Quarterly Business Review

Glamnetic — Q1 2026

January 1 — March 31, 2026 · DTC + Amazon + Retail
Generated 2026-04-29 · Data: Omni (net revenue) · Glamnetic only

Executive Summary

Q1 2026 Glamnetic net revenue reached $32.80M, up +85.9% YoY from $17.64M in Q1 2025. Growth was led by retail expansion (Walmart.com launch, TJX scale-up, Loblaw + Sephora Canada additions, +137% YoY) and a 75% Amazon acceleration, while DTC posted a more modest +43% blended (Shopify +22%, TikTok Shop +457%).

Total Revenue
$32.80M
+85.9% YoY
Amazon
$10.50M
+75.2% YoY
DTC
$8.12M
+43.5% YoY
Shopify$6.49M
TikTok$1.47M
UK$0.16M
Retail Sell-In
$14.18M
+136.8% YoY

Channel Mix Shift

Channel Q1 2026 % of Mix Q1 2025 % of Mix YoY $ YoY %
Retail Sell-In $14.18M43.2% $5.99M33.9% +$8.19M+136.8%
Total $32.80M100% $17.64M100% $15.16M+85.9%

Excludes wholesale sell-in — small-base channel; not material to mix view.

Headline shifts to flag: Retail sell-in's share of total grew from 34% to 43% on the back of Walmart.com launch, TJX scale-up, and Canadian retailer expansion. Shopify's share dropped meaningfully (30% → 20%) — not because Shopify shrunk, but because every other channel grew faster. TikTok Shop, while still small in absolute terms, is the fastest-growing channel by a wide margin.

Channel Mix — Q1 2025 vs Q1 2026

Q1 2025 Q1 2026 34% 30% 34% 1.5% Total $17.64M 32% 20% 5% 43% Total $32.80M Amazon Shopify TikTok Retail

Shopify share dropped 10pp (30→20%), TikTok tripled (1.5→4.5%), Retail expanded 7pp on new accounts.

Where Did the $15.16M Come From? — Q1 2026 vs Q1 2025

$35M $26M $17.5M $9M $0 $17.64MQ1 2025 +$4.51MAmazon +$2.46MDTC +$8.19MRetail $32.80MQ1 2026

Retail (Walmart.com launch + TJX scale-up + Canadian retailer additions) and Amazon (paid spend scaling) drove 84% of the $15.16M YoY growth. Retail alone contributed +$8.19M (+137% YoY). DTC contributed $2.46M (Shopify $1.18M + TikTok $1.20M + UK $0.11M — see DTC tab waterfall for sub-channel breakdown). Wholesale sell-in excluded for consistency.

Q1 2026 Launch Contribution — Revenue by Month and Channel

Launch / Channel Launch Date Jan Feb Mar Total % Distribution
Love Note Jan 14, 2026 $1.37M $1.34M $0.83M $3.54M 70.0%
Amazon$0.29M$0.46M$0.25M$1.00M28.2%
Shopify$0.60M$0.18M$0.12M$0.90M25.3%
TikTok$0.09M$0.03M$0.02M$0.13M3.8%
Retail$0.40M$0.67M$0.44M$1.47M42.7%
Juicy Drop (Fruit Collection) Feb 11, 2026 $0.39M $0.78M $1.18M 23.3%
Amazon$0.10M$0.21M$0.31M26.5%
Shopify$0.22M$0.18M$0.39M33.3%
TikTok$0.05M$0.03M$0.08M6.5%
Retail$0.03M$0.36M$0.40M33.7%
Pre-Adhesive Nails Mar 9, 2026 $0 $0.34M $0.34M 6.7%
Amazon$0.02M$0.02M5.3%
Shopify$0.14M$0.14M40.0%
TikTok$0.01M$0.01M1.7%
Retail$0$0.18M$0.18M53.0%
Total $1.37M $1.73M $1.95M $5.06M 100%

Three Q1 2026 launches contributed $5.06M total — ~16.7% of Q1 2026 net revenue. Click any launch row to collapse its channel breakdown. Parent row % shows share of $5.06M launch revenue; sub-row % shows channel mix within that launch. Love Note (70% of launches) was the headline; ramped Jan-Feb then tapered Mar as expected post-launch. Juicy Drop / Fruit Collection doubled month-over-month (Feb $0.39M → Mar $0.78M) on retail PO timing. Pre-Adhesive Nails (Mar 9 public launch, retail-led at 53% of mix) is the smallest at 6.7% but introduced a new product format. Note: Pre-Adhesives had ~10 days of zero-revenue early access (Feb 26 retail samples + Mar 7-8 Amazon early access) before the Mar 9 public launch generated first commercial revenue. Methodology: parent-collection net revenue across the four primary channels (sell-through excluded).

Q1 2026 Launch Contribution — Monthly Stack

$2.0M $1.5M $1.0M $0.5M $0 Love Note $1.37M $1.37M January Love Note $1.34M Juicy Drop $0.39M $1.73M February Love Note $0.83M Juicy Drop $0.78M Pre-Adh $0.34M $1.95M March Love Note ($3.54M, 70%) Juicy Drop ($1.18M, 23%) Pre-Adhesives ($0.34M, 7%)

Three Q1 2026 launches compounding monthly — Jan was 100% Love Note; Feb added Juicy Drop ($0.39M); Mar added Pre-Adhesives ($0.34M). Each launch's contribution stacked. Channel detail in the Launch Contribution table above.

Quarterly Revenue Trajectory — Q1 2025 → Q1 2026 (by Channel)

$32M $24M $16M $8M $0 34% 30% 34% $17.6M Q1 2025 35% 30% 33% $20.5M Q2 2025 34% 28% 4% 35% $27.1M Q3 2025 42% 28% 5% 26% $27.1M Q4 2025 32% 20% 4% 43% $32.8M Q1 2026 Amazon Shopify TikTok Shop Retail Sell-In

Five-quarter view — total revenue scaled from $17.6M (Q1 2025) to $32.8M (Q1 2026), +85.9% YoY. Retail surged in Q1 2026 (43%) on Walmart + Canadian launches; Q4 2025 was Amazon-led (42%) on holiday spend; Shopify share fell every quarter (30% → 30% → 28% → 28% → 20%).

DTC

DTC blended revenue of $8.12M (+43.5% YoY) was driven by both TikTok Shop scaling (+$1.20M / +457% YoY, US/CA only) and Shopify growth (+$1.18M / +22% YoY, US/CA only). UK (Shopify + TikTok combined) added another +$129K (+409% YoY), bringing combined contribution to $2.48M.

Channel Breakdown

Sub-channelQ1 2026Q1 2025YoY $YoY %
Shopify (US/CA)$6,492,386(80.0%)$5,363,277(94.8%)+$1,180,587+22.0%
TikTok Shop (US/CA)$1,465,615(18.1%)$263,071(4.6%)+$1,202,544+457.1%
UK (Shopify UK + TikTok UK)$160,240(2.0%)$31,507(0.6%)+$128,733+408.6%
DTC Total$8,118,241(100%)$5,657,855(100%)+$2,460,386+43.5%

Monthly Pacing — by Channel × Month

Net revenue. Shopify (US/CA) = Shopify storefront US. TikTok Shop (US/CA) = TikTok with US country. UK = any storefront tagged UK (Shopify UK + TikTok UK combined).

Channel January February March Q1 Total
2026 (YoY)
20262025YoY 20262025YoY 20262025YoY
Shopify (US/CA) $2,407,897$1,898,692+26.8% $1,855,628$1,572,790+18.0% $2,280,339$1,891,795+20.5% $6,492,386(+22.0%)
TikTok Shop (US/CA) $542,037$69,005+685.5% $464,574$69,555+567.9% $459,004$124,511+268.6% $1,465,615(+457.1%)
UK (Shopify UK + TikTok UK) $31,541$614+5,037% $34,249$5,811+489.4% $42,972$25,082+71.3% $160,240(+244.6%)
Total DTC $2,981,475$1,968,311+51.5% $2,354,451$1,648,156+42.9% $2,782,315$2,041,388+36.3% $8,118,241(+43.5%)

First-Time vs Repeat — DTC (Shopify + TikTok Combined)

Customer TypeQ1 2026% of DTCQ1 2025% of DTCYoY $YoY %
First-Time$3,574,76944.0%$3,043,32253.8%+$531,446+17.5%
Returning$4,543,47356.0%$2,614,53246.2%+$1,928,941+73.8%
Total DTC$8,118,241100%$5,657,855100%+$2,460,386+43.5%

Combined Shopify + TikTok Shop. Net revenue. Customer status uses Omni's customer-history flag (first-ever purchase across all DTC, lifetime). Single source — same query feeds the AOV × Volume table below so the splits reconcile.

Healthy growth across both buckets: Combined DTC first-time revenue grew +17.5% YoY ($3.04M → $3.57M) — TikTok's acquisition contribution offsets the Shopify-only first-time softness. Returning grew much faster (+73.8%, $2.61M → $4.54M), shifting the mix toward repeat (54/46 → 44/56). The cohort-aging concern from the 4/22 meeting is partially mitigated by TikTok's strong new-customer acquisition. Worth watching: TikTok's first-time-share concentration creates platform dependency risk.

AOV × Order Volume — DTC Growth Decomposition

AOV × Volume = Revenue. Decomposes Q1 growth by channel, by customer status, and total — answers whether revenue grew from more orders or bigger orders.

CategoryOrder Volume
Q1 2026 (YoY)
AOV
Q1 2026 (YoY)
Revenue
Q1 2026 (YoY)
Story
TikTok Shop 39,790 (+444%) $36.83(+5.3%) $1.47M(+456.8%) Volume explosion at slightly higher AOV
DTC net of TikTok (Shopify) 97,152 (+12.7%) $68.06(+8.8%) $6.61M(+22.6%) Balanced — both volume + basket up
First-Time (combined) 66,830 (+25.7%) $53.49(−6.5%) $3.57M(+17.5%) More orders, smaller baskets — promo-led acquisition
Returning (combined) 70,112 (+73.7%) $64.80(flat) $4.54M(+73.8%) Nearly doubled count at unchanged AOV — stable LTV
Total DTC (combined) 136,942 (+46.4%) $59.28(−2.0%) $8.12M(+43.5%) Volume-led growth (+46% orders vs −2% AOV)
Growth shape: DTC's +43.5% revenue growth was almost entirely volume-led — order count grew +46% while AOV slipped −2%. Three different shapes underneath: (1) TikTok scaled massively (+444% orders) at a +5% AOV lift — pure new-channel volume capture; (2) Shopify (DTC core) was balanced — +13% volume AND +9% AOV both contributing healthily; (3) First-time AOV declined −6.5% even as orders grew +26% — consistent with promo/discount-led acquisition (cheaper baskets); (4) Returning customers were the load-bearing cohort — order count nearly doubled (+74%) at flat AOV, signaling the existing base is stable and showing up. Watch: if TikTok volume slows, total AOV will tilt lower since TikTok's $38 AOV drags the blended.

DTC Q1 YoY — Waterfall by Sub-Channel

$10M $7.5M $5M $2.5M $0 $5.66MQ1 2025 +$1.18M+Shopify +$1.20M+TikTok +$0.13M+UK $8.12MQ1 2026

Shopify (+$1.18M, US/CA only) and TikTok (+$1.20M, US/CA only) split the contribution roughly 50/50. UK adds another $0.13M (small base, +409% growth rate).

Shopify First-Time vs Repeat — Last 5 Quarters

$10M $7.5M $5M $2.5M $0 52% 48% $6.13M Q1 25 48% 52% $6.85M Q2 25 48% 52% $8.14M Q3 25 46% 54% $8.79M Q4 25 43% 57% $7.11M Q1 26 First-Time Returning

First-time share has steadily declined (52% → 43% over 5 quarters) while returning share has risen (48% → 57%). The cohort-aging risk Lukas flagged: when first-time slows, repeat eventually slows too as previous cohorts mature out.

Q1 Promo Analysis — Core Promos YoY

DTC US/CA only (Shopify + TikTok Shop combined). $/day = total promo revenue ÷ promo days, the efficiency metric. Q1 2025 windows aligned to the same weekday calendar (e.g., MLK 2025 = Jan 17–20 Fri–Mon). Source: ClickUp D2C Launch & Promo Calendar; revenue from Omni.

Promo 2026 Window Days 2026 Revenue 2026 $/day 2025 Revenue 2025 $/day $/day YoY Discount
MLK / Long Weekend Sale Jan 16–19, 2026 4 $648,380 $162,095 $490,974 $122,744 +32.1% 20% off + 40% off select
Valentine's Day Bundles (incl. Pres Day) Feb 9–16, 2026 8 $713,429 $89,179 $423,752 $52,969 +68.4% Up to 30% off bundles
Spring Sale (Up to 50% Off) Mar 20–29, 2026 10 $988,720 $98,872 $686,470 $68,647 +44.0% 30/40/50% off tiers
Total — 3 Core Promos 22 days 22 $2,350,529 $106,842 $1,601,196 $72,782 +46.8%

Efficiency × Scale × Duration

$/day on the x-axis, total promo revenue on the y-axis, bubble size = promo days. Grey = 2025 baseline; color = 2026 (each promo gets its own pink shade). Hover any bubble or arrow for the full breakdown.

$1.1M $825K $550K $275K $0 $0 $50K $100K $150K $200K $/day (efficiency) Total Promo Revenue +32.1% +68.4% +44.0% MLK V-Day Spring MLK V-Day Spring 2025 baseline 2026 (color = promo) Size = days
Promo efficiency lifted across the board: All three core Q1 promos posted higher $/day in 2026 than in 2025, in line with — but slightly outpacing — the +43% blended Q1 DTC YoY. Valentine's was the standout (+68% $/day), helped by Pres Day weekend falling inside the 8-day window in 2026 (Feb 16) and a tighter 30%-off-bundles structure (vs 2025's broader sitewide approach). MLK and Spring both grew +30–45% $/day on similar discount mechanics. Combined, the 22 promo days generated $2.35M (29% of Q1 DTC over 24% of the days) at $107K/day — about 26% above the Q1 non-promo daily average.

Pres Day was originally listed as a separate Q1 promo but in 2026 it fell inside the Valentine's Bundles window (Feb 9–16) and ran on the same offer; treated as merged. Discount-rate column reflects published promo terms, not realized basket-level discount (which varies by mix). New Year's Sale, Mercury Retrograde, Daylight Savings, St. Patty's, and Baecation are excluded — Lukas's V1 scope is core/big promos only.

Top 10 Collections — DTC

#Parent CollectionQ1 2026Q1 2025YoYLaunchNotes
1Love Note #4 TT$925,439NEWJan 14, 2026Largest DTC launch of the quarter
2Glam Icons #3 TT$608,5191st Q1Nov 6, 2025Strong cross-channel lift in first full Q1
3Love in Bloom #1 TT$428,765$959,317−55.3%Jan 23, 2025Lapping a blockbuster Q1 2025 launch
4Fruit Collection #5 TT$397,705NEWFeb 11, 2026"The Juicy Drop" in ClickUp
5Siren Cove #2 TT$319,9671st Q1May 1, 2025"Mermaid Collection" in ClickUp; first full Q1 in 2026
6Glamzilla #10 TT$241,3051st Q1May 8, 2025Q1 2026 first full quarter
7Happily Ever After $221,1391st Q1Feb 27, 2025Decal Stickers + Tweezer extension
8Fright Night #6 TT$191,7091st Q1Aug 28, 2025Halloween catalog driving off-season Q1 base
9Fall Forest $178,279$296,313−39.8%MatureExpected decline as catalog matures
10Spring French Tip $174,483$117,474+48.5%MatureStrong return engagement

Cross-rank shows the same collection's rank on TikTok Shop. "—" means outside the TikTok top 10. Launch dates from ClickUp Product → 2025/2026 Launches lists, with corrections from Steph. Scope: Shopify US/CA only — values do not include TikTok Shop or UK contributions. See the 5-Quarter Trajectory table below for the Shopify + TikTok combined view.

#Parent CollectionQ1 2026Q1 2025YoYLaunchNotes
1Love in Bloom #3 SH$174,498$81,339+114.5%Jan 23, 2025Lapping Q1 2025 launch — TT base is +115% vs Shopify −55%
2Siren Cove #5 SH$154,8441st Q1May 1, 2025"Mermaid Collection" in ClickUp; first full Q1 in 2026
3Glam Icons #2 SH$154,4831st Q1Nov 6, 2025First full Q1 in 2026; cross-channel breakout
4Love Note #1 SH$154,225NEWJan 14, 2026Largest DTC launch of the quarter
5Fruit Collection #4 SH$91,528NEWFeb 11, 2026"The Juicy Drop" in ClickUp
6Fright Night #8 SH$85,6271st Q1Aug 28, 2025Halloween catalog driving off-season Q1 base
7Nail Remover $67,293$14,378+368.0%MatureMature catalog re-engaging on TT
8Velvet $63,298$13,973+352.9%MatureMature; TT-driven re-engagement
9Moon Child $54,920$11,714+368.7%MatureMature catalog gaining TT momentum
10Glamzilla #6 SH$54,5521st Q1May 8, 2025Q1 2026 first full quarter

Cross-rank shows the same collection's rank on Shopify. "—" means outside the Shopify top 10. Scope: TikTok Shop US/CA only — values do not include Shopify or UK contributions.

TikTok Shop pattern: The TikTok customer base over-indexes on new launches relative to Shopify. The top 6 collections on TTS are all 2026-launch collections; on Shopify the top 10 includes mature catalog like Spring French Tip, Fall Forest, and Love in Bloom. This is consistent with TTS being a launch-driven discovery channel.

Top 10 DTC Collections — Q1 2026 vs Q1 2025 (Shopify + TikTok Combined)

Love Note $1.03M Glam Icons $763K Love in Bloom $1.04M $603K Fruit Collection $468K Siren Cove $475K Glamzilla $296K Fright Night $277K Happily Ever After $221K Fall Forest $296K $190K Spring French Tip $117K $185K Q1 2025 Q1 2026

Combined Shopify + TikTok Shop (US/CA only — UK excluded for parity with the underlying tables). Eight of the top ten are 2025 or 2026 launches. Love in Bloom is the lone repeat from Q1 2025's top ranks — and it's down 42% YoY (combined Shopify + TikTok basis) as the launch lap effect fades.

Top 12 DTC Collections — 5-Quarter Trajectory

Combined Shopify + TikTok Shop (US/CA only — does not include UK). Sortable. % of DTC = share of Q1 2026 DTC total ($8.12M). Scope note: values may differ by ~1–3% from the Shopify pane + TikTok pane sums in the Top 10 tables above due to UK exclusion.

#CollectionQ1 25Q2 25Q3 25Q4 25Q1 26% of DTCTrajectoryQ1→Q1 YoY
1Love Note$1.03M12.7%NEW
2Glam Icons$0.68M$0.73M9.0%NEW
3Love in Bloom$0.98M$0.44M$0.36M$0.42M$0.52M6.4%−47%−47.2%
4Fruit Collection$0.47M5.8%NEW
5Siren Cove$0.86M$0.29M$0.27M$0.40M4.9%↘ post-launchNEW
6Glamzilla$0.80M$0.52M$0.28M3.5%↘ post-launchNEW
7Fright Night$0.94M$0.28M$0.24M2.9%seasonal tailNEW
8Happily Ever After$0.47M$0.26M$0.30M$0.24M2.9%decayNEW
9Nail Remover$0.25M$0.28M$0.32M$0.28M$0.22M2.8%flat−9.4%
10Spring French Tip$0.12M$0.22M$0.07M$0.10M$0.21M2.5%spring lift+64.7%
11Nail Glue$0.30M$0.36M$0.41M$0.25M$0.20M2.4%cooling−32.7%
12Fall Forest$0.26M$0.17M$0.35M$0.32M$0.20M2.4%seasonal−13.0%

Top 12 DTC collections account for ~58% of Q1 2026 DTC revenue. Q1 2026 launches (Love Note, Fruit Collection) and post-Q1-2025 launches (Glam Icons, Siren Cove, Glamzilla, HEA, Fright Night) make up 8 of the top 12. Mature SKUs (Nail Remover, Nail Glue, Fall Forest) holding ~7% of DTC combined but cooling YoY.

Q1 2026 Launches

Confirmed launches landing in Q1 2026 per ClickUp Product → 2026 Launches list. Channel mix bar shows Shopify (US/CA), TikTok Shop (US/CA), and UK (Shopify+TTS combined) split. Scope: DTC Total Q1 = Shopify US/CA + TikTok Shop US/CA + UK (Shopify + TTS), so values include the full DTC footprint per launch. Promo concurrency analysis pending V1.1.

CollectionLaunch DateDTC Total Q1Channel MixComment
Love Note Jan 14, 2026 $1,029,630
$891K
$131K
86.6% · 12.7% · 0.7%
Largest DTC launch of the quarter
Fruit Collection ("The Juicy Drop") Feb 11, 2026 $468,392
$392K
$76K
83.7% · 16.3% · UK 0%
Quick Press Mani Pre-Adhesive March 9, 2026 $141,001
$135K
$6K
95.9% · 4.1% · UK 0%
First pre-adhesive press-ons; only weeks of Q1 sales
Shopify (US/CA)   TikTok Shop (US/CA)   UK (Shopify UK + TTS UK)

Note: Glam Icons ($763K Q1 2026 DTC) and Siren Cove ($474K Q1 2026 DTC) also contributed substantial revenue but are 2025 launches (Glam Icons Q3–Q4 2025; Siren Cove May 1, 2025) — their Q1 2026 numbers represent sustaining performance, not new launch contribution. Quick Press Mani total = Pre-Adhesive Nails only; PR Box ($15K Shopify) excluded as a non-consumer SKU.

TikTok Shop Monthly Trajectory — Last 18 Months

$1M $750K $500K $250K $0 $78K $119K $100K $74K $75K $150K $141K $127K $126K $214K $488K $459K $439K $791K $421K $712K $619K $585K Oct '24 Jan '25 Apr '25 Jul '25 Oct '25 Jan '26

Aug 2025 was the inflection point — TikTok Shop went from a sub-$200K channel to >$400K in a single month and held the higher floor since. Nov 2025 hit $791K (BFCM peak). Q1 2026 sustaining at $585–712K despite no holiday tailwind = real, durable scale.

Annual Revenue by Launch Year — DTC

2026 includes forecast for unfilled months. Source: DTC Revenue Forecast → forecast_dash.

Quarterly Revenue by Launch Year — DTC

Q1 2024 → Q4 2026 (forward quarters include forecast). Each quarterly stack shows revenue contribution by launch-year cohort.

Cumulative YTD Net Revenue by Year — DTC

Running total of DTC net revenue from W1 onward, by year. DTC = Shopify + TikTok Shop combined. 2026 partial through W13 (week ending Mar 29). Source: Omni Omnichannel Revenue. Hover any point for cumulative $ at that point in the year.

Filter:
1 5 10 15 20 25 30 35 40 45 50 Week of Year — Cumulative YTD

Amazon

Amazon delivered $10.49M net in Q1 2026 — up +74.9% YoY from $5.99M, with all three territories (US, CA, UK) growing meaningfully. UK in particular is starting to show real volume after a multi-quarter buildup.

By Territory — YoY

TerritoryQ1 2026Q1 2025YoY $YoY %
United States$9,513,196 (90.7%)$5,487,816 (91.5%)+$4,025,380+73.4%
Canada$796,821 (7.6%)$455,861 (7.6%)+$340,960+74.8%
United Kingdom$176,896 (1.7%)$51,288 (0.9%)+$125,608+244.9%
Total Amazon$10,486,913 (100%)$5,994,965 (100%)+$4,491,948+74.9%

Monthly Pacing — by Territory × Month

Net revenue. Source: Omni Omnichannel Revenue, channel = Amazon, grouped by country.

Territory January February March Q1 Total
2026 (YoY)
20262025YoY 20262025YoY 20262025YoY
United States $3,097,781$1,512,850+104.8% $3,070,093$1,922,809+59.7% $3,556,972$2,157,972+64.8% $9,724,846(+73.9%)
Canada $253,390$115,077+120.2% $258,169$154,040+67.6% $328,790$182,241+80.4% $840,348(+86.2%)
United Kingdom $51,236$10,391+393.1% $53,724$16,201+231.6% $73,647$24,645+198.8% $178,607(+248.6%)
Total Amazon $3,402,406$1,638,318+107.7% $3,381,986$2,093,051+61.6% $3,959,410$2,364,859+67.4% $10,743,801(+76.2%)

Paid vs Organic — YoY

SourceQ1 2026% of NetQ1 2025% of NetYoY $YoY %
Paid (ad-attributed)$8,545,54781.4%$3,583,03461.5%+$4,962,514+138.5%
Organic$1,953,18418.6%$2,245,86138.5%−$292,677−13.0%
Total (Net)$10,498,731100%$5,828,895100%+$4,669,836+80.1%
Ad EfficiencyQ1 2026Q1 2025YoY
Net Revenue$10,498,731$5,828,895+80.1%
Ad Spend$2,086,561$1,358,069+53.6%
TACOS19.9%23.3%−343 bps

Revenue (+80.1%) outpaced spend (+53.6%) — that 22pp gap is what drove TACOS lower. Caveat: paid attribution methodology has Looker reporting issues; pending validation before publishing.

Source: Omni "Amazon Daily Report" topic — net revenue basis (rest of Amazon section uses gross). Net Q1 2026 $10.50M ≈ gross $10.74M minus ~4.6% net-to-gross delta.

Reading the paid/organic shift carefully: Ad attribution credits paid spend for nearly all of the +$4.67M YoY gain, with paid share rising 61.5% → 81.4% of net. But direct analysis of Sponsored Products search-term data (verified against the live Omni Amazon SP Search Term Report topic) shows 73% of Q1 2026 paid sales came from branded queries — shoppers searching "glamnetic" / specific Glamnetic ASINs from TikTok/influencer content. Branded-keyword ACOS is 20.4% vs 40.9% on generic — the textbook signature of brand-defense bidding catching demand that would have converted anyway. Amazon US sessions tripled (1.48M → 3.70M) while organic dollars stayed flat, consistent with this read: demand is being pulled into Amazon from D2C / content, then absorbed by ads at the point of conversion. True net-new acquisition via paid is closer to 22–25% of revenue; the rest is brand-led demand showing up as "paid" in attribution. See the branded vs non-branded breakdown below.

Amazon Q1 YoY — Waterfall by Territory

$12M $9M $6M $3M $0 $5.99MQ1 2025 +$4.03M+US +$0.34M+Canada +$0.14M+UK $10.50MQ1 2026

US drove ~89% of the +$4.51M YoY growth. UK is small in absolute terms but grew +247% (proportionally biggest gain).

Amazon Paid vs Organic — Last 5 Quarters

$12M $9M $6M $3M $0 $5.83M Q1 25 62% paid $7.02M Q2 25 75% paid $8.95M Q3 25 77% paid $11.18M Q4 25 80% paid $10.50M Q1 26 83% paid Paid (ad-attributed) Organic

Net revenue basis. Paid share rose 62% → 83% over 5 quarters; organic dollars stayed in a tight $1.7–2.2M range. Attribution credits "paid" with ~100% of the $4.4M YoY gain, but the keyword-level breakdown below shows most of that paid revenue is actually brand-led demand. Dollars reconcile to Seller Central within 0.18%.

Q1 2026 Paid Revenue: Branded vs Non-Branded Keywords

Source: Sponsored Products Search Term Report (Mar 16 – May 17, 2026, US), verified against live Omni Amazon SP Search Term Report topic. Branded = queries containing "glamnetic" / "glamnetic press on nails" / specific Glamnetic ASIN codes. Non-branded = generic queries (e.g. "press on nails", "fake nails").

Paid revenue 73% Branded · $6.24M 27% · $2.30M ACOS 20.4% ACOS 40.9% Branded (brand-defense) Non-branded (acquisition)
True net-new acquisition via paid ≈ $1.9–$2.1M (22–25% of paid revenue) — the non-branded share, where ads are actually pulling new buyers in. The rest (73% / $6.24M) is brand-led demand showing up as "paid" because Amazon credits the ad click that closed the sale.

The 2× ACOS gap (20.4% on branded vs 40.9% on non-branded) is the textbook signature of brand-defense bidding: ads catching demand that would have converted anyway from someone already searching "glamnetic". ACOS = ad spend ÷ ad-attributed sales, computed separately for each keyword bucket. Q2–Q4 2025 branded share is not measurable from this source (Omni data only goes back to Mar 4 2026); historical estimates would put it lower (~60–67%) on the basis that brand awareness has compounded since the D2C ramp.

Top 12 Collections — Amazon

Sortable by any column — click the header. Try sorting by $/SKU to see per-SKU productivity ranking instead of total revenue.

#Parent CollectionQ1 2026# SKUs$/SKUQ1 2025YoYLaunch (Amazon)Notes
1Love Note$1,031,80026$39,685NEWJan 15, 202626-SKU collection; #1 Amazon already in first quarter
2Glam Icons$935,66541$22,8211st Q1Nov 6, 2025Largest catalog (41 SKUs); first full Q1
3Nail Glue$849,5993$283,200$760,876+11.7%MatureWorkhorse consumable; high $/SKU
4Siren Cove$816,81712$68,0681st Q1May 2, 2025Mermaid collection; first full Q1
5Glamzilla$712,1579$79,1281st Q1Aug 14, 2025US/CA Amazon launch; first full Q1
6Nail Remover$595,0191$595,019$655,869−9.3%MatureSingle SKU — highest $/SKU on Amazon. Rebranded Feb 1.
7Nailcation$555,2336$92,539$371,837+49.3%MatureStrong sustaining; tight catalog
8Fall Forest$373,0887$53,298$356,431+4.7%MatureStable catalog
9Fright Night$349,16414$24,9401st Q1Aug 28, 2025Halloween collection; off-season residual
10Timeless Tones$323,2039$35,9111st Q1May 15, 2025Neutral collection; first full Q1
11Fruit Collection$315,60612$26,301NEWFeb 18, 2026"Juicy Drop" — only ~6 weeks of Q1 sales
12Love in Bloom$304,95415$20,330$572,694−46.7%Jan 16, 2025Lapping Q1 2025 blockbuster

Launch dates from glamnetic_amazon_event_timeline.json. Per-SKU view re-ranks the table: Nail Remover (1 SKU, $595K) and Nail Glue (3 SKUs, $283K each) lead per-SKU productivity, while broad-catalog launches like Glam Icons (41 SKUs, $23K each) and Love in Bloom (15 SKUs, $20K each) trail.

Catalog rotation + SKU breadth observation: Four of the top six Amazon collections in Q1 2026 are 2026 launches or post-Q1 2025 launches (Nail Glue and Nail Remover are mature). Mature catalog (Nail Glue, Nail Remover, Fall Forest) held up but didn't drive growth — $4.40M YoY came from new + Mature collection growth (4 of top 6 are 2026 launches; Nail Glue + Nail Remover are mature). Per-SKU productivity is highest in tight-catalog mature SKUs (Nail Remover $595K/SKU, Nail Glue $283K/SKU) and lower for breadth launches. Question to validate: is Glam Icons' 41-SKU catalog dilutive (cannibalizing each other), or is the long-tail genuinely additive? Worth a per-SKU sales-curve view in V2.

Top 12 Amazon Collections — 5-Quarter Trajectory

Sortable. % of Amzn = share of Q1 2026 Amazon total (~$10.49M).

#CollectionQ1 25Q2 25Q3 25Q4 25Q1 26% of AmznTrajectoryQ1→Q1 YoY
1Love Note$1.03M9.8%NEW
2Glam Icons$0.59M$0.94M8.9%acceleratingNEW
3Nail Glue$0.79M$0.81M$0.84M$1.12M$0.85M8.1%strong sustain+11.7%
4Siren Cove$0.27M$0.71M$0.63M$0.82M7.8%growingNEW
5Glamzilla$0.58M$0.29M$0.71M6.8%growingNEW
6Nail Remover$0.66M$0.61M$0.63M$0.69M$0.60M5.7%flat−9.3%
7Nailcation$0.37M$0.43M$0.50M$0.59M$0.56M5.3%step up+49.3%
8Fall Forest$0.35M$0.28M$0.56M$0.64M$0.37M3.6%seasonal+4.7%
9Fright Night$0.56M$0.72M$0.35M3.3%post-HalloweenNEW
10Timeless Tones$0.11M$0.25M$0.31M$0.32M3.0%buildingNEW
11Fruit Collection$0.32M3.0%NEW
12Love in Bloom$0.56M$0.37M$0.32M$0.26M$0.30M2.8%decay−46.7%

Top 12 Amazon collections account for ~67% of Q1 2026 Amazon revenue. Newer launches (Love Note, Glam Icons, Siren Cove, Glamzilla) are ramping. Nail Glue, Nailcation, and Fall Forest sustain. Love in Bloom in steady decline post-launch lap.

Q1 2026 Launches — Amazon

Confirmed Amazon launches landing in Q1 2026 (Glamnetic Amazon event timeline). Channel mix bar shows US / Canada / UK split.

CollectionLaunch DateAmazon Total Q1Territory MixComment
Love Note Jan 15, 2026 $1,031,800
$948K
$70K
91.9% · 6.7% · 1.4%
Largest Amazon launch of the quarter; full coverage all three territories
Fruit Collection ("The Juicy Drop") Feb 18, 2026 $315,606
$306K
$10K
96.9% · CA 0% · 3.1%
UK launched alongside US; Canada didn't get a Q1 listing
Pre-Adhesive Nails (Quick Press Mani) Mar 7, 2026 $19,196
$19K
100% · CA 0% · UK 0%
US-only Amazon launch; ~3 weeks of Q1 sales; Canada/UK pending V2 rollout
US   Canada   UK

Note: Glam Icons ($936K), Siren Cove ($817K), Glamzilla ($712K), and other 2025-launched collections also delivered substantial Amazon Q1 revenue but represent sustaining performance, not new-launch contribution. Collection-level Amazon launch dates from glamnetic_amazon_event_timeline.

Q1 Promo Analysis — Core Promos YoY

Amazon-specific Q1 promo windows from glamnetic_amazon_event_timeline.json. $/day = total period revenue ÷ days. Big Spring Sale is a true apples-to-apples YoY (both years ran the same promo). NYNY was new in 2026 (2025 same window = no Amazon promo). President's Day ran in 2025 only (2026 same window = no Amazon promo). YoY% reflects the literal window-over-window change; the colored 2026 bubble = promo-active, grey 2025 = baseline or prior promo.

Promo 2026 Window Days 2026 Revenue 2026 $/day 2025 Revenue 2025 $/day $/day YoY 2025 vs 2026
NYNY (New Year Now You) Jan 5–11, 2026 7 $699,495 $99,928 $272,906 $38,987 +156.3% 2026 NEW 2025 had no Amazon promo
President's Day Deal Feb 10–17, 2026 (baseline) 8 $835,972 $104,497 $581,378 $72,672 +43.8% 2025 ran the promo; 2026 dropped it
Amazon Big Spring Sale Mar 25–31, 2026 7 $1,267,271 $181,039 $586,641 $83,806 +116.0% Both years ran the promo — clean YoY
Total — 3 Q1 Windows 22 days 22 $2,802,738 $127,397 $1,440,925 $65,497 +94.5%

Efficiency × Scale × Duration

$/day on the x-axis, total promo revenue on the y-axis, bubble size = promo days. Grey = 2025 baseline; color = 2026 (each promo gets its own pink shade). Hover any bubble or arrow for the full breakdown. NYNY and Pres Day '26 bubbles cluster near each other — both Feb-window comparisons land in similar efficiency space.

$1.4M $1.05M $700K $350K $0 $0 $50K $100K $150K $200K $/day (efficiency) Total Window Revenue +156% +44%* +116% NYNY Pres BSS NYNY Pres BSS 2025 baseline 2026 (color = promo) Size = days

* Pres Day window grew +44% YoY despite Amazon dropping the promo in 2026 — but that's well below Amazon US's overall +74% Q1 YoY trend, so dropping the promo plausibly cost ~$175K of incremental revenue in this window. Worth a closer look before deciding on Pres Day 2027.

Big Spring Sale was the standout promo in Q1 2026 — $1.27M / 7 days at $181K/day, +116% YoY on a clean apples-to-apples comparison. NYNY (new in 2026) drove +$427K of incremental Jan revenue vs the same window in 2025 — strong introductory return on a one-week event. Dropping President's Day appears to have cost some incremental lift: that window grew +44% YoY vs Amazon US's overall +74% Q1 trend. Combined, the 22 promo-window days generated $2.80M (+95% YoY) — Amazon's promo calendar is more efficient YoY across the board, with Big Spring as the clear anchor.

Annual Revenue by Launch Year — Amazon

2026 includes forecast for unfilled months. Source: Amazon Revenue Forecast → forecast_2026. 2026 Launched = products that have launched and have actual revenue ($6.13M full year). 2026 Pending Launch = products with future launch dates, forecast only ($5.61M full year, weighted to H2).

Quarterly Revenue by Launch Year — Amazon

Q1 2024 → Q4 2026 (forward quarters include forecast).

Weekly Net Revenue YoY — Amazon

Stepped weekly net revenue by ISO week of year, 2021–2026. Source: omni_daily_by_country.csv (same daily source feeding the Amazon daily dashboard) aggregated to ISO weeks. 2026 partial through W13 (week ending Mar 29). Hover any week for $ values.

Filter:
1 5 10 15 20 25 30 35 40 45 50 Week of Year 2021 2022 2023 2024 2025 2026

Retail

Retail sell-in (what Glamnetic ships to retailers, at wholesale) more than doubled to $14.18M in Q1 2026 (+136.8% YoY) — driven by Walmart in-store Digi launch ($2.58M new), TJX (T.J. Maxx + Marshalls) accelerating +319% YoY, Loblaw (Shoppers) + Sephora Canada additions, Target × Ulta door expansion +137%, and 76% Ulta mainline growth. Retail sell-through (what retailers sell to consumers, at retail price) reached $13.45M (+76.6% YoY), with ULTA In-Store accounting for 54% of total. The two move together at the trend level; the only divergence is Sephora US (sell-in −39% / Sephora In-Store sell-through flat — retailers burning down inventory rather than re-ordering).

By Retailer — YoY

Sell-in = wholesale revenue Glamnetic recognized from retailer POs. Sourced from GM | Ulta Revenue Model, revenue_by_vendor tab. % of Total based on $14.18M Q1 2026 sell-in. Click Other to expand the smaller-account drill-down.

RetailerQ1 2026Q1 2025YoY $YoY %Notes
Ulta$7,039,991 (49.6%)$3,993,074 (66.7%)+$3,046,917+76.3%Mainline; nail + lash expansion
Walmart-Digi$2,578,310 (18.2%)+$2,578,310NEWWalmart in-store Digi product line — Q1 2026 launch
TJX$1,798,752 (12.7%)$429,274 (7.2%)+$1,369,478+319.0%T.J. Maxx + Marshalls off-price — major scale-up
Target$1,305,668 (9.2%)$550,493 (9.2%)+$755,175+137.2%Target × Ulta shop-in-shops; door expansion
Shoppers (Loblaw / Canada)$648,672 (4.6%)+$648,672NEWLoblaw / Shoppers Drug Mart — Q1 2026 launch
Sephora$404,196 (2.8%)$663,683 (11.1%)−$259,487−39.1%Sephora US — single material decline; investigate
Sephora Canada$192,302 (1.4%)+$192,302NEWQ1 2026 launch
Kohl's$85,059 (0.6%)$77,144 (1.3%)+$7,915+10.3%Kohl's × Sephora shop-in-shops
Walmart$55,384 (0.4%)+$55,384+100%Walmart.com (separate channel from Walmart-Digi in-store); had $0 in Q1 2025, started revenue Jul 2025
Total Retail Sell-In $14,182,587 (100%) $5,988,588 (100%) +$8,193,999+136.8%

Sell-through = consumer-side dollars at retailer POS. Walmart split into Walmart-Digi (in-store Digi product line) + Walmart (Walmart.com) to match Sell-In; other retailers keep In-Store + Ecomm drill-down. % of Total based on $13.45M Q1 2026 sell-through. Note: TJX, Shoppers, and Sephora Canada don't report sell-through data — sell-in figures only.

RetailerQ1 2026% of TotalQ1 2025YoY $YoY %Notes
Walmart$55,6180.4%+$55,618+100%Walmart.com (separate channel from Walmart-Digi in-store); started Jul 2025 — small consumer base in first full Q1.
Walmart-Digi NEW$1,778,14613.2%+$1,778,146NEWWalmart in-store Digi product line — Q1 2026 launch; sell-through $1.78M against $2.58M sell-in as the retailer's inventory turns.
Total Retail Sell-Through$13,453,432100%$7,619,124+$5,834,308+76.6%
Sell-In vs Sell-Through reconciliation: Sell-in ($14.18M wholesale) and sell-through ($13.45M retail) are not directly comparable — sell-in is what Glamnetic ships to retailers at wholesale price, sell-through is what retailers sell to consumers at full retail. Both up materially YoY; the only sharp divergence is Sephora US sell-in −39% while Sephora In-Store sell-through is flat — retailers burning down existing inventory rather than re-ordering, consistent with the Sephora US softness called out above.

Monthly Pacing — by Retailer × Month

Sell-in wholesale revenue. Source: GM | Ulta Revenue Modelrevenue_by_vendor tab. Other = smaller / discontinued accounts (everyone outside the major retailers above).

Retailer January February March Q1 Total
2026 (YoY)
20262025YoY 20262025YoY 20262025YoY
Ulta $1,416,562$759,679+86.5% $1,224,971$2,183,118−43.9% $4,398,458$1,050,277+318.8% $7,039,991(+76.3%)
Walmart-Digi $1,324,286+100% $197,742+100% $1,056,282+100% $2,578,310(+100%)
TJX $24,768$182,708−86.4% $83,275$134,000−37.9% $1,690,709$112,566+1402.0% $1,798,752(+319.0%)
Target $1,078,441$225,980+377.2% $132,496$253,022−47.6% $94,731$71,491+32.5% $1,305,668(+137.2%)
Shoppers (Loblaw / Canada) $427,920+100% $186,432+100% $34,320+100% $648,672(+100%)
Sephora $61,762$190,868−67.6% $237,593$46,215+414.1% $104,841$426,600−75.4% $404,195(−39.1%)
Sephora Canada $47,594+100% $129,516+100% $15,192+100% $192,301(+100%)
Kohl's $48,510−100.0% $13,941+100% $71,118$28,634+148.4% $85,058(+10.3%)
Walmart $17,021+100% $18,502+100% $19,861+100% $55,384(+100%)
Other $59,917$43,520+37.7% $913$176,362−99.5% $13,426$55,039−75.6% $74,255(−73.0%)
Total Retail $4,458,270$1,451,264+207.2% $2,225,380$2,792,717−20.3% $7,498,938$1,744,607+329.8% $14,182,587(+136.8%)
Lumpiness watch: Retail sell-in is order-driven and pulses with retailer PO timing. Jan and March 2026 carried 84% of the quarter (combined $11.96M of $14.18M), while February was actually down YoY. Reading any single month in isolation will mislead — quarterly view is the right unit. Worth re-flagging when running monthly pacing dashboards.

Retail Q1 YoY — Waterfall by Top Retailers

$15M $11.25M $7.5M $3.75M $0 $5.99MQ1 2025 +$3.05M+Ulta +$2.63M+Walmart +$1.37M+TJX +$0.84M+CAD New +$0.76M+Tgt×Ulta $14.18MQ1 2026

Ulta mainline expansion (+$3.05M), Walmart launch (+$2.63M: Digi $2.58M + Glamnetic $0.055M), and TJX scale-up (+$1.37M) drove ~86% of the $8.19M YoY growth. CAD New = Shoppers (Loblaw) + Sephora Canada combined. Sephora US (−$0.26M) and small/discontinued retailer churn (−$0.20M) partially offset — netted into the $0.76M Tgt×Ulta line for visual clarity; the chart shows incremental drivers only.

Retail Sell-In by Retailer — Q1 2026 vs Q1 2025

Ulta +76% $3.99M $7.04M Walmart-Digi NEW $2.58M TJX +319% $0.43M $1.80M Target +137% $0.55M $1.31M Shoppers (Canada) NEW $0.65M Sephora US −39% $0.66M $0.40M Sephora Canada NEW $0.19M Kohl's × Sephora +10% $77K $85K Walmart $55K Other −73% $275K $74K Q1 2025 Q1 2026

Five "NEW" retailer launches in Q1 2026 (Walmart-Digi, Shoppers/Loblaw, Sephora Canada, plus Burlington and Ulta Mexico in Other) added $3.5M of net new revenue. Ulta mainline grew +76% and TJX (off-price) more than tripled (+319%). Sephora US is the only material decline (−$260K). Other bundles 15 smaller/discontinued accounts (Faire, Burlington, Ulta Mexico, Dillards, Von Maur, Shopify WHSL, Revolve, plus 8 discontinued: Ulta-Digi, FFF, Anthropologie, Military, BB, Beauty Brands, Nordstrom, Free People) — the −73% YoY decline is driven by the discontinuations. Full breakdown in the expandable Other row of the sell-in table above.

Weekly Sell-Through YoY — Retail

Stepped weekly retail sell-through (consumer-side POS revenue) by ISO week of year, 2021–2026. Source: Omni retail_daily_sku_sales topic. 2026 partial through W13 (week ending Mar 29). Hover any week for $ values. Other = Dillards (only "smaller" account in this Omni dataset; TJX, Shoppers, and Sephora Canada don't report sell-through).

Filter:
1 5 10 15 20 25 30 35 40 45 50 Week of Year 2021 2022 2023 2024 2025 2026

Cumulative YTD Sell-In by Year

Running total of retail sell-in from W1 onward, by year. 2026 partial through W13 (week ending Mar 29). Source: GM | Retail Ops Dashboard → rev_by_vendor_by_date. Hover any point for cumulative $ at that point in the year.

$0 $7M $14M $21M $28M $35M 1 5 10 15 20 25 30 35 40 45 50 Week of Year — Cumulative YTD Sell-In 2021 · $9.33M 2022 · $10.37M 2023 · $16.13M 2024 · $19.40M 2025 · $30.89M 2026 · $14.67M 2021 2022 2023 2024 2025 2026

Charts & Graphs

Quarterly Revenue by Channel — YoY

$15M $11.25M $7.5M $3.75M $0 $5.99M $10.50M Amazon +75.2% $5.36M $6.49M Shopify (US/CA) +22.0% $0.26M $1.47M TikTok Shop +457.1% $5.99M $14.18M Retail Sell-In +136.8% Q1 2025 Q1 2026

Q1 2026 Monthly Revenue — Stacked by Channel

$15M $11.25M $7.5M $3.75M $0 $10.81M Jan 2026 $7.93M Feb 2026 $14.20M Mar 2026 Retail Sell-In Amazon Shopify TikTok Shop

February dipped after a strong January (Love Note launch + Q1 retail order surge), then March recovered to a quarterly peak of $14.2M with the Walmart.com launch + TJX shipment surge + Quick Press Mani launch. Amazon shown gross to match Amazon tab; DTC shown net; small UK ($0.16M Q1) folded into Shopify line.

Q1 2026 Channel Mix by Month — % Stacked

100% 75% 50% 25% 0% 41.2% 31.5% 22.3% Jan 2026 28.1% 42.6% 23.5% 5.8% Feb 2026 52.8% 27.9% 16.1% Mar 2026 Retail Sell-In Amazon Shopify TikTok Shop

February skewed Amazon-heavy (43%) as retail orders softened; Jan and Mar were retail-led — March especially with Retail's 53% share on the back of Walmart.com launch + TJX shipment surge + standard Q1 PO timing. TikTok Shop's share is small but consistent across all three months.

Top 10 Amazon Collections — Q1 2026 vs Q1 2025

Love Note $1.03M Glam Icons $936K Nail Glue $761K $850K Siren Cove $817K Glamzilla $712K Nail Remover $656K $595K Nailcation $372K $555K Fall Forest $356K $373K Fright Night $349K Timeless Tones $323K Q1 2025 Q1 2026

Eight of the top ten Amazon collections in Q1 2026 are 2025 or 2026 launches — only Nail Glue, Nail Remover, Nailcation, and Fall Forest predate 2025. Catalog rotation is the dominant growth lever on Amazon.

Goals & Performance

Q1 2026 closed at $32.80M vs $29.10M plan+$3.70M / +12.7% over goal. Walmart in-store's unforecasted $2.58M launch, Target (Ulta @ Target) doubling plan, and Ulta tracking above plan all drove the beat. All three channel parents finished above plan.

Total Net Revenue
$32.80M / $29.10M
+$3.70M vs plan · +12.7%
Amazon
$10.50M / $10.01M
+$0.49M vs plan · +4.9%
DTC
$8.12M / $7.65M
+$0.47M vs plan · +6.1%
Retail Sell-In
$14.18M / $11.45M
+$2.73M vs plan · +23.9%

Q1 2026 — Goal vs Actual by Channel

Channel / Sub-channelGoalActualVariance $Variance %Progress vs GoalNotes
Q1 2026 Total$29.10M$32.80M+$3.70M+12.7% 113%

Variance vs Goal — by Sub-Channel (% over/under plan)

−50% −25% Plan +25% +50% Target × Ulta +117.6% ▶ Kohl's × Sephora +41.8% Ulta +8.3% Shopify +8.2% Amazon US +6.7% DTC UK +6.7% TikTok Shop −2.0% Amazon UK −4.3% Amazon Canada −10.1% Other Wholesale −22.5% Walmart.com −38.5% Sephora US −42.3%

Variance = (Actual − Goal) ÷ Goal. Plus a separate $2.58M unforecasted upside from Walmart-Digi's Q1 2026 in-store launch — excluded from the % chart since it had no Q1 plan to vary against. Target (Ulta @ Target) clamped at the +50% edge (true variance +117.6%). Other Wholesale = TJX + Sephora Canada + Loblaw/Shoppers + smaller accounts — TJX over-shipped but offset by Canadian retailer ramps coming in below plan.

What the variance tells us: Q1 finished above plan on the strength of Walmart-Digi's $2.58M unforecasted in-store launch, Target (Ulta @ Target) more than doubling plan (+117.6%), and Shopify's Love Note ramp (+8.2%). Consistent Amazon US execution (+6.7% / +$0.59M) added on. Two meaningful misses surfaced once the detailed retail goals broke out: Sephora US −42.3% ($404K vs $700K plan — the channel's biggest single negative variance) and Other Wholesale −22.5% (TJX over-shipped but Canadian retailer ramps trailed plan). Amazon Canada also missed at −10.1%. Net: $3.70M over plan (+12.7%). Risk concentration to flag — Walmart-Digi's contribution alone is bigger than the rest of the over-plan margin combined.

Monthly Pacing — Goal vs Actual by Channel × Month

Click ▶ to expand sub-channel rows. Goals from Glamnetic Revenue Goals sheet; actuals net basis from Omni. Walmart-Digi had no Q1 2026 goal (in-store launch decided post-plan).

Channel / Sub-Channel January February March Q1 Total
GoalActualVar % GoalActualVar % GoalActualVar % GoalActualVar %
Q1 2026 Total $9.59M$10.77M+12.3% $9.20M$7.88M-14.4% $10.31M$14.15M+37.2% $29.10M$32.79M+12.7%

Retail sell-in is order-driven and lumpy by month — February under-shipped goal by 36% (Ulta light) but March more than made it up at +37% (Walmart-Digi in-store + TJX major PO drops). DTC was front-loaded by the Love Note launch landing Jan 14. Amazon pacing on plan within Q1.

Methodology: Goals from Glamnetic Revenue Goals sheet — goals (redesigned) tab. Actuals from Omni "Omnichannel Revenue" model, net basis. Amazon territory sum: US $9.52M + CA $0.80M + UK $0.18M = $10.50M (matches Amazon total). Walmart-Digi had no Q1 2026 goal because the in-store launch was decided post-plan; full year Q2 onward goals exist. "Other Wholesale" goal column "Retail/WHSL" in source sheet covers retail/wholesale sell-in excluding Ulta and Walmart.

Notes & Methodology

Data Source

All revenue figures pulled from Omni model glamnetic_snowflake, topic Omnichannel Revenue. Channel labels mapped as: Amazon = amazon; DTC = shopify + tiktok shop; Retail = retail sell-in. Wholesale sell-in ($1.79M Q1 2026) is excluded from the channel mix view but tracked separately.

Revenue Basis

All figures are net revenue (post-discount, post-refund), per Lukas's direction in the 4/29 review. Channel-level totals pulled from the Omnichannel Revenue topic. Some sub-channel detail tables (top collections, by territory) may still reflect gross — those will be reconciled to net in a follow-up pass. Contribution margin and ad efficiency remain out of scope for V1.

Launch vs. Promo Attribution

Launch revenue and promo-period revenue are not yet split in this V1. Per Lukas's note from 4/22 (Love Notes vs Euro Summer), separating launch-SKU baseline from co-occurring promo lift is a methodology requirement before YoY launch comps are reliable. V1.1 target: tie each major launch's revenue to a clean window before its first promo, then show "launch + promo" lift separately.

Generated 2026-04-27 · Glamnetic Quarterly Report V1 · Steph Pierson