Dashboard
TM
All-Time Gross Revenue
—
all brands · all time
Net Revenue After Shipping Fees
—
All time · all brands
Total Orders
—
Avg Order Value
—
Total Units Sold
—
across all brands
Daily sales revenue
Daily Gross Revenue
Total Revenue
$0
all brands
Total orders
0
across all brands
Top brand
—
—
Avg order value
$0
per order
Revenue by brand
Platform split
All-Time Gross Revenue
—
Net Revenue After Shipping
—
Total Orders
—
Avg Order Value
—
gross ÷ orders
Net Revenue — By Brand
| Brand | Gross Revenue | Net Revenue | Fee Retention | Orders | AOV | % of Total |
|---|
Net Revenue — By Platform
| Platform | Brands | Gross Revenue | Est. Net Revenue | % of Total | Bar |
|---|
Month-on-Month Net Revenue
| Month | Gross Revenue | Est. Net Revenue | MoM Change | MoM % | Trend |
|---|
ShipBob Service Charges
| Cost Category | Amount Paid | % of Gross | Notes |
|---|
P&L Analysis
| Line Item | Amount (USD) | Running P&L | Notes |
|---|
⚠ Pending data: packaging costs, pick & pack, storage fees, channel fees, and agreed selling prices (proforma from Meg) required for full P&L.
Net Revenue Waterfall
| Component | Amount (USD) | Running Total | Notes |
|---|
⚠ Platform fees, pick & pack, packaging, storage and channel fees pending from ShipBob. Agreed selling prices pending proforma from Meg.
Quarterly Revenue Breakdown
| Quarter | Gross Revenue | Net Revenue | Orders | AOV | Brands |
|---|
Last updated:
June 15, 2026
Einstein Warehouse · 6 brands + Sorel pending
Total Units
25,340
All brands · Einstein WH
Total Cost Value
$4,739,897.16
invoice / unit price
Est. Total Payout
$3,716,813.75
after platform fees
Total Fees
$1,023,083.41
fees vary by brand
Adidas
MSRP ×87.1%
$139,307.74
1,454 units · $159,940.00 cost · fees $20,632.26
Crayola
Unit Price ×87.1%
$101,697.72
10,252 units · $116,759.72 cost · fees $15,062.00
Hunter Boots
Retail ×85%
$676,447.00
4,228 units · $795,820.00 cost · fees $119,373.00
Kamado Joe
MSRP ×70%
$39,899.69
44 units · $56,999.56 cost · fees $17,099.87
Lego
MSRP ×87.1%
$371,997.54
1,753 units · $427,092.47 cost · fees $55,094.93
Sorel Boots
Pending
TBD
Count expected June 19, 2026
Versace Watches
Unit Price ×75%
$2,387,464.06
7,609 units · $3,183,285.41 cost · fees $795,821.35
Einstein Warehouse — Inventory by Brand (A–Z)
| SKU / Style | Product Name | Qty | Unit Price | Total Cost | Est. Payout | Fees |
|---|---|---|---|---|---|---|
| Adidas 1,454 units · 11 styles · by size · MSRP ×87.1% payout | ||||||
| JH5633 | Adidas Samba OG — White/Night Indigo/Cream White | 270 units total · MSRP $110.00 | ||||
| JH5633 | Size 4.5 | 25 | $110.00 | $2,750.00 | $2,395.25 | $354.75 |
| JH5633 | Size 5 | 7 | $110.00 | $770.00 | $670.67 | $99.33 |
| JH5633 | Size 6 | 18 | $110.00 | $1,980.00 | $1,724.58 | $255.42 |
| JH5633 | Size 6.5 | 42 | $110.00 | $4,620.00 | $4,024.02 | $595.98 |
| JH5633 | Size 7 | 52 | $110.00 | $5,720.00 | $4,982.12 | $737.88 |
| JH5633 | Size 7.5 | 49 | $110.00 | $5,390.00 | $4,694.69 | $695.31 |
| JH5633 | Size 8 | 58 | $110.00 | $6,380.00 | $5,556.98 | $823.02 |
| JH5633 | Size OS | 19 | $110.00 | $2,090.00 | $1,820.39 | $269.61 |
| JI3178 | Adidas Samba OG — Tactile Blue/Ice Lavender/Off White | 190 units total · MSRP $110.00 | ||||
| JI3178 | Size 4.5 | 11 | $110.00 | $1,210.00 | $1,053.91 | $156.09 |
| JI3178 | Size 5.5 | 8 | $110.00 | $880.00 | $766.48 | $113.52 |
| JI3178 | Size 6 | 8 | $110.00 | $880.00 | $766.48 | $113.52 |
| JI3178 | Size 6.5 | 25 | $110.00 | $2,750.00 | $2,395.25 | $354.75 |
| JI3178 | Size 7 | 39 | $110.00 | $4,290.00 | $3,736.59 | $553.41 |
| JI3178 | Size 7.5 | 60 | $110.00 | $6,600.00 | $5,748.60 | $851.40 |
| JI3178 | Size 8 | 39 | $110.00 | $4,290.00 | $3,736.59 | $553.41 |
| IF6561 | Adidas Handball Spezial W — Clear Pink/Arctic Night/Gum | 179 units total · MSRP $110.00 | ||||
| IF6561 | Size 8.5 | 23 | $110.00 | $2,530.00 | $2,203.63 | $326.37 |
| IF6561 | Size 9 | 21 | $110.00 | $2,310.00 | $2,012.01 | $297.99 |
| IF6561 | Size 9.5 | 46 | $110.00 | $5,060.00 | $4,407.26 | $652.74 |
| IF6561 | Size 10 | 45 | $110.00 | $4,950.00 | $4,311.45 | $638.55 |
| IF6561 | Size 10.5 | 44 | $110.00 | $4,840.00 | $4,215.64 | $624.36 |
| JQ0194 | Adidas Gazelle Indoor W — Lucid Pink/Clear Pink/Gum | 154 units total · MSRP $110.00 | ||||
| JQ0194 | Size 9 | 28 | $110.00 | $3,080.00 | $2,682.68 | $397.32 |
| JQ0194 | Size 9.5 | 40 | $110.00 | $4,400.00 | $3,832.40 | $567.60 |
| JQ0194 | Size 10 | 41 | $110.00 | $4,510.00 | $3,928.21 | $581.79 |
| JQ0194 | Size 10.5 | 45 | $110.00 | $4,950.00 | $4,311.45 | $638.55 |
| JH5658 | Adidas Samba OG W — Sky Rush/Yellow/Lucid Pink | 137 units total · MSRP $110.00 | ||||
| JH5658 | Size OS | 137 | $110.00 | $15,070.00 | $13,125.97 | $1,944.03 |
| JI2651 | Adidas Handball Spezial W — Warm Sandstone/Clear Pink/Gum | 135 units total · MSRP $110.00 | ||||
| JI2651 | Size 8.5 | 13 | $110.00 | $1,430.00 | $1,245.53 | $184.47 |
| JI2651 | Size 9 | 20 | $110.00 | $2,200.00 | $1,916.20 | $283.80 |
| JI2651 | Size 9.5 | 34 | $110.00 | $3,740.00 | $3,257.54 | $482.46 |
| JI2651 | Size 10 | 34 | $110.00 | $3,740.00 | $3,257.54 | $482.46 |
| JI2651 | Size 10.5 | 34 | $110.00 | $3,740.00 | $3,257.54 | $482.46 |
| JI2649 | Adidas Samba OG W — Crew White/Powder Coral/Semi Coral | 116 units total · MSRP $110.00 | ||||
| JI2649 | Size OS | 116 | $110.00 | $12,760.00 | $11,113.96 | $1,646.04 |
| JI2678 | Adidas Samba OG W — Cream White/Violet Tone/Sand Strata | 108 units total · MSRP $110.00 | ||||
| JI2678 | Size 7.5 | 7 | $110.00 | $770.00 | $670.67 | $99.33 |
| JI2678 | Size 8 | 11 | $110.00 | $1,210.00 | $1,053.91 | $156.09 |
| JI2678 | Size 8.5 | 7 | $110.00 | $770.00 | $670.67 | $99.33 |
| JI2678 | Size 9 | 21 | $110.00 | $2,310.00 | $2,012.01 | $297.99 |
| JI2678 | Size 9.5 | 21 | $110.00 | $2,310.00 | $2,012.01 | $297.99 |
| JI2678 | Size 10 | 20 | $110.00 | $2,200.00 | $1,916.20 | $283.80 |
| JI2678 | Size 10.5 | 21 | $110.00 | $2,310.00 | $2,012.01 | $297.99 |
| JI2725 | Adidas Samba OG W — White/Silver Metallic/Grey One | 90 units total · MSRP $110.00 | ||||
| JI2725 | Size 10.5 | 90 | $110.00 | $9,900.00 | $8,622.90 | $1,277.10 |
| JI2697 | Adidas Gazelle Bold W — Earth Strata/Powder Yellow/White | 39 units total · MSRP $110.00 | ||||
| JI2697 | Size 9.5 | 6 | $110.00 | $660.00 | $574.86 | $85.14 |
| JI2697 | Size 10 | 11 | $110.00 | $1,210.00 | $1,053.91 | $156.09 |
| JI2697 | Size 10.5 | 22 | $110.00 | $2,420.00 | $2,107.82 | $312.18 |
| JS0250 | Adidas Handball Spezial W — Clear Pink/Solar Orange/Gum | 36 units total · MSRP $110.00 | ||||
| JS0250 | Size 9.5 | 3 | $110.00 | $330.00 | $287.43 | $42.57 |
| JS0250 | Size 10 | 3 | $110.00 | $330.00 | $287.43 | $42.57 |
| JS0250 | Size 10.5 | 30 | $110.00 | $3,300.00 | $2,874.30 | $425.70 |
| Adidas Subtotal | 1,454 | $159,940.00 | $139,307.74 | $20,632.26 | ||
| Crayola 10,252 units · Unit Price ×87.1% | ||||||
| 58-7712 | 12 Ct Assorted Broad Line Markers | 624 | $4.97 | $3,101.28 | $2,701.21 | $400.07 |
| 58-7812 | 12 Ct Ultra-Clean Washable Assorted Broad Line | 624 | $5.40 | $3,369.60 | $2,934.92 | $434.68 |
| 58-7852 | 10 ct. Ultra-Clean Washable Classic Fine Line | 624 | $14.99 | $9,353.76 | $8,147.12 | $1,206.64 |
| 52-0836 | 12 Ct Bulk Crayons Carnation Pink | 528 | $5.77 | $3,046.56 | $2,653.55 | $393.01 |
| 58-7813 | 12 Ct Ultra-Clean Washable Assorted Fine Line | 528 | $5.97 | $3,152.16 | $2,745.53 | $406.63 |
| 58-8373 | 10ct Washable CLICKS Markers Bold/Bright | 504 | $11.97 | $6,032.88 | $5,254.64 | $778.24 |
| 58-8370 | 10ct Washable CLICKS Markers Classic | 504 | $11.92 | $6,007.68 | $5,232.69 | $774.99 |
| 68-4304 | 24 Ct Watercolor Pencils | 504 | $9.99 | $5,034.96 | $4,385.45 | $649.51 |
| 75-2722 | Color Wonder Coloring Pad Prehistoric Pals | 504 | $10.99 | $5,538.96 | $4,824.43 | $714.53 |
| 75-2840 | Color Wonder 50 Blank Coloring Pages | 504 | $11.29 | $5,690.16 | $4,956.13 | $734.03 |
| 58-7861 | 40 Ct Ultra-Clean Washable Assorted Fine Line Set | 410 | $22.29 | $9,138.90 | $7,959.98 | $1,178.92 |
| 52-0390 | 16 Ct Jumbo Crayons | 288 | $15.23 | $4,386.24 | $3,820.42 | $565.82 |
| 52-9715 | 10 ct. Mini Twistables Crayons | 288 | $4.98 | $1,434.24 | $1,249.22 | $185.02 |
| 58-7708 | 8 Ct Classic Broad Line Markers | 288 | $8.79 | $2,531.52 | $2,204.95 | $326.57 |
| 58-7726 | 10 ct. Classic Fine Line Markers | 288 | $4.97 | $1,431.36 | $1,246.71 | $184.65 |
| 58-7808 | 8 Ct Ultra-Clean Washable Classic Broad Line | 288 | $5.97 | $1,719.36 | $1,497.56 | $221.80 |
| 58-8764 | 64 Ct Washable Pip-Squeaks Skinnies Markers | 288 | $18.04 | $5,195.52 | $4,525.30 | $670.22 |
| 68-2119 | 12ct Neon Colored Pencils | 288 | $5.29 | $1,523.52 | $1,326.99 | $196.53 |
| 68-1036 | 36 Ct Erasable Colored Pencils | 288 | $16.50 | $4,752.00 | $4,138.99 | $613.01 |
| 75-7177 | Color Wonder Fingerpaint Stamper Kit | 288 | $24.69 | $7,110.72 | $6,193.44 | $917.28 |
| 75-2842 | Color Wonder Fingerprint Activity Book | 288 | $18.29 | $5,267.52 | $4,588.01 | $679.51 |
| 52-0096 | 96 Ct Crayons | 216 | $9.99 | $2,157.84 | $1,879.48 | $278.36 |
| 68-3708 | 8 Ct Metallic Colored Pencils | 216 | $4.99 | $1,077.84 | $938.80 | $139.04 |
| 75-7130 | Color Wonder Magic Light Brush | 216 | $29.99 | $6,477.84 | $5,642.20 | $835.64 |
| 75-2471 | 10 Ct Color Wonder Washable Mini Markers Classic | 170 | $6.97 | $1,184.90 | $1,032.05 | $152.85 |
| 58-6752 | 14ct Matte & Shimmer Gel Ink Markers | 156 | $20.95 | $3,268.20 | $2,846.60 | $421.60 |
| 52-3008 | 8 ct. Crayons | 96 | $13.99 | $1,343.04 | $1,169.79 | $173.25 |
| 68-2312 | 12 Ct Color Sticks | 96 | $9.62 | $923.52 | $804.39 | $119.13 |
| 58-8180 | 64 Ct Broad Line Washable Markers | 72 | $20.14 | $1,450.08 | $1,263.02 | $187.06 |
| 75-2836 | Color Wonder Deluxe Scented Stamper Kit | 72 | $22.99 | $1,655.28 | $1,441.75 | $213.53 |
| 52-2998 | 24ct Neon Crayon | 48 | $7.99 | $383.52 | $334.05 | $49.47 |
| 68-4024 | 24 ct. Colored Pencils Long | 36 | $6.99 | $251.64 | $219.18 | $32.46 |
| 58-7725 | 10 Ct Bold & Bright Broad Line Markers | 24 | $4.97 | $119.28 | $103.89 | $15.39 |
| 58-7807 | 10 Ct Colors of Kindness Fine Line Markers | 24 | $4.97 | $119.28 | $103.89 | $15.39 |
| 58-8106 | 20 Ct Washable Super Tips Markers | 24 | $31.99 | $767.76 | $668.72 | $99.04 |
| 52-9724 | 24 ct. Mini Twistables Crayons | 12 | $7.59 | $91.08 | $79.33 | $11.75 |
| 58-6754 | 16ct Blending Markers | 12 | $20.95 | $251.40 | $218.97 | $32.43 |
| 68-4050 | 50 Ct Colored Pencils | 12 | $15.89 | $190.68 | $166.08 | $24.60 |
| 81-1452 | Washable Fingerpaint Kit | 12 | $18.97 | $227.64 | $198.27 | $29.37 |
| Crayola Subtotal | 10,252 | $116,759.72 | $101,697.72 | $15,062.00 | ||
| Hunter Boots 4,228 units · Retail ×85% | ||||||
| WFT1000RMA-HGR | Womens Original Tall Boot Hunter Green | 2,270 | $190.00 | $431,300.00 | $366,605.00 | $64,695.00 |
| WFT1000RMA-BLK | Womens Original Tall Boot Black | 850 | $190.00 | $161,500.00 | $137,275.00 | $24,225.00 |
| WFT1000RMA-NVY | Womens Original Tall Boot Navy | 808 | $190.00 | $153,520.00 | $130,492.00 | $23,028.00 |
| WFS1013RMA-BLK | Womens Original Short Back Adjustable Boot Black | 300 | $165.00 | $49,500.00 | $42,075.00 | $7,425.00 |
| Hunter Boots Subtotal | 4,228 | $795,820.00 | $676,447.00 | $119,373.00 | ||
| Kamado Joe 44 units · MSRP ×70% | ||||||
| KJ23RH | Kamado Joe Classic I | 18 | $999.99 | $17,999.82 | $12,599.87 | $5,399.95 |
| KJ23RHC | Kamado Joe Classic II | 18 | $1,499.99 | $26,999.82 | $18,899.87 | $8,099.95 |
| BJ24RH | Kamado Joe Big Joe I | 8 | $1,499.99 | $11,999.92 | $8,399.94 | $3,599.98 |
| Kamado Joe Subtotal | 44 | $56,999.56 | $39,899.69 | $17,099.87 | ||
| Lego 1,753 units · MSRP ×87.1% | ||||||
| 21061 | LEGO Architecture Notre-Dame de Paris | 1,253 | $229.99 | $288,177.47 | $251,002.58 | $37,174.89 |
| 71411 | LEGO Super Mario The Mighty Bowser | 218 | $269.99 | $58,857.82 | $51,265.16 | $7,592.66 |
| 10297 | LEGO Creator Expert Boutique Hotel | 172 | $229.99 | $39,558.28 | $34,455.26 | $5,103.02 |
| 10326 | LEGO Natural History Museum | 60 | $299.99 | $17,999.40 | $15,677.48 | $2,321.92 |
| 42143 | LEGO Technic Ferrari Daytona SP3 | 50 | $449.99 | $22,499.50 | $19,597.06 | $2,902.44 |
| Lego Subtotal | 1,753 | $427,092.47 | $371,997.54 | $55,094.93 | ||
| Sorel Boots PENDING INVENTORY COUNT Count expected June 19, 2026 | ||||||
| Inventory data pending — expected June 19, 2026 | ||||||
| Sorel Boots Subtotal | TBD | TBD | TBD | TBD | ||
| Versace Watches 7,609 units · Unit Price ×75% | ||||||
| VEYCA0424 | GRECA URBAN 43MM SS Blue Ring Blue Dial SS | 211 | $389.99 | $82,287.89 | $61,715.92 | $20,571.97 |
| VEYCA0624 | GRECA URBAN 43MM SS IPRG5N Ring Green Dial Bicolor | 210 | $413.99 | $86,937.90 | $65,203.43 | $21,734.48 |
| VEYCA0524 | GRECA URBAN 43MM SS IP2N Ring Green Dial Bicolor | 206 | $413.99 | $85,281.94 | $63,961.46 | $21,320.49 |
| VEZCA0624 | VER SPORT CHRONO 44MM Bicolor IP2N White/Silver Bicolor | 169 | $464.99 | $78,583.31 | $58,937.48 | $19,645.83 |
| VEYCA0224 | GRECA URBAN 43MM IP2N Blue Ring Blue Dial Black Strap | 168 | $389.99 | $65,518.32 | $49,138.74 | $16,379.58 |
| VEZCA0524 | VER SPORT CHRONO 44MM Bicolor IP2N Green Bicolor | 168 | $464.99 | $78,118.32 | $58,588.74 | $19,529.58 |
| VEUCA0524 | V-ICON 30MM Bicolor Blue Enamel Blue Dial Bicolor | 166 | $368.99 | $61,252.34 | $45,939.26 | $15,313.08 |
| VEZCA0424 | VER SPORT CHRONO 44MM Bicolor IPRG5N Green Bicolor | 166 | $464.99 | $77,188.34 | $57,891.25 | $19,297.08 |
| V11040015 | HELLEN.GMT 42MM D/BROWN Bicolor Bracelet | 163 | $485.99 | $79,216.37 | $59,412.28 | $19,804.09 |
| VEZCA0324 | VER SPORT CHRONO 44MM SS Blue Dial SS Band | 162 | $440.99 | $71,440.38 | $53,580.29 | $17,860.10 |
| VEYCA0324 | GRECA URBAN 43MM SS Black Ring Light Blue Dial SS | 160 | $389.99 | $62,398.40 | $46,798.80 | $15,599.60 |
| VEYCA0724 | GRECA URBAN 43MM IP2N Black Ring Black Dial IP2N | 160 | $440.99 | $70,558.40 | $52,918.80 | $17,639.60 |
| V11060017 | HELLEN.GMT 42MM D/BLUE Bicolor Bracelet | 157 | $485.99 | $76,300.43 | $57,225.32 | $19,075.11 |
| VEUCA0624 | V-ICON 30MM Bicolor IPRG5N Brown Dial Bicolor | 141 | $368.99 | $52,027.59 | $39,020.69 | $13,006.90 |
| V16050017 | DAPHNIS 35MM D/BLK IP2N Black Leather Strap | 140 | $443.99 | $62,158.60 | $46,618.95 | $15,539.65 |
| V16040017 | DAPHNIS 35MM D/BLUE Blue Leather Strap | 138 | $443.99 | $61,270.62 | $45,952.97 | $15,317.65 |
| VEUCA0724 | V-ICON 30MM IPRG5N White/Silver Dial IPRG5N | 137 | $389.99 | $53,428.63 | $40,071.47 | $13,357.16 |
| V12060017 | HELLEN.LADY 35MM D/BLUE Bicolor Bracelet | 130 | $443.99 | $57,718.70 | $43,289.03 | $14,429.68 |
| V11050016 | HELLEN.GMT 42MM D/GREEN Bicolor Bracelet | 128 | $443.99 | $56,830.72 | $42,623.04 | $14,207.68 |
| V11020015 | HELLEN.GMT 42MM D/BLACK SS Bracelet | 127 | $404.99 | $51,433.73 | $38,575.30 | $12,858.43 |
| VEZCA0724 | VER SPORT CHRONO 44MM IP2N Black Dial IP2N Band | 126 | $482.99 | $60,856.74 | $45,642.56 | $15,214.18 |
| VEAFA0324 | V-CODE GMT 42MM SS Light Blue Dial SS Band | 120 | $389.99 | $46,798.80 | $35,099.10 | $11,699.70 |
| VEAFA0624 | V-CODE GMT 42MM SS IPRG5N Crown Black Dial Bicolor | 120 | $413.99 | $49,678.80 | $37,259.10 | $12,419.70 |
| VEZCA0224 | VER SPORT CHRONO 44MM IP2N Black Dial Black Strap | 118 | $440.99 | $52,036.82 | $39,027.61 | $13,009.21 |
| VEAFA0524 | V-CODE GMT 42MM SS IP2N Crown Green Dial Bicolor | 116 | $413.99 | $48,022.84 | $36,017.13 | $12,005.71 |
| VETCA0624 | VER MYTHOS 36MM IPRG5N Silver Dial IPRG5N Mesh | 116 | $389.99 | $45,238.84 | $33,929.13 | $11,309.71 |
| VEYCA0124 | GRECA URBAN 43MM SS IP2N Ring Green Dial Green Strap | 116 | $347.99 | $40,366.84 | $30,275.13 | $10,091.71 |
| V11010015 | HELLEN.GMT 42MM D/BLUE SS Bracelet | 115 | $404.99 | $46,573.85 | $34,930.39 | $11,643.46 |
| VEAFA0724 | V-CODE GMT 42MM IP2N Black Dial IP2N Band | 114 | $440.99 | $50,272.86 | $37,704.65 | $12,568.21 |
| VEAFA0424 | V-CODE GMT 42MM SS Blue Dial SS Band | 113 | $389.99 | $44,068.87 | $33,051.65 | $11,017.22 |
| VETCA0324 | VER MYTHOS 36MM SS Light Blue Dial SS Mesh | 111 | $347.99 | $38,626.89 | $28,970.17 | $9,656.72 |
| VEUCA0324 | V-ICON 30MM SS Light Blue Enamel Light Blue Dial SS | 107 | $347.99 | $37,234.93 | $27,926.20 | $9,308.73 |
| VETCA0524 | VER MYTHOS 36MM Bicolor IP2N Green Dial SS Mesh | 106 | $368.99 | $39,112.94 | $29,334.71 | $9,778.24 |
| V12040015 | HELLEN.LADY 35MM D/BROWN Bicolor Bracelet | 105 | $443.99 | $46,618.95 | $34,964.21 | $11,654.74 |
| VE3A00820 | HELLENYIUM GENT 3H 42MM IP2N Black Dial | 105 | $377.99 | $39,688.95 | $29,766.71 | $9,922.24 |
| VEWCA0224 | GRECA JEWEL 28MM SS IP2N Green Dial SS | 102 | $380.99 | $38,860.98 | $29,145.74 | $9,715.25 |
| VEWCA0324 | GRECA JEWEL 28MM SS Light Blue Dial SS | 102 | $380.99 | $38,860.98 | $29,145.74 | $9,715.25 |
| VEWCA0424 | GRECA JEWEL 28MM IPRG5N Rose Gold Dial IPRG5N | 102 | $431.99 | $44,062.98 | $33,047.24 | $11,015.75 |
| V11080017 | HELLEN.GMT 42MM D/BLUE Brown Strap | 100 | $380.99 | $38,099.00 | $28,574.25 | $9,524.75 |
| VETCA0424 | VER MYTHOS 36MM SS IP2N Silver Dial SS Mesh | 99 | $347.99 | $34,451.01 | $25,838.26 | $8,612.75 |
| VEVCA0524 | V-LADY CHRONO SQUARE 40MM Bicolor IPRG5N Ivory Bicolor | 99 | $464.99 | $46,034.01 | $34,525.51 | $11,508.50 |
| VEVCA0324 | V-LADY CHRONO SQUARE 40MM SS Light Blue Dial SS Band | 85 | $440.99 | $37,484.15 | $28,113.11 | $9,371.04 |
| V16060017 | DAPHNIS 35MM D/WHT Bicolor Bracelet SS/IP2N | 81 | $485.99 | $39,365.19 | $29,523.89 | $9,841.30 |
| VEQCA0124 | HELLENYIUM AUTO 42MM SS Greca Green Dial Black Strap | 80 | $482.99 | $38,639.20 | $28,979.40 | $9,659.80 |
| VEQCA0224 | HELLENYIUM AUTO 42MM IP2N Greca Black Dial Brown Strap | 80 | $493.49 | $39,479.20 | $29,609.40 | $9,869.80 |
| VE3A00620 | HELLENYIUM GENT 3H 42MM Silver | 78 | $368.99 | $28,781.22 | $21,585.92 | $7,195.31 |
| VEVCA0424 | V-LADY CHRONO SQUARE 40MM SS Silver Dial SS Band | 73 | $440.99 | $32,192.27 | $24,144.20 | $8,048.07 |
| VEQCA0324 | HELLENYIUM AUTO 42MM SS Greca Light Blue Dial SS Band | 72 | $493.49 | $35,531.28 | $26,648.46 | $8,882.82 |
| VEQCA0524 | HELLENYIUM AUTO 42MM Bicolor Greca Green Dial Bicolor | 72 | $554.99 | $39,959.28 | $29,969.46 | $9,989.82 |
| VEQCA0624 | HELLENYIUM AUTO 42MM IP2N Greca Black Dial IP2N Band | 72 | $578.99 | $41,687.28 | $31,265.46 | $10,421.82 |
| VESCA0324 | GRECA CLASSIC AUTO 35MM SS Light Blue Dial SS Band | 72 | $472.49 | $34,019.28 | $25,514.46 | $8,504.82 |
| VEHB00119 | V-CHRONO 44MM D/BLK Steel IP2N Crown | 71 | $343.49 | $24,387.79 | $18,290.84 | $6,096.95 |
| VEQCA0424 | HELLENYIUM AUTO 42MM SS Greca Blue Dial SS Band | 71 | $493.49 | $35,037.79 | $26,278.34 | $8,759.45 |
| VEAFA0824 | V-CODE GMT 42MM IPBLACK Black Dial IPBLACK Band | 70 | $440.99 | $30,869.30 | $23,151.97 | $7,717.33 |
| VEZCA0124 | VER SPORT CHRONO 44MM SS Blue Dial Black Strap | 68 | $389.99 | $26,519.32 | $19,889.49 | $6,629.83 |
| VEAFA0124 | V-CODE GMT 42MM SS Blue Dial Blue Strap | 65 | $296.99 | $19,304.35 | $14,478.26 | $4,826.09 |
| VESCA0224 | GRECA CLASSIC AUTO 35MM SS Blue Dial SS Band | 63 | $472.49 | $29,766.87 | $22,325.15 | $7,441.72 |
| VETCA0124 | VER MYTHOS 36MM SS IP2N Blue Dial Blue Strap | 63 | $296.99 | $18,710.37 | $14,032.78 | $4,677.59 |
| VEVCA0624 | V-LADY CHRONO SQUARE 40MM Bicolor IP2N Green Bicolor | 61 | $464.99 | $28,364.39 | $21,273.29 | $7,091.10 |
| V12030015 | HELLEN.LADY 35MM D/SILV Bicolor Bracelet | 59 | $443.99 | $26,195.41 | $19,646.56 | $6,548.85 |
| VEUCA0224 | V-ICON 30MM IP2N Black Enamel Black Dial Black Strap | 57 | $347.99 | $19,835.43 | $14,876.57 | $4,958.86 |
| VEUCA0424 | V-ICON 30MM SS Green Enamel IP2N Crown Green Dial SS | 57 | $347.99 | $19,835.43 | $14,876.57 | $4,958.86 |
| VEWCA0624 | GRECA JEWEL 28MM IP2N Black Dial IP2N | 56 | $431.99 | $24,191.44 | $18,143.58 | $6,047.86 |
| VE2E00121 | NEW CHRONO 45MM SS Case Black | 55 | $320.99 | $17,654.45 | $13,240.84 | $4,413.61 |
| VETCA0224 | VER MYTHOS 36MM IPRG5N Black Dial Black Strap | 55 | $317.99 | $17,489.45 | $13,117.09 | $4,372.36 |
| V11070017 | HELLEN.GMT 42MM D/WHT Black Leather Strap | 51 | $313.49 | $15,987.99 | $11,990.99 | $3,997.00 |
| VESCA0524 | GRECA CLASSIC AUTO 35MM Bicolor Green Dial Bicolor | 51 | $494.99 | $25,244.49 | $18,933.37 | $6,311.12 |
| VESCA0424 | GRECA CLASSIC AUTO 35MM Bicolor White/Silver Bicolor | 49 | $494.99 | $24,254.51 | $18,190.88 | $6,063.63 |
| V12020015 | HELLEN.LADY 35MM D/BLK SS | 44 | $359.99 | $15,839.56 | $11,879.67 | $3,959.89 |
| V16020017 | DAPHNIS 35MM D/BLK Black Leather Strap | 34 | $341.99 | $11,627.66 | $8,720.74 | $2,906.92 |
| VEUCA0824 | V-ICON 30MM IP2N Black Enamel Black Dial IP2N | 34 | $389.99 | $13,259.66 | $9,944.74 | $3,314.92 |
| VEVCA0224 | V-LADY CHRONO SQUARE 40MM IP2N Black Dial Black Strap | 34 | $413.99 | $14,075.66 | $10,556.74 | $3,518.92 |
| VEWCA0124 | GRECA JEWEL 28MM SS IP2N White/Silver Dial SS | 27 | $380.99 | $10,286.73 | $7,715.05 | $2,571.68 |
| VEWCA0524 | GRECA JEWEL 28MM IP2N Golden Dial IP2N | 27 | $431.99 | $11,663.73 | $8,747.80 | $2,915.93 |
| VE3A00520 | HELLENYIUM GENT 3H 42MM D/BLACK SS | 22 | $338.99 | $7,457.78 | $5,593.34 | $1,864.44 |
| VESCA0124 | GRECA CLASSIC AUTO 35MM SS Black Dial Black Strap | 21 | $427.49 | $8,977.29 | $6,732.97 | $2,244.32 |
| VEAFA0224 | V-CODE GMT 42MM IP2N Black Dial Black Strap | 15 | $389.99 | $5,849.85 | $4,387.39 | $1,462.46 |
| VEUCA0124 | V-ICON 30MM SS Blue Enamel Blue Dial Blue Strap | 15 | $296.99 | $4,454.85 | $3,341.14 | $1,113.71 |
| VE7H00323 | GRECA EXTREME CHRONO 45MM IPBlack | 13 | $478.49 | $6,220.37 | $4,665.28 | $1,555.09 |
| VETCA0724 | VER MYTHOS 36MM IP2N Black Dial IP2N Mesh | 12 | $389.99 | $4,679.88 | $3,509.91 | $1,169.97 |
| VESCA0624 | GRECA CLASSIC AUTO 35MM IP2N Black Dial IP2N Band | 5 | $517.49 | $2,587.45 | $1,940.59 | $646.86 |
| Versace Watches Subtotal | 7,609 | $3,183,285.41 | $2,387,464.06 | $795,821.35 | ||
| GRAND TOTAL | 25,340 | $4,739,897.16 | $3,716,813.75 | $1,023,083.41 | ||
Adidas/Crayola/Lego ×87.1% · Hunter Boots ×85% · Versace ×75% · Kamado Joe ×70%
Last updated:
June 15, 2026
StockX Warehouse · Lego
Total Units
16
StockX Warehouse · Lego
Total MSRP Value
$4,899.84
at retail price
Est. Total Payout
$4,507.85
MSRP × 92% per unit
Total Fees
$391.99
8% StockX fees
StockX Warehouse — Lego Inventory
| SKU | Product Name | Qty | MSRP | Payout / Unit | Total MSRP | Total Payout | Bar |
|---|---|---|---|---|---|---|---|
| 42143 | LEGO Technic Ferrari Daytona SP3 | 5 | $449.99 | $413.99 | $2,249.95 | $2,069.95 | |
| 10297 | LEGO Creator Expert Boutique Hotel | 5 | $229.99 | $211.59 | $1,149.95 | $1,057.95 | |
| 71411 | LEGO Super Mario The Mighty Bowser | 3 | $269.99 | $248.39 | $809.97 | $745.17 | |
| 21061 | LEGO Architecture Notre-Dame de Paris | 3 | $229.99 | $211.59 | $689.97 | $634.77 | |
| 10326 | LEGO Natural History Museum | 0 | $299.99 | $275.99 | $0.00 | $0.00 | |
| TOTAL | 16 | $4,899.84 | $4,507.85 | ||||
Payout = MSRP × 92% · SKU 10326 qty = 0 (pending restock)
Last updated:
June 15, 2026
Lab3 Warehouse · FIFA World Cup 26 + Yeezy x Gap Balenciaga (pending)
Total Units
108,000
Lab3 Warehouse · FIFA WC26
Total Retail Value
$3,105,000.00
at retail price
Est. Total Payout
$2,639,250.00
Retail × 85% payout
Total Fees
$465,750.00
15% platform fees
Accessories
52 SKUs
$1,855,125.00
78,000 units · $2,182,500.00 retail
Bags
20 SKUs
$784,125.00
30,000 units · $922,500.00 retail
Yeezy x Gap Balenciaga
Pending
TBD
Inventory count pending
Lab3 Warehouse — FIFA World Cup 26 Inventory
| Article # | Product | Qty | Retail | Total Retail | Est. Payout | Fees |
|---|---|---|---|---|---|---|
| BHF26WH03 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHWABK19 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHWAMC16 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHWABK20 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26USAWH23 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26USAMC24 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26MEXWH29 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26MEXGR28 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26MEXBK27 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26CANRD24 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26ESPMC36 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26ARGMC37 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26FRAMC38 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BHF26BRAMC39 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26BK20 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCWAMC22 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCWAMC24 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCSOMEXGR31 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26USABL29 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26USABL27 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26CANMC37 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26COLMC46 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26ITABL42 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26MEXGR33 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26MEXMC34 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26CANWH35 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26ESPMC40 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26FRAMC21 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26BRAMC23 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26ENGMC44 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| SCF26ARGMC45 | WC26 Scarf · ACCESSORIES | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BANF26MC01 | WC26 Bandana · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BANF26BK03 | WC26 Bandana · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BHF26WH03 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BHF26WH04 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BHF26WH05 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BHF26WH06 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BHF26WH07 | WC26 Bucket Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26WH02 | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26BK01 | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26WAWH60 | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26NB53 | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26MC64 | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26NB19-USA | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26WH34-USA | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26BK16-USA | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| CF26DE36-USA | WC26 Hat · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BANF26MEXBK10 | WC26 Bandana · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BANF26MEXGR13 | WC26 Bandana · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BANF26MEXGR14 | WC26 Bandana · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BANF26USABL18 | WC26 Bandana · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| BANF26CANRD27 | WC26 Bandana · ACCESSORIES | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| DBF26BK20 | Duffle · BAGS | 1,500 | $40.00 | $60,000.00 | $51,000.00 | $9,000.00 |
| DBF26MEXGR23 | Duffle · BAGS | 1,500 | $40.00 | $60,000.00 | $51,000.00 | $9,000.00 |
| BBF26BL09 | Beach · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BBF26MC10 | Beach · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BBF26MT01 | Beach · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BBF26USAMC12 | Beach · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BBF26MEXGR13 | Beach · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BBF26MEXWH14 | Beach · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| MBF26MC07 | Messenger · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| MBF26BK05 | Messenger · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| MBF26ARGMC20 | Messenger · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| MBF26MEXBK21 | Messenger · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| MBF26USAMC22 | Messenger · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| CBBF26BK01 | Crossbody · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| CBBF26MEXBK04 | Crossbody · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| CBBF26USABK06 | Crossbody · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| CBBF26CANBK05 | Crossbody · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| CBBF26ARGBK02 | Crossbody · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| CBBF26ESPBK03 | Crossbody · BAGS | 1,500 | $30.00 | $45,000.00 | $38,250.00 | $6,750.00 |
| BBF2616HOSTWH21 | Beach · BAGS | 1,500 | $25.00 | $37,500.00 | $31,875.00 | $5,625.00 |
| GRAND TOTAL — FIFA WC26 | 108,000 | $3,105,000.00 | $2,639,250.00 | $465,750.00 | ||
Payout = Retail × 85% · 15% platform fee · FIFA World Cup 2026 licensed merchandise
Lab3 Warehouse — Yeezy x Gap Balenciaga
Yeezy x Gap Balenciaga
PENDING INVENTORY COUNT
Awaiting SKUs, quantities & pricing
| SKU / Style | Product | Qty | Retail | Total Retail | Est. Payout | Fees |
|---|---|---|---|---|---|---|
| Inventory count pending — update when count is available | ||||||
| Yeezy x Gap Balenciaga Total | TBD | TBD | TBD | TBD | ||
Last updated:
June 15, 2026
ShipBob Warehouse · AG + Morakniv + Drew House + Willow Tree · live fulfillment
Total Units On-Hand
42,669
ShipBob · live fulfillment
Total Retail Value
$1,878,622.01
on-hand at retail
Total Units Sold
4,335
fulfilled to date
Active Brands
4
AG · Morakniv · Drew House · Willow Tree
Australian Gold
12 SKUs
2,047 units
$29,659.99 retail · 923 sold
Morakniv
52 SKUs
18,098 units
$630,282.02 retail · 3,412 sold
Drew House
162 SKUs
17,550 units
$1,054,089 retail · ×85% payout
Willow Tree
44 SKUs
4,974 units
$164,591 retail · ×80% payout
ShipBob Warehouse — Inventory by Brand
| SKU | Product Name | On-Hand | Sold | Retail | Retail Value |
|---|---|---|---|---|---|
| Australian Gold 2,047 units on-hand · $29,659.99 retail value | |||||
| A70822 | SPF 50 Spray Gel Bronzer 8 fl oz | 774 | 0 | $10.49 | $8,119.26 |
| A00163 | Forever After 22 fl oz | 212 | 88 | $29.00 | $6,148.00 |
| A00467 | Cheeky Brown 8.5 fl oz | 250 | 254 | $14.00 | $3,500.00 |
| A70038 | SPF 50+ Tattoo Stick .49oz | 227 | 25 | $8.99 | $2,040.73 |
| A00482 | HN White Peach & Hibiscus Tan Extender 18 fl oz | 83 | 19 | $24.00 | $1,992.00 |
| A00530 | HN Cocoa Dreams Tan Extender 18 fl oz | 116 | 88 | $16.00 | $1,856.00 |
| A70915 | Little Joey SPF 50 Cont Spray 6oz | 108 | 0 | $13.00 | $1,404.00 |
| A00497 | HN Agave & Lime Tan Extender 18 fl oz | 86 | 16 | $16.00 | $1,376.00 |
| A00459 | HN Sea Salt & Sandalwood Tan Extender 18 fl oz | 80 | 82 | $16.00 | $1,280.00 |
| A00414 | HN Vanilla Pineapple Tan Extender 18 fl oz | 51 | 51 | $24.00 | $1,224.00 |
| A00427 | Bronze Accelerator 8.5 fl oz | 60 | 48 | $12.00 | $720.00 |
| A00100 | Dark Tanning Accelerator Lotion 8.5 fl oz | 0 | 252 | $10.00 | $0.00 |
| Australian Gold Subtotal | 2,047 | 923 | $29,659.99 | ||
| Morakniv 18,098 units on-hand · $630,282.02 retail value | |||||
| 13715 | Garberg | 1,320 | 0 | $98.99 | $130,666.80 |
| 12634 | Kansbol Green | 1,004 | 1 | $49.99 | $50,189.96 |
| 10791 | Bushcraft BlackBlade | 834 | 293 | $53.99 | $45,027.66 |
| F8-OA1A-C7JY | Companion Military Green S | 2,516 | 503 | $16.99 | $42,746.84 |
| 12872 | Kansbol Green 2 | 845 | 0 | $49.99 | $42,241.55 |
| 11824 | Companion Hi-Vis Orange | 1,753 | 330 | $16.99 | $29,783.47 |
| 13716 | Garberg BlackBlade | 255 | 1 | $110.99 | $28,302.45 |
| 13385 | Hook Knife 164 Right | 437 | 101 | $47.99 | $20,971.63 |
| 12141 | Companion Black | 1,232 | 18 | $16.99 | $20,931.68 |
| 12647 | Eldris Black | 400 | 81 | $38.99 | $15,596.00 |
| 106-1600 | Woodcarving 120 (LC) Laminated Steel, 10pcs/box | 434 | 792 | $31.99 | $13,883.66 |
| 13603 | MORA Classic No 1/0 | 369 | 15 | $35.99 | $13,280.31 |
| 13869 | Fillet Knife | 330 | 14 | $37.99 | $12,536.70 |
| 13604 | MORA Classic No 2 | 330 | 0 | $36.99 | $12,206.70 |
| 11742 | Bushcraft Survival | 138 | 44 | $87.99 | $12,142.62 |
| 13216 | Companion Desert | 713 | 10 | $16.99 | $12,113.87 |
| 13843 | Eldris LightDuty Dark Grey | 462 | 82 | $24.99 | $11,545.38 |
| 13686 | Floating Knife Lime | 264 | 54 | $35.99 | $9,501.36 |
| 13259 | Companion HeavyDuty Burnt Orange | 293 | 8 | $27.99 | $8,201.07 |
| 13571 | Companion Spark Red | 187 | 18 | $38.99 | $7,291.13 |
| 12495 | Companion HeavyDuty Orange | 302 | 6 | $23.99 | $7,244.98 |
| 12147 | MORA Basic 511 | 676 | 202 | $9.99 | $6,753.24 |
| 11863 | Companion Military Green C | 416 | 44 | $15.99 | $6,651.84 |
| 12250 | MORA Pro Chisel | 402 | 66 | $15.99 | $6,427.98 |
| 12649 | Eldris Blue | 149 | 49 | $38.99 | $5,809.51 |
| 13855 | Eldris LightDuty Mint | 203 | 23 | $24.99 | $5,072.97 |
| 12651 | Eldris Green | 118 | 72 | $38.99 | $4,600.82 |
| 13505 | Kansbol Burnt Orange | 89 | 4 | $49.99 | $4,449.11 |
| 12242 | MORA Pro | 315 | 0 | $13.99 | $4,406.85 |
| 13158 | Companion HeavyDuty Black | 150 | 0 | $27.99 | $4,198.50 |
| 13501 | Eldris Burnt Orange | 107 | 13 | $38.99 | $4,171.93 |
| 12629 | Eldris Fire Kit Black | 73 | 4 | $55.99 | $4,087.27 |
| 12494 | Companion HeavyDuty Green | 140 | 45 | $23.99 | $3,358.60 |
| 13386 | Hook Knife 164 Left | 64 | 18 | $47.99 | $3,071.36 |
| 14071 | Companion Dala Red | 123 | 108 | $16.99 | $2,089.77 |
| 12645 | Kansbol Multi Mount Green | 32 | 110 | $64.99 | $2,079.68 |
| 12648 | Eldris Red | 51 | 20 | $38.99 | $1,988.49 |
| 14075 | Companion Olive | 110 | 42 | $16.99 | $1,868.90 |
| 12241 | MORA Basic 546 | 158 | 35 | $10.99 | $1,736.42 |
| 13912 | Kansbol SK Green | 26 | 118 | $63.99 | $1,663.74 |
| 12650 | Eldris Yellow | 30 | 21 | $38.99 | $1,169.70 |
| 12249 | MORA Pro Robust | 65 | 5 | $16.99 | $1,104.35 |
| 13851 | Eldris LightDuty Blue | 40 | 5 | $24.99 | $999.60 |
| 13507 | Kansbol Multi Mount Burnt Orange | 15 | 0 | $64.99 | $974.85 |
| 13913 | Kansbol SK Burnt Orange | 15 | 0 | $63.99 | $959.85 |
| 13570 | Companion Spark Green | 23 | 7 | $38.99 | $896.77 |
| 12630 | Eldris Fire Kit Red | 15 | 0 | $55.99 | $839.85 |
| 12631 | Eldris Fire Kit Blue | 15 | 0 | $55.99 | $839.85 |
| 12632 | Eldris Fire Kit Yellow | 15 | 0 | $55.99 | $839.85 |
| 14073 | Companion Burnt Orange | 45 | 0 | $16.99 | $764.55 |
| 2I-RBDX-FZ95 | Hook Knife 164 Left-Handed | 0 | 0 | $0.00 | $0.00 |
| 13914 | Garberg SK Black | 0 | 30 | $115.99 | $0.00 |
| Morakniv Subtotal | 18,098 | 3,412 | $630,282.02 | ||
| Drew House 17,550 units on-hand · 162 SKUs · $1,054,089.00 retail value | |||||
| DH-F31121-MCRD-XS | MASCOT HOODIE RED | 643 | 0 | $120.00 | $77,160.00 |
| DH-F31121-MCCO-M | M - mascot hoodie - drew camo | 606 | 0 | $80.00 | $48,480.00 |
| DH-F31121-MCCO-S | S- mascot hoodie - drew camo | 581 | 0 | $80.00 | $46,480.00 |
| DH-F31121-MCLM-S | S - MASCOT HOODIE - LIME | 448 | 0 | $80.00 | $35,840.00 |
| DH-F31121-MCNPS-M | M - MASCOT HOODIE - NAVY PINSTRIPE | 447 | 0 | $80.00 | $35,760.00 |
| DH-F31121-MCNPS-L | L - MASCOT HOODIE - NAVY PINSTRIPE | 393 | 0 | $80.00 | $31,440.00 |
| DH-F31121-MCCO-L | L - mascot hoodie - drew camo | 392 | 0 | $80.00 | $31,360.00 |
| DH-F31121-MCLM-M | M - MASCOT HOODIE - LIME | 379 | 0 | $80.00 | $30,320.00 |
| DH-F31121-MCNPS-S | S - MASCOT HOODIE - NAVY PINSTRIPE | 374 | 0 | $80.00 | $29,920.00 |
| DH-VF31124-SERS-S | S - SECRET DECONSTRUCTED HOODIE - ROSES | 234 | 0 | $100.00 | $23,400.00 |
| DH-VF31124-SERS-M | M - SECRET DECONSTRUCTED HOODIE - ROSES | 225 | 0 | $100.00 | $22,500.00 |
| DH-VF31125-LDBK-S | S - lit drew hoodie - black | 265 | 0 | $80.00 | $21,200.00 |
| GS-1015-S | MASCOT HOODIE RED | 170 | 0 | $120.00 | $20,400.00 |
| DH-VF31124-SERS-XS | XS - SECRET DECONSTRUCTED HOODIE - ROSES | 193 | 0 | $100.00 | $19,300.00 |
| DH-F31121-MCCO-XS | XS - mascot hoodie - drew camo | 233 | 0 | $80.00 | $18,640.00 |
| DH-HJ2121-MCRD-XS | XS - MASCOT SS TEE RED | 531 | 0 | $35.00 | $18,585.00 |
| DH-F31121-MCLM-L | L - MASCOT HOODIE - LIME | 204 | 0 | $80.00 | $16,320.00 |
| DH-VF3112K-MCMO-8 | 8 - KIDS MASCOT HOODIE - MIDNIGHT OLIVE | 408 | 0 | $40.00 | $16,320.00 |
| DH-F31121-MCCO-XL | XL - mascot hoodie - drew camo | 201 | 0 | $80.00 | $16,080.00 |
| DH-F31122-MCPD-XXS | MASCOT DECONSTRUCTED HOODIE POLKA DOT XXS | 179 | 0 | $80.00 | $14,320.00 |
| DH-VF3112K-MCSY-8 | 8 - KIDS MASCOT HOODIE - STRAWBERRY | 356 | 0 | $40.00 | $14,240.00 |
| DH-VF31124-SERS-L | L - SECRET DECONSTRUCTED HOODIE - ROSES | 130 | 0 | $100.00 | $13,000.00 |
| DH-VF31125-LDBK-M | M - lit drew hoodie - black | 159 | 0 | $80.00 | $12,720.00 |
| DH-OEJ2121-BK-S | S - BASIC SS TEE BLACK | 339 | 0 | $37.00 | $12,543.00 |
| DH-VF3112K-MCSY-6 | 6 - KIDS MASCOT HOODIE - STRAWBERRY | 285 | 0 | $40.00 | $11,400.00 |
| DH-OEJ2121-BK-M | M - BASIC SS TEE BLACK | 302 | 0 | $37.00 | $11,174.00 |
| DH-F31121-SCBI-S | S - scribble hoodie - biscotti | 136 | 0 | $80.00 | $10,880.00 |
| DH-OEJ2121-WH-M | M - BASIC SS TEE WHITE | 289 | 0 | $37.00 | $10,693.00 |
| DH-HJ2121-MCRD-XXS | XXS - MASCOT SS TEE RED | 302 | 0 | $35.00 | $10,570.00 |
| DH-F31121-MCNPS-XL | XL - MASCOT HOODIE - NAVY PINSTRIPE | 129 | 0 | $80.00 | $10,320.00 |
| GS-1025-XXS | MASCOT HOODIE PINK | 79 | 0 | $120.00 | $9,480.00 |
| DH-OEJ2121-WH-S | S - BASIC SS TEE WHITE | 253 | 0 | $37.00 | $9,361.00 |
| DH-F31121-SCBI-M | M - scribble hoodie - biscotti | 112 | 0 | $80.00 | $8,960.00 |
| DH-F31121-MCNPS-XS | XS - MASCOT HOODIE - NAVY PINSTRIPE | 112 | 0 | $80.00 | $8,960.00 |
| DH-HJ2121-SMDR-M | M - SKETCH MASCOT EMBROIDERED SS TEE DUSTY ROSE | 88 | 0 | $100.00 | $8,800.00 |
| DH-VF3112K-MCMO-6 | 6 - KIDS MASCOT HOODIE - MIDNIGHT OLIVE | 216 | 0 | $40.00 | $8,640.00 |
| DH-OEJ2122C-BK-S | S - BASIC LS POCKET TEE BLACK | 218 | 0 | $37.00 | $8,066.00 |
| DH-OEJ2121-BK-XXS | XXS - BASIC SS TEE BLACK | 214 | 0 | $37.00 | $7,918.00 |
| DH-OEJ2121-WH-XS | XS - BASIC SS TEE WHITE | 212 | 0 | $37.00 | $7,844.00 |
| DH-VF31125-LSEHG-XS | LIL SECRET HOODIE - HEATHER GREY | 85 | 0 | $90.00 | $7,650.00 |
| DH-HJ2121K-MCMO-6 | KIDS MASCOT SS TEE - MIDNIGHT OLIVE 6 | 299 | 0 | $25.00 | $7,475.00 |
| GS-1035-XXS | MASCOT HOODIE WHITE XXS | 62 | 0 | $120.00 | $7,440.00 |
| DH-VF31125-NPS-S | S - SECRET HOODIE - NAVY PINSTRIPE | 92 | 0 | $80.00 | $7,360.00 |
| DH-F31121-SEBK-XXS | SECRET HOODIE BLACK | 59 | 0 | $120.00 | $7,080.00 |
| DH-VF31124-SERS-XL | XL - SECRET DECONSTRUCTED HOODIE - ROSES | 69 | 0 | $100.00 | $6,900.00 |
| DR0351-BLK-XS | MASCOT HOODIE BLACK XS | 56 | 0 | $120.00 | $6,720.00 |
| DH-HJ2121-MCRD-XL | XL - MASCOT SS TEE RED | 190 | 0 | $35.00 | $6,650.00 |
| DH-VF3112K-MCSY-4 | 4 - KIDS MASCOT HOODIE - STRAWBERRY | 152 | 0 | $40.00 | $6,080.00 |
| DH-OEJ2121-HG-S | S - BASIC SS TEE HEATHER GREY | 158 | 0 | $37.00 | $5,846.00 |
| DH-OEJ2122C-WH-S | S - BASIC LS POCKET TEE WHITE | 156 | 0 | $37.00 | $5,772.00 |
| DH-HJ2121K-MCSY-8 | 8 - KIDS MASCOT SS TEE - STRAWBERRY | 227 | 0 | $25.00 | $5,675.00 |
| DH-HJ2121-MCRD-M | M - MASCOT SS TEE RED | 162 | 0 | $35.00 | $5,670.00 |
| DH-OEJ2121-WH-L | L - BASIC SS TEE WHITE | 152 | 0 | $37.00 | $5,624.00 |
| DH-HJ2125-SBFB-M/L | M/L - SCRIBBLE BOXY SS TEE - FADED BLACK | 138 | 0 | $40.00 | $5,520.00 |
| DH-OEJ2122C-WH-M | M - BASIC LS POCKET TEE WHITE | 149 | 0 | $37.00 | $5,513.00 |
| DH-VF3127-SWBK-XS/S | XS/S - SWEET BOXY CREWNECK - BLACK | 54 | 0 | $100.00 | $5,400.00 |
| DH-HJ2121K-MCSY-6 | 6 - KIDS MASCOT SS TEE - STRAWBERRY | 212 | 0 | $25.00 | $5,300.00 |
| DH-OEJ2121-HG-XS | XS - BASIC SS TEE HEATHER GREY | 123 | 0 | $37.00 | $4,551.00 |
| DH-OEJ2121-BK-L | L - BASIC SS TEE BLACK | 122 | 0 | $37.00 | $4,514.00 |
| DH-VF3112K-MCMO-4 | 4 - KIDS MASCOT HOODIE - MIDNIGHT OLIVE | 107 | 0 | $40.00 | $4,280.00 |
| DH-OEJ2121-HG-M | M - BASIC SS TEE HEATHER GREY | 112 | 0 | $37.00 | $4,144.00 |
| DH-F31121-SCBI-L | L - scribble hoodie - biscotti | 51 | 0 | $80.00 | $4,080.00 |
| DH-VF3127-SWBK-M/L | M/L - SWEET BOXY CREWNECK - BLACK | 39 | 0 | $100.00 | $3,900.00 |
| DH-OEJ2121-WH-XL | XL - BASIC SS TEE WHITE | 104 | 0 | $37.00 | $3,848.00 |
| DH-F31121-MCCO-XXS | XXS - mascot hoodie - drew camo | 48 | 0 | $80.00 | $3,840.00 |
| DH-HJ2121K-MCMO-4 | KIDS MASCOT SS TEE - MIDNIGHT OLIVE 4 | 145 | 0 | $25.00 | $3,625.00 |
| DH-F31121-SCBI-XS | XS - scribble hoodie - biscotti | 45 | 0 | $80.00 | $3,600.00 |
| DH-OEJ2121-WH-XXS | XXS - BASIC SS TEE WHITE | 97 | 0 | $37.00 | $3,589.00 |
| DH-HJ2121-MCRD-XXL | XXL - MASCOT SS TEE RED | 102 | 0 | $35.00 | $3,570.00 |
| GS-1020-XXS | MASCOT SS TEE BLACK XXS | 99 | 0 | $35.00 | $3,465.00 |
| DH-VF3112-SEHG-S | SECRET HOODIE - HEATHER GREY | 34 | 0 | $100.00 | $3,400.00 |
| DH-HJ2121K-MCMO-8 | KIDS MASCOT SS TEE - MIDNIGHT OLIVE 8 | 134 | 0 | $25.00 | $3,350.00 |
| DH-OEJ2122C-BK-M | M - BASIC LS POCKET TEE BLACK | 87 | 0 | $37.00 | $3,219.00 |
| DH-VF3112K-MCMO-2 | 2 - KIDS MASCOT HOODIE - MIDNIGHT OLIVE | 80 | 0 | $40.00 | $3,200.00 |
| DH-OEJ2122C-BR-M | M - BASIC LS POCKET TEE - BROWN | 83 | 0 | $38.00 | $3,154.00 |
| GS-1023-XXS | SECRET EMBROIDERED CREWNECK BLACK XXS | 86 | 0 | $35.00 | $3,010.00 |
| GS-1000-M | SKIDOODLE HOODIE WHITE | 20 | 0 | $150.00 | $3,000.00 |
| DH-HJ2125-SWMG-M/L | M/L - SWEET BOXY SS TEE - MAGNOLIA | 81 | 0 | $37.00 | $2,997.00 |
| DH-OEJ2122C-WH-XXS | XXS - BASIC LS POCKET TEE WHITE | 80 | 0 | $37.00 | $2,960.00 |
| DH-OEJ2122C-BK-L | L - BASIC LS POCKET TEE BLACK | 78 | 0 | $37.00 | $2,886.00 |
| GS-1101-XXS | SECRET SS TEE OFF WHITE | 85 | 0 | $33.00 | $2,805.00 |
| DH-C43112-CB-XS/S | XS/S - CORDUROY HOODIE - CHAZ BROWN | 31 | 0 | $90.00 | $2,790.00 |
| DH-OEJ2122C-MO-M | M - BASIC LS POCKET TEE - MIDNIGHT OLIVE | 70 | 0 | $39.00 | $2,730.00 |
| DH-HJ2121K-MCSY-4 | 4 - KIDS MASCOT SS TEE - STRAWBERRY | 108 | 0 | $25.00 | $2,700.00 |
| GS-1002-XS | XS - SKIDOODLE HOODIE BLACK | 18 | 0 | $150.00 | $2,700.00 |
| DH-HJ2121-SMDR-S | S - SKETCH MASCOT EMBROIDERED SS TEE DUSTY ROSE | 71 | 0 | $38.00 | $2,698.00 |
| DH-HJ2125-SWMR-M/L | M/L - SWEET BOXY SS TEE - MAROON | 72 | 0 | $37.00 | $2,664.00 |
| DH-OEJ2121-BK-XL | XL - BASIC SS TEE BLACK | 72 | 0 | $37.00 | $2,664.00 |
| DH-C43112-CB-M/L | M/L - CORDUROY HOODIE - CHAZ BROWN | 29 | 0 | $90.00 | $2,610.00 |
| DH-F31121-MCCO-XXL | XXL - mascot hoodie - drew camo | 32 | 0 | $80.00 | $2,560.00 |
| DH-F31122-MCDR-XXS | MASCOT DECONSTRUCTED HOODIE DUSTY ROSE XXS | 32 | 0 | $80.00 | $2,560.00 |
| DH-OEJ2122C-WH-XS | XS - BASIC LS POCKET TEE WHITE | 66 | 0 | $37.00 | $2,442.00 |
| DH-OEJ2122C-BR-S | S - BASIC LS POCKET TEE - BROWN | 63 | 0 | $38.00 | $2,394.00 |
| DH-HJ2125-DHHG-M/L | DRWH BOXY SS TEE - HEATHER GREY | 61 | 0 | $39.00 | $2,379.00 |
| DH-C43112-BI-XS/S | Bl/biscotti / XS/S CORDUROY HOODIE | 26 | 0 | $90.00 | $2,340.00 |
| DH-OEJ2122C-BR-L | L - BASIC LS POCKET TEE - BROWN | 61 | 0 | $38.00 | $2,318.00 |
| GS-1057-XXS | MASCOT SS TEE PINK XXS | 61 | 0 | $35.00 | $2,135.00 |
| DR0313-GDNYLW-MD | MD - SQUIRREL SS TEE GOLDEN YELLOW | 71 | 0 | $30.00 | $2,130.00 |
| DH-OEJ2122C-MO-S | S - BASIC LS POCKET TEE - MIDNIGHT OLIVE | 54 | 0 | $39.00 | $2,106.00 |
| DH-OEJ2122C-BK-XS | XS - BASIC LS POCKET TEE BLACK | 55 | 0 | $37.00 | $2,035.00 |
| DR0313-GDNYLW-LG | LG - SQUIRREL SS TEE GOLDEN YELLOW | 66 | 0 | $30.00 | $1,980.00 |
| DH-OEJ2121-HG-L | L - BASIC SS TEE HEATHER GREY | 53 | 0 | $37.00 | $1,961.00 |
| GH-1017-OGC-M | M - CHAZ CORDUROY HOODIE OG CAMEL | 22 | 0 | $80.00 | $1,760.00 |
| GH-1017-OGC-S | S - CHAZ CORDUROY HOODIE OG CAMEL | 22 | 0 | $80.00 | $1,760.00 |
| DH-OEJ2122C-MO-L | L - BASIC LS POCKET TEE - MIDNIGHT OLIVE | 45 | 0 | $39.00 | $1,755.00 |
| DH-HJ2121-MCRD-S | S - MASCOT SS TEE RED | 50 | 0 | $35.00 | $1,750.00 |
| DH-F31121-SCBI-XL | XL - scribble hoodie - biscotti | 21 | 0 | $80.00 | $1,680.00 |
| GS-1027-L | SKIDOODLE HOODIE GOLDEN YELLOW | 10 | 0 | $150.00 | $1,500.00 |
| DH-OEJ2122C-BR-XL | XL - BASIC LS POCKET TEE - BROWN | 38 | 0 | $38.00 | $1,444.00 |
| DH-OEJ2122C-BK-XXS | XXS - BASIC LS POCKET TEE BLACK | 38 | 0 | $37.00 | $1,406.00 |
| DH-VF3112K-MCSY-2 | 2 - KIDS MASCOT HOODIE - STRAWBERRY | 35 | 0 | $40.00 | $1,400.00 |
| DH-F31121-MCNPS-XXL | XXL - MASCOT HOODIE - NAVY PINSTRIPE | 16 | 0 | $80.00 | $1,280.00 |
| DH-OEJ2121-HG-XXS | XXS - BASIC SS TEE HEATHER GREY | 32 | 0 | $37.00 | $1,184.00 |
| DH-VF31125-NPS-XS | XS - SECRET HOODIE - NAVY PINSTRIPE | 14 | 0 | $80.00 | $1,120.00 |
| GH-1017-OGC-L | L - CHAZ CORDUROY HOODIE OG CAMEL | 14 | 0 | $80.00 | $1,120.00 |
| DH-HJ2121-DHGY-XXS | DRWH SS TEE GOLDEN YELLOW XXS | 29 | 0 | $38.00 | $1,102.00 |
| GS-1036-XXS | MASCOT SS TEE WHITE XXS | 31 | 0 | $35.00 | $1,085.00 |
| DH-OEJ2122C-BR-XS | XS - BASIC LS POCKET TEE - BROWN | 26 | 0 | $38.00 | $988.00 |
| DH-OEJ2122C-MO-XS | XS - BASIC LS POCKET TEE - MIDNIGHT OLIVE | 25 | 0 | $39.00 | $975.00 |
| DH-VF31125-LDBK-L | L - lit drew hoodie - black | 12 | 0 | $80.00 | $960.00 |
| DH-OEJ2122C-MO-XL | XL - BASIC LS POCKET TEE - MIDNIGHT OLIVE | 24 | 0 | $39.00 | $936.00 |
| DH-OEJ2122C-MO-XXS | XXS - BASIC LS POCKET TEE - MIDNIGHT OLIVE | 22 | 0 | $39.00 | $858.00 |
| DH-HJ2125-SBFB-XS/S | XS/S - SCRIBBLE BOXY SS TEE - FADED BLACK | 21 | 0 | $40.00 | $840.00 |
| DH-HJ2125-SBFB-XL/XXL | XL/XXL - SCRIBBLE BOXY SS TEE - FADED BLACK | 17 | 0 | $40.00 | $680.00 |
| GH-1017-OGC-XS | XS - CHAZ CORDUROY HOODIE OG CAMEL | 8 | 0 | $80.00 | $640.00 |
| DH-OEJ2121-MO-M | M - BASIC SS TEE - MIDNIGHT OLIVE | 22 | 0 | $28.00 | $616.00 |
| GS-1100-XXS | MASCOT SS TEE WHITE XXS | 17 | 0 | $35.00 | $595.00 |
| DH-OEJ2122C-BR-XXS | XXS - BASIC LS POCKET TEE - BROWN | 15 | 0 | $38.00 | $570.00 |
| GH-1017-OGC-XL | XL - CHAZ CORDUROY HOODIE OG CAMEL | 6 | 0 | $80.00 | $480.00 |
| DR0146-GR-BL-YW-LG | LG - WEDNESDAY LS YARN DYE TEE GREEN/BLUE/YELL | 16 | 0 | $30.00 | $480.00 |
| DH-VF31222-SMBK-XXS | SKETCH MASCOT CREWNECK BLACK | 14 | 0 | $33.00 | $462.00 |
| DH-VF31222-HBHG-XS | HUMMINGBIRDS CREWNECK - HEATHER GREY | 5 | 0 | $80.00 | $400.00 |
| GH-1017-OGC-XXL | XXL - CHAZ CORDUROY HOODIE OG CAMEL | 5 | 0 | $80.00 | $400.00 |
| DH-F31121-SCBI-XXL | scribble hoodie - biscotti | 4 | 0 | $100.00 | $400.00 |
| DH-OEJ2121-MO-S | S - BASIC SS TEE - MIDNIGHT OLIVE | 13 | 0 | $28.00 | $364.00 |
| DH-VF3215C-MCOW-L | cropped zip up hoodie - off white | 4 | 0 | $80.00 | $320.00 |
| DH-HJ2121-PZBY-XXL | XXL - PIZZA SS TEE BERRY | 6 | 0 | $35.00 | $210.00 |
| DH-OEJ2121-MO-L | L - BASIC SS TEE - MIDNIGHT OLIVE | 7 | 0 | $28.00 | $196.00 |
| DH-OEJ2121-BR-M | BASIC SS TEE - BROWN | 7 | 0 | $28.00 | $196.00 |
| GS-1002-S | S - SKIDOODLE HOODIE BLACK | 1 | 0 | $150.00 | $150.00 |
| DH-HJ2125-SWMG-XL/XXL | XL/XXL - SWEET BOXY SS TEE - MAGNOLIA | 4 | 0 | $37.00 | $148.00 |
| DR0146-GR-BL-YW-MD | MD - WEDNESDAY LS YARN DYE TEE GREEN/BLUE/YELL | 4 | 0 | $30.00 | $120.00 |
| DH-VF3215C-MCOW-XL | cropped zip up hoodie - off white | 1 | 0 | $100.00 | $100.00 |
| DH-F31121-MCBK-M | mascot hoodie - black | 1 | 0 | $100.00 | $100.00 |
| DH-OEJ2121-MO-XL | XL - BASIC SS TEE - MIDNIGHT OLIVE | 3 | 0 | $28.00 | $84.00 |
| GS-1110-XXS | COMMUNITY SS TEE BURGUNDY XXS | 2 | 0 | $38.00 | $76.00 |
| DH-HJ2125-SWMR-XS/S | XS/S - SWEET BOXY SS TEE - MAROON | 2 | 0 | $37.00 | $74.00 |
| DH-HJ2121-HSNV-XXS | HOME SCHOOL SS TEE NAVY XXS | 1 | 0 | $38.00 | $38.00 |
| DH-BF1111-MCRB-L | MASCOT DAWG HOODIE ROYAL BLUE L | 1 | 0 | $38.00 | $38.00 |
| DH-OEJ2121-HG-XL | XL - BASIC SS TEE HEATHER GREY | 1 | 0 | $37.00 | $37.00 |
| DH-HJ2121-PZBY-L | L - PIZZA SS TEE BERRY | 1 | 0 | $35.00 | $35.00 |
| DH-HJ2121-PZBY-XL | XL -PIZZA SS TEE BERRY | 1 | 0 | $35.00 | $35.00 |
| DH-HJ2124R-SEWHBR-XS | XS - SECRET SS RINGER TEE - WHITE/BROWN | 1 | 0 | $33.00 | $33.00 |
| GS-1106-XXS | SECRET SS TEE DUSTY ROSE XXS | 1 | 0 | $33.00 | $33.00 |
| DH-HJ2121-SEKH-XS | SECRET SS TEE KHAKI XS | 1 | 0 | $33.00 | $33.00 |
| DH-HJ2121-SEMG-XXS | SECRET SS TEE MAGENTA XXS | 1 | 0 | $33.00 | $33.00 |
| DH-HJ2121-NVMC-S | MASCOT SS TEE NAVY S | 1 | 0 | $30.00 | $30.00 |
| DH-OEJ2121-MO-XS | XS - BASIC SS TEE - MIDNIGHT OLIVE | 1 | 0 | $28.00 | $28.00 |
| MASCOT HOODIE BLACK XXS | XXS - MASCOT HOODIE BLACK | 73 | 0 | $0.00 | $0.00 |
| MASCOT HOODIE BLACK XS | XS - MASCOT HOODIE BLACK | 12 | 0 | $0.00 | $0.00 |
| DH-HJ2121-PZBY-XS | XS - PIZZA SS TEE BERRY | 0 | 0 | $35.00 | $0.00 |
| DH-HJ2124R-SEWHBR-XXL | XXL - SECRET SS RINGER TEE - WHITE/BROWN | 0 | 0 | $33.00 | $0.00 |
| Drew House Subtotal | 17,550 | 0 | $1,054,089.00 | ||
| Willow Tree 4,974 units on-hand · 44 SKUs · $164,591.00 retail value | |||||
| 26247 | Willow Tree REMEMBRANCE | 1,008 | 0 | $28.00 | $28,224.00 |
| 26222 | Willow Tree CLOSE TO ME | 270 | 0 | $45.00 | $12,150.00 |
| 26100 | Willow Tree QUIETLY | 192 | 0 | $45.00 | $8,640.00 |
| 26121 | Willow Tree PROMISE | 160 | 0 | $45.00 | $7,200.00 |
| 27158 | Willow Tree PRAYER OF PEACE | 256 | 0 | $28.00 | $7,168.00 |
| 26032 | Willow Tree TOGETHER | 144 | 0 | $45.00 | $6,480.00 |
| 26170 | Willow Tree A TREE A PRAYER | 224 | 0 | $28.00 | $6,272.00 |
| 26072 | Willow Tree GRANDMOTHER | 120 | 0 | $45.00 | $5,400.00 |
| 26102 | Willow Tree MOTHER AND SON | 120 | 0 | $45.00 | $5,400.00 |
| 26155 | Willow Tree FRIENDSHIP | 180 | 0 | $28.00 | $5,040.00 |
| 26233 | Willow Tree SURROUNDED BY LOVE | 144 | 0 | $30.00 | $4,320.00 |
| 26454 | Willow Tree FORGET-ME-NOT | 144 | 0 | $30.00 | $4,320.00 |
| 27095 | Willow Tree MY SISTER, MY FRIEND | 90 | 0 | $45.00 | $4,050.00 |
| 26031 | Willow Tree FATHER & DAUGHTER | 90 | 0 | $45.00 | $4,050.00 |
| 26149 | Willow Tree ANGEL COURAGE | 120 | 0 | $28.00 | $3,360.00 |
| 26012 | Willow Tree ANGEL OF PRAYER | 108 | 0 | $28.00 | $3,024.00 |
| 26020 | Willow Tree ANGEL OF HEALING | 108 | 0 | $28.00 | $3,024.00 |
| 26023 | Willow Tree SISTERS BY HEART | 66 | 0 | $45.00 | $2,970.00 |
| 26109 | Willow Tree WITH AFFECTION ANGEL | 96 | 0 | $29.00 | $2,784.00 |
| 26219 | Willow Tree ANGEL OF FREEDOM | 96 | 0 | $28.00 | $2,688.00 |
| 26062 | Willow Tree ANGEL OF COMFORT | 96 | 0 | $28.00 | $2,688.00 |
| 26218 | Willow Tree KINDNESS (GIRL) | 96 | 0 | $28.00 | $2,688.00 |
| 26195 | Willow Tree GUARDIAN | 48 | 0 | $45.00 | $2,160.00 |
| 26011 | Willow Tree ANGEL OF FRIENDSHIP | 72 | 0 | $29.00 | $2,088.00 |
| 26182 | Willow Tree WITH LOVE | 72 | 0 | $28.00 | $2,016.00 |
| 27790 | Willow Tree LOVE MY DOG (SMALL LYING) | 96 | 0 | $19.00 | $1,824.00 |
| 27687 | Willow Tree WITH SYMPATHY | 40 | 0 | $45.00 | $1,800.00 |
| 27440 | Willow Tree LOTS OF LOVE | 64 | 0 | $28.00 | $1,792.00 |
| 26181 | Willow Tree OUR GIFT | 35 | 0 | $50.00 | $1,750.00 |
| 26132 | Willow Tree KEEPSAKE - GIRL | 60 | 0 | $28.00 | $1,680.00 |
| 28025 | Willow Tree QUIET WONDER | 60 | 0 | $28.00 | $1,680.00 |
| 26244 | Willow Tree WITH MY GRANDMOTHER | 36 | 0 | $45.00 | $1,620.00 |
| 27267 | Willow Tree THANK YOU | 48 | 0 | $30.00 | $1,440.00 |
| 26246 | Willow Tree BEAUTIFUL WISHES | 48 | 0 | $30.00 | $1,440.00 |
| 26084 | Willow Tree ANGEL'S EMBRACE | 48 | 0 | $30.00 | $1,440.00 |
| 27159 | Willow Tree BLOOM | 48 | 0 | $30.00 | $1,440.00 |
| 26165 | Willow Tree LOVE OF LEARNING | 48 | 0 | $28.00 | $1,344.00 |
| 26079 | Willow Tree ANGEL OF CARING | 48 | 0 | $28.00 | $1,344.00 |
| 26131 | Willow Tree THINKING OF YOU | 48 | 0 | $28.00 | $1,344.00 |
| 26217 | Willow Tree KINDNESS (BOY) | 48 | 0 | $28.00 | $1,344.00 |
| 26439 | Willow Tree YOU AND ME | 25 | 0 | $45.00 | $1,125.00 |
| 26184 | Willow Tree ANNIVERSARY | 24 | 0 | $45.00 | $1,080.00 |
| 26034 | Willow Tree GUARDIAN ANGEL | 24 | 0 | $30.00 | $720.00 |
| 27250 | Willow Tree WARM EMBRACE | 6 | 0 | $30.00 | $180.00 |
| Willow Tree Subtotal | 4,974 | 0 | $164,591.00 | ||
| GRAND TOTAL — ShipBob | 42,669 | 4,335 | $1,878,622.01 | ||
On-hand quantities sync with the Inventory tab · ShipBob live fulfillment center
Total Outgoing
—
—
MK Payments
—
—
ShipBob Payments
—
—
Amazon FBA Fees
—
—
Shein B2B Repack
—
—
Noah's Commission
—
—
This Month
—
—
| Date | Recipient | Invoice # | Description | Amount | Status |
|---|
Total Received
—
—
This Month
—
—
Largest Payment
—
Platforms
—
active sources
By platform
| Date | Platform | Reference | Description | Amount |
|---|
No received payments yet
Upload a CSV with columns: Date, Platform, Reference, Description, Amount
Total Pending
—
—
Overdue
—
past expected date
Due This Week
—
—
Platforms
—
with pending amounts
| Platform | Reference / Order | Description | Expected Date | Amount | Status |
|---|
No pending payments
Upload a CSV with columns: Platform, Reference, Description, Expected Date, Amount, Status
Gross Revenue − Payments Outgoing − Pending Payments
Gross Revenue
—
Net Balance
—
—% margin
Total Deductions
—
Gross Revenue
—
all brands
Payments Outgoing
—
MK, ShipBob, FBA, Repack, Commission
Pending Payments
—
expected incoming
| Category | Description | Amount | Running Balance |
|---|
5% of total gross revenue across all brands
Total Commission Earned
—
5% of gross revenue
Total Gross Revenue
—
across all brands
Commission Paid
—
—
Commission Outstanding
—
remaining to pay
Commission by brand
Payment log
| Date | Description | Amount | Status |
|---|
No commission payments logged yet. Upload a CSV with: Date, Description, Amount, Status
Shein B2B — 15,000 unit repack operation
Total Repack Cost
—
—
This Month
—
—
Largest Payment
—
Vendors
—
unique vendors
| Date | Vendor | Notes | Amount |
|---|
No repack payments yet
Upload a CSV with columns: Date, Vendor, Amount, Notes
Total Received
—
—
This Month
—
—
Largest Payment
—
Average Payment
—
per transfer
| Date | From | Reference # | Description | Amount | Status |
|---|
Total Received
—
—
This Month
—
—
Largest Payment
—
Sources
—
unique payers
| Date | Source | Reference | Description | Amount | Platform |
|---|
No incoming payments yet
Upload a CSV to get started. Expected columns:
| Date | Source | Reference | Description | Amount | Platform |
|---|---|---|---|---|---|
| 2026-05-04 | Amazon | 2MGRYYKH18PNQAC | Marketplace disbursement | 2250.61 | Amazon |
Total Fees Paid
—
—
This Month
—
—
Largest Fee
—
Average Fee
—
per transaction
By fee type
Jan 1 – May 5, 2026
| Date | Fee Type | Shipment / Order ID | Amount |
|---|
Best Month (Gross)
—
Current Month
—
May 2026 · running total
Avg Monthly Revenue
—
all time average
Total All-Time
—
Dec 2025 – present
Month-on-Month Gross Revenue
Dec 2025 – May 2026
Month-on-Month Net Revenue
| Month | Gross Revenue | Est. Net Revenue | MoM Change | MoM % | Trend |
|---|
Monthly Revenue by Brand
All-Time Net Revenue
—
Best Platform
—
Best Brand by Net
—
Balance Payable
—
Pending platform payments
Month-on-Month Net Revenue
| Month | Gross Revenue | Net Revenue | Orders | MoM Change | Trend |
|---|
Net Revenue — By Platform
| Platform | Brands | Gross Revenue | Est. Net Revenue | % of Total | Bar |
|---|
Net Revenue — By Brand & Balance Payable
| Brand | Gross Revenue | Net Revenue | Orders | AOV | Pending Payable | Fee Retention |
|---|
⚠ Pending — Required for Full P&L Analysis
· Full service cost breakdown (ShipBob: packaging, pick & pack, storage)
· Channel / platform fees per brand
· Agreed selling prices at SKU level (proforma from Meg)
· Remaining inventory counts / full ShipBob inventory
eBay sales (Supply District) last updated:
June 15, 2026
Period: May 4 – Jun 15, 2026 · 132 orders · $16,706 gross
Top Platform
—
Total Gross Revenue
—
all platforms
Est. Total Net Revenue
—
after shipping fees
Active Platforms
—
Revenue by Platform
Platform Revenue Breakdown
| Platform | Brands | Gross Revenue | Est. Net Revenue | % of Total | Orders | Bar |
|---|
Platform Split — By Brand
⚠ Net revenue figures are estimated based on current fee retention rates per brand. Exact platform fee data pending from ShipBob and platform reports.
Total Gross Revenue
—
Total Net Revenue
—
after shipping fees
Best Brand by Net
—
Balance Payable
—
pending platform payments
Net Revenue by Brand
Brand Revenue & Net Breakdown
| Brand | Gross Revenue | Net Revenue | Fee Retention | Orders | AOV | % of Total | Balance Payable |
|---|
Net Revenue by Brand — Per Quarter
Packaging Costs
—
per shipment / per unit
Pick & Pack Fees
—
per order fulfilled
Storage Fees
—
monthly warehouse cost
Shipping Costs
—
labels & carrier fees
ShipBob Charge Breakdown — By Category
| Charge Category | Brand | Amount | Per Unit / Order | Period | Status |
|---|
⚠ Awaiting service cost breakdown from ShipBob — packaging, pick & pack, storage, and channel fees per brand.
ShipBob Payment History
| Date | Amount | Reference | Description | Status |
|---|
Gross Revenue
—
all brands · all time
Net After All Costs
—
confirmed costs only
Total Confirmed Costs
—
Margin %
—
net ÷ gross
P&L Statement
| Line Item | Amount (USD) | Running P&L | Notes |
|---|
⚠ Pending: packaging costs, pick & pack, storage fees, channel fees, agreed selling prices (proforma from Meg).
Total Returns
—
—
Total Refunded
—
—
Units Returned
—
—
Avg Refund
—
—
| Date | Order # | SKU | Product | Qty | Refund |
|---|
Download individual brand sales files or a combined export of all brands in the standard All World Supply format.
Combined export — all brands
All brands · all platforms · — rows
Individual brand files
CSV format reference
| Invoice # | Transaction Date | Transaction | Platform | Platform Order # | SKU | BRAND | Qty Sold | Gross Revenue | Shipping Costs | Net Revenue |
|---|---|---|---|---|---|---|---|---|---|---|
| - | 1-Jan-26 | Sale | eBay | 01-12345-67890 | 10326 | Lego | 1 | $280.00 | $(21.78) | $258.22 |
Export Sales by Brand
Download complete sales history for any brand in CSV or Excel format
BRANDS
eBay
Seller Hub → Orders → Download report → CSV
Amazon
Seller Central → Reports → Fulfillment → Download CSV
Shein
Seller Center → Data Center → Order Report → Export CSV
Import sales data
Drop your CSV here, or click to browse
Supports eBay, Amazon, Shein, StockX, B2B exports