Financial Projections

ThriveOps Financial Control Center — Revenue Targets → COGS → OPEX → Operating Profit → Savings → Distributable Profit → Partner & Investor Allocation → Retained

Revenue

$3.6M

36 months · Base

Gross Profit

$3.5M

Revenue − COGS

Operating Profit

$3.1M

Gross Profit − OPEX

Distributable Profit

$2.8M

After savings allocation

Savings

$313.7K

Allocated to reserves

Partner Distribution

$1.4M

Allocated to partners

Investor Distribution

$0

Allocated to investors

Retained Profit

$1.4M

Remaining in ThriveOps

Profit Allocation Waterfall — Oct 26
RevenueCOGSGross ProfitOPEXOperating ProfitSavingsDistributablePartnersInvestorsRetained$0$4.5K$9.0K$13.5K$18.0K$17.7K$-258$17.5K$-6.3K$11.2K$-1.1K$10.1K$-5.0K$0$5.0K
Select month:
Where Did the Money Go?
Revenue
$157.2K
$157.2K
COGS
$-5.7K
$-5.7K
Gross Profit
$151.5K
$151.5K
OPEX
$-11.2K
$-11.2K
Operating Profit
$140.4K
$140.4K
Savings
$-14.0K
$-14.0K
Distributable Profit
$126.3K
$126.3K
Partner Allocation
$-63.2K
$-63.2K
Investor Allocation
$0
$0
Retained Profit
$63.2K
$63.2K
Savings is an allocation of Operating Profit, not an expense. Partner and Investor allocations are distributions of Distributable Profit, not OPEX.
Monthly Revenue vs Operating Costs
Oct 26Feb 27Jun 27Oct 27Feb 28Jun 28Oct 28Feb 29Sep 29$0$40.0K$80.0K$120.0K$160.0K
  • total_revenue
  • total_costs
  • operating_profit