Incorrect password
What-if unit economics — every figure in JOD, editable. Nothing here is live data; it's a sandbox.
Gross revenue / mo
Total costs / mo
Net profit / mo
after tax
Net margin
Break-even stores
holding users/store
Where the money comes from
Where the money goes
Users scale proportionally with stores. The line crossing zero is your break-even.
All values JOD. AI/infra/media are USD-billed abroad — the FX & withholding-tax lines approximate that drag. GST (16%) is charged on top of your fees and remitted, so it's cash pass-through, not a P&L cost, and is excluded here. Income tax applies only when pre-tax profit is positive. Defaults are illustrative — override every field. Saved to this browser only.