
21K
23K
26K
29K
31K
32K
34K
35K
37K
38K
40K
41K
43K
44K
46K
47K
49K
50K
52K
53K
55K
56K
58K
59K
1,066,128 $
Additional Income(2 · 526,100 $)
Meal Kit Subscriptions
–
–
–
–
–
–
571
2K
5K
6K
7K
8K
9K
10K
11K
13K
13K
14K
15K
15K
16K
17K
17K
18K
18K
19K
20K
20K
21K
22K
22K
23K
24K
24K
25K
26K
460,673 $
Add-on Products
–
–
–
–
–
–
–
–
694
888
1K
1K
1K
1K
2K
2K
2K
2K
2K
2K
2K
2K
2K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
3K
4K
4K
65,427 $
Total Income
–
–
–
–
–
–
2K
7K
17K
21K
25K
28K
31K
35K
39K
44K
46K
48K
50K
53K
55K
57K
59K
62K
64K
66K
68K
70K
73K
75K
77K
79K
82K
84K
86K
88K
1,592,228 $

Income & Expense Trends

  • Balance
  • Cumulative Profit
  • Expenses
  • Income
M1M5M9M13M17M21M25M29M33-599K-299K1K301K584K

Acquisition Channels

  • Google Ads
  • Instagram & Food Bloggers
  • Meta Ads
  • Referral Program
M1M5M9M13M17M21M25M29M33095190285380

Sales Trends

  • Active Clients
  • Churn
  • New Sales
  • Total Clients
M1M5M9M13M17M21M25M29M3303K6K10K

Yearly Forecast

MetricYear 1Year 2Year 3
Sales1,3053,9243,948
Active Clients235509730
Income per Client121 $121 $121 $
Total Income101,067 $578,691 $912,471 $
Total Expenses463,397 $716,534 $782,738 $
Partner Share
Net Income-362,331 $-137,843 $129,733 $

Average Monthly Turnover

MetricYear 1Year 2Year 3
Sales109327329
Active Clients70399628

Income Structure (Year 1)

Meal Kit Subscriptions29,345 $
Add-on Products3,809 $
Product Sales67,913 $
Total101,067 $

Expense Structure (Year 1)

Operational Expenses86,522 $
Acquisition Channels95,100 $
Team Payroll281,775 $
Fraud Losses
Total463,397 $

Results Summary

Total Sales
9K
730 active
Total Income
1.6 M
Total Cost
2.0 M
Net Income
-370K