MakeItFamousSign in
Dropper bottle$0 to start

Niacinamide Pore Serum

30 ml · 10% niacinamide, 1% zinc — The workhorse. Cheap to make, easy to explain, hard to get wrong.

Configures
180
distinct ways
YOUR BRAND30 ML · 10% NIACINAMIDE, 1% ZINC
Your label, on this vessel

What you see is what gets printed. Change anything below and it redraws.

Brand
Hue
At a glance
Retail price$28.00
Options chosenno extra cost
Label finishincluded
Gross margin66.4%

Made per order. Nothing is paid before your customer pays you. The full plan is below — price, volume and the split are all yours to move.

3 option groups

3 values carried. Everything the manufacturer will vary is listed — nothing is hidden behind a sales call.

Container & colourway

choose one

The vessel itself. One per product — a second colourway is a second SKU.

Closure

choose one

Label finish

choose one

How the label stock is coated. Foil applies to the mark only.

What goes on the pack

Niacinamide 10%, zinc PCA 1%. Fragrance-free. Not for use with low-pH acids in the same step.

What it would earn

Skincare costs · move anything below

One month, top to bottom

400 orders · $15,120 net
Gross sales$15,832
Refunds4.5% in skincare−$712
Net revenue$15,120
Product cost−$5,076
Fulfilment & shipping15.5%−$2,344
Payment processing2.9% + 30¢−$469
Contribution margin47.8% of net$7,232
Advertising19.0% — the line nobody budgets for−$2,873
Operating costssamples, photography, care−$1,631
Net profit$2,727
MakeItFamous20% of net profit−$545
Creator pool$2,182

Who gets what

64% you · 6 × 6%
You, as founder$1,396
Each partner6 of them$131
All partners together$786
Per partner, per year$1,571

Unfilled spots revert to the founder, so opening more than you can fill costs you nothing.

Twelve months

at 12% monthly growth
Net revenue
$364,893
Net profit
$83,415
22.9% margin
Creator pool
$66,732
after the 20% fee
A partner's year
$4,004
at 6% a spot
$0$7,456$14,913Sep — $2,727SepOct — $3,229OctNov — $3,790NovDec — $4,419DecJan — $5,123JanFeb — $5,912FebMar — $6,796MarApr — $7,785AprMay — $8,893MayJun — $10,134JunJul — $11,524JulAug — $13,081Aug

What has to be true

Break-even volumeorders a month to cover fixed costs and ads150 orders
Cash needed up frontmade per order$0
Lead time3 days
Category return ratemodelled into every figure above4.5%
Repeat rate at 90 daysthe category benchmark24%

These are category benchmarks, not a forecast for your line. The advertising figure is the one most worth arguing with — a launch carried by a group's own posting spends far less than this in month one, and far more by month six.