InsightsPod
FY2017 FY2018 FY2019 Revenue sissi—‘—sSsSSSSSS—CisiSSS gag sté—“‘“‘;é‘C‘COC*#*#*#*;*;*;*;*;*‘*SS8OCOOO”=©=~=~=~:::__ $4,600,000 Direct Costs Gross Margin $400,000 $850,000 $1,600,000 Gross Margin % 100% 100% 100% Operating Expenses Salary $263,200 $284,720 $548,056 Employee Related Expenses $48,000 Office Space / Utilities $29,333 $32,000 $32,000 Insurance $500 $500 $500 Accounting and Legal Expenses $5,000 $5,000 $5,000 Servers $7,200 $14,400 $14,400 Trade Shows and Exhibitions $11,250 $15,000 $15,000 PR / Marketing Agency $176,000 $192,000 $192,000 Twitter Data acquisition $55,000 $60,000 $60,000 Total Operating Expenses $547,483 $603,620 $914,956 Operating Income ($147,483) $246,380 $685,044 Interest Incurred Depreciation and Amortization Income Taxes so $19,779 $137,009 Total Expenses $547,483 $623,399 $1,051,965 Net Profit ($147,483) $226,601 $548,035 Net Profit / Sales (37%) 27% 34%
| Page 22 |
CONFIDENTIAL - DO NOT DISSEMINATE. This business plan contains confidential, trade-secret information and is shared only with the understanding that you will not share its contents or ideas with third parties without the express written consent of the plan author.
HOUSE_OVERSIGHT_028839