| Revenue | |
| Gross Revenue | £4,762.07 |
| B2B Revenue | £1,739.85 (36.5%) |
| B2C Revenue | £3,022.22 (63.5%) |
| Cost of Goods | |
| DXPMR800 2-Pack (26 × £38.71) | -£1,006.46 |
| DXPMR800-BCH6 6-Pack FBA (2 × £128.02) | -£256.04 |
| 4-Pack MFN bundle (6 × £77.42) | -£464.52 |
| 8-Pack MFN bundle (1 × £154.84) | -£154.84 |
| Headset 2-Pack MFN (1 unit, £39.99 revenue) | Cost TBC |
| Total COGS (known lines) | -£1,881.86 |
| Amazon Fees | |
| Referral 7% + FBA + DST, net of VAT | -£359.79 |
| Referral £333.34 + FBA £89.94 + DST £8.47, ÷ 1.20 | Note below |
| Marketing | |
| PPC Spend (actual - campaign report 19–25 Sep) | -£788.79 |
| Result | |
| Gross Contribution (pre-VAT) | £1,731.63 |
| VAT on Revenue (20% element) | -£793.68 |
| Net Contribution | £937.95 |
| Net Margin (ex-VAT revenue £3,968) | 23.6% |
| Revenue | |
| Gross Revenue | £6,983.80 |
| B2B Revenue | £2,015.79 (28.9%) |
| B2C Revenue | £4,968.01 (71.1%) |
| Cost of Goods | |
| DXPMR800 2-Pack FBA (21 × £38.71) | -£812.91 |
| DXPMR800-BCH6 6-Pack FBA (6 × £128.02) | -£768.12 |
| 4-Pack MFN bundle (11 × £77.42) | -£851.62 |
| 8-Pack MFN bundle (1 × £154.84) | -£154.84 |
| 12-Pack MFN bundle (1 × £256.04) | -£256.04 |
| Headset single (9 units, £265.91 revenue) | Cost TBC |
| Total COGS (known lines) | -£2,843.53 |
| Amazon Fees | |
| Referral 7% + FBA + DST, net of VAT | -£498.00 |
| Referral £488.87 + FBA £97.02 + DST £11.72, ÷ 1.20 | Note below |
| Marketing | |
| PPC Spend (actual - campaign report 12–18 Sep) | -£525.78 |
| Result | |
| Gross Contribution (pre-VAT) | £3,116.49 |
| VAT on Revenue (20% element) | -£1,163.97 |
| Net Contribution | £1,952.52 |
| Net Margin (ex-VAT revenue £5,820) | 33.5% |
| Month | Revenue | Units | PPC Spend | ACoS | Net Contribution | Net Margin | B2B |
|---|---|---|---|---|---|---|---|
| March 2026 (2 wks) | £499.95 | 5 | - | - | £169.82 | 40.8% | - |
| April 2026 (4 wks) | £2,859.77 | 23 | - | - | £933.01 | 39.1% | - |
| May 2026 (5 wks) | £11,219.62 | 99 | £1,076.61 | 19.8% | £2,109.81 | 22.6% | ~£2,900 est. |
| June 2026 (4 wks) | £19,484.08 | 158 | £1,704.58 | 18.3% | £3,937.82 | 24.3% | £3,526 (18.1%) |
| July 2026 (5 wks) | £21,520.58 | 155 | £1,353 | ~22%† | £5,431.36 | 30.3% | £6,689 (31.1%) |
| August 2026 (4 wks) | £26,505.64 | 164 | £1,840.02 | ~16.0%† | £7,292.23 | 33.0% | £6,924.49 (26.1%) |
| September 2026 (4 wks) | £21,901.78 | 152 | £2,292.89 | 26.3% | £5,463.45 | 29.9% | £5,560.48 (25.4%) |
| Cumulative (28 wks) | £103,991.42 | 756 | ~£8,268 est. | - | £25,337.51 | 29.2% | ~£25,601 est. |
Revenue = gross inc. VAT. Net Contribution and Net Margin calculated on ex-VAT revenue basis (gross ÷ 1.2). †July and August ACoS blended (July: PPC paused W/E 3–10 Jul, partial week W/E 17 Jul; August: derived from each week’s reported ACoS). August was the strongest month yet at £26,505.64. September opened softly (W/E 4 Sep: £3,851.42, 23 units), rebounded on updated main images, refreshed A+ content and the 2-Pack price returning to £99.99 (W/E 11 Sep: £6,304.49; W/E 18 Sep: £6,983.80, the highest unit week yet), then eased in week four as conversion and PPC efficiency slipped (W/E 25 Sep: £4,762.07, 36 units). The four-week month total is £21,901.78 with blended ACoS of 26.3%. Cumulative revenue passed £100,000 in week 28.
| Week Ending | Revenue | Net Rev | Units | Sessions | CVR | B2B Rev | PPC Spend | ACoS | Net Contrib | Margin | Note |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Mar 2026 | £199.98 | £166.65 | 2 | - | - | - | - | - | £67.93 | 40.8% | Launch week |
| 27 Mar 2026 | £299.97 | £249.98 | 3 | - | - | - | - | - | £101.90 | 40.8% | |
| 03 Apr 2026 | £1,079.91 | £899.93 | 9 | - | - | - | - | - | £351.24 | 39.0% | |
| 10 Apr 2026 | £199.98 | £166.65 | 2 | - | - | - | - | - | £67.93 | 40.8% | |
| 17 Apr 2026 | £459.97 | £383.31 | 3 | - | - | - | - | - | £132.27 | 34.5% | |
| 24 Apr 2026 | £1,119.91 | £933.26 | 9 | - | - | - | - | - | £381.57 | 40.9% | |
| 01 May 2026 | £1,029.93 | £858.28 | 7 | - | - | - | - | - | £306.09 | 35.7% | |
| 08 May 2026 | £669.95 | £558.29 | 5 | - | - | - | - | - | £207.78 | 37.2% | |
| 15 May 2026 | £2,919.27 | £2,432.73 | 24 | 580 | 4.1% | - | £183.27 | - | £780.98 | 32.1% | PPC launched |
| 22 May 2026 | £3,038.73 | £2,532.28 | 30 | 703 | 4.3% | £1,187.28 | £237.26 | 18.7% | £331.00 | 13.1% | |
| 29 May 2026 | £3,561.74 | £2,968.12 | 33 | - | - | - | £245.58 | - | £483.96 | 16.3% | |
| 05 Jun 2026 | £4,295.28 | £3,579.40 | 39 | 893 | 4.4% | £961.88 | £412.83 | 18.6% | £618.12 | 17.3% | 6pk campaigns on |
| 12 Jun 2026 | £4,205.57 | £3,504.64 | 30 | 637 | 4.7% | £257.70 | £468.77 | 24.3% | £875.33 | 25.0% | GKP campaigns live |
| 19 Jun 2026 | £6,785.34 | £5,654.45 | 53 | ~1,082 | ~4.9% | £1,823.23 | £408.90 | 12.0% | £1,632.26 | 28.9% | Previous record wk |
| 26 Jun 2026 | £4,197.89 | £3,498.24 | 36 | 917 | 3.93% | £483.29 | £414.08 | 27.5% | £812.11 | 23.2% | Prime Day / PPC pause |
| 03 Jul 2026 | £2,629.78 | £2,191.48 | 17 | 324 | 5.25% | £679.93 | £0.00 | N/A | £777.89 | 35.5% | ○ PPC paused |
| 10 Jul 2026 | £2,685.54 | £2,237.95 | 21 | ~420 | ~5.0% | £399.94 | £0.00 | N/A | £794.92 | 35.5% | ○ PPC paused |
| 17 Jul 2026 | £4,018.01 | £3,348.34 | 26 | 857 | 3.03% | £1,769.85 | £215.79 | 18.6% | £1,035.25 | 30.9% | ▶ PPC live • T&C update |
| 24 Jul 2026 | £6,339.43 | £5,282.86 | 49 | 1,490 | 3.29% | £1,769.83 | £528.60 | 13.5% | £1,552.52 | 29.4% | Best ACoS prev record • 2pk 40u |
| 31 Jul 2026 | £5,847.82 | £4,873.18 | 42 | 1,415 | 2.97% | £2,069.79 | £608.55 | 27.4% | £1,270.78 | 26.1% | B2B record • Price changes |
| 07 Aug 2026 | £8,989.37 | £7,491.14 | 59 | 1,113 | 5.30% | £2,289.84 | £541.15 | 11.0% | £2,537.46 | 33.9% | ★ ALL-TIME RECORD • ACoS 11.0% - best ever |
| 14 Aug 2026 | £7,731.94 | £6,443.28 | 49 | 1,110 | 4.41% | £1,344.86 | £506.93 | 14.6% | £2,175.00 | 33.8% | 2nd best week • Bundles 41% of revenue |
| 21 Aug 2026 | £4,264.66 | £3,553.88 | 27 | 859 | 3.14% | £1,874.85 | £395.06 | 28.9% | £1,086.48 | 30.6% | Record run ends • B2B 44% • ACoS breaks target |
| 28 Aug 2026 | £5,519.67 | £4,599.73 | 29 | 958 | 3.03% | £1,414.94 | £396.88 | 23.0% | £1,493.29 | 32.5% | 6-Pack consignment lands • Returns clean • Reviews escalated |
| 04 Sep 2026 | £3,851.42 | £3,209.52 | 23 | 946 | 2.43% | £574.96 | £471.65 | 29.1% | £889.61 | 27.7% | Slow week • Rating dips to 3.2 • Headphones live |
| 11 Sep 2026 | £6,304.49 | £5,253.74 | 44 | 968 | 4.55% | £1,229.88 | £506.67 | 19.2% | £1,683.37 | 32.0% | Strong rebound • Images & price update • Headset first sale |
| 18 Sep 2026 | £6,983.80 | £5,819.83 | 49 | 1,208 | 4.06% | £2,015.79 | £525.78 | 20.5% | £1,952.52 | 33.5% | Highest unit week yet • 8/12-Pack first sales • Brandstore issue flagged |
| 25 Sep 2026 ◀ | £4,762.07 | £3,968.39 | 36 | 1,518 | 2.37% | £1,739.85 | £788.79 | 41.7% | £937.95 | 23.6% | £100k cumulative passed • CVR back to 2.4% • ACoS 41.7% |
Revenue = gross inc. VAT. Net Rev = ex-VAT (gross ÷ 1.2). W/E 10 Jul sessions estimated. W/E 3 Jul and W/E 10 Jul ACoS = N/A (account re-verification pause). W/E 17 Jul PPC ran from 13 Jul only (partial week). Margins from W/E 7 Aug onward reflect the corrected Consumer Electronics 7% referral rate - earlier weeks used a blended basis of roughly 9.6% and are not directly comparable until the fee correction is confirmed on invoices. Landed unit costs (£38.71 2-Pack, £128.02 6-Pack) have been carried forward unchanged since W/E 4 Sep; a pricing and promo refresh is in progress but not yet signed off, so the latest figures still reflect current live pricing only.
| Campaign | Spend | Sales | ACoS | ROAS |
|---|---|---|---|---|
| G3-Generic | Broad (2pk) | £385.12 | £1,324.80 | 29.1% | 3.4x |
| Auto - Substitutes Match (2pk) | £106.51 | £399.96 | 26.6% | 3.8x |
| SKC | walkie-talkies-for-adults | Broad (2pk) | £75.82 | £0.00 | No sales | - |
| G6-Competitors | Exact (2pk) | £55.88 | £0.00 | No sales | - |
| G2-LongRange | Exact (6pk) | £31.93 | £0.00 | No sales | - |
| G3-Generic | Phrase (2pk) | £18.37 | £0.00 | No sales | - |
| DW_Defense | Self-ASIN | Product Targeting | £18.31 | £0.00 | No sales | - |
| G4-TwoWayPMR | Phrase (6pk) | £17.94 | £0.00 | No sales | - |
| G2-LongRange | Phrase (6pk) | £11.48 | £0.00 | No sales | - |
| SKC | walkie-talkies | Broad (2pk) | £9.37 | £0.00 | No sales | - |
| Auto - Loose Match (2pk) | £9.27 | £0.00 | No sales | - |
| G1-CoreAdult | Phrase (6pk) | £7.18 | £0.00 | No sales | - |
| All other campaigns (38 incl. zero-spend) | £41.61 | £166.64 | - | - |
| Total (50 campaigns, 34 with spend) | £788.79 | £1,891.40 | 41.7% | 2.4x |
ACoS rose to 41.7% (from 20.5%) and TACoS to 16.6% (from 7.5%). Spend was up 50.0% while PPC sales fell 26.4%. Only four campaigns made a sale: G3-Generic Broad (2pk, £1,324.80 at 29.1% ACoS, better than last week’s 49.6%), Auto Substitutes (£399.96), Auto Close Match (£83.32) and the dewalt-walkie-talkies-plural exact term (£83.32). Spend with no sales rose to £291.91 across 30 campaigns (37.0% of spend, up from 9.3%). DW_Defense kept a 66.6% top-of-search share but made no sales, after £554.12 last week. None of the 14 6-Pack campaigns with spend made a sale.