table_specific
What was the net income for Cinnaholic in April 2025?
Cinnaholic Franchise · 2025 FDDAnswer from 2025 FDD Document
| JAN 2025 | FEB 2025 | MAR 2025 | APR 2025 | TOTAL | |
|---|---|---|---|---|---|
| Office Supplies | 40.76 | 10.76 | 77.67 | 35.76 | $164.95 |
| Software | 235.00 | 235.00 | 235.00 | 240.96 | $945.96 |
| Total Office Expenses | 2,962.22 | 2,641.73 | 1,176.05 | 2,583.82 | $9,363.82 |
| Professional Fees | $0.00 | ||||
| Accounting | 100.00 | $100.00 | |||
| Bookkeeping | 200.00 | 200.00 | $400.00 | ||
| Consulting fee | 2,000.00 | 2,436.50 | 2,000.00 | 3,000.00 | $9,436.50 |
| Legal Fees | 330.00 | 6,279.50 | 678.00 | $7,287.50 | |
| Retirement Broker | 169.00 | 177.00 | 177.00 | 177.00 | $700.00 |
| Total Professional Fees | 2,169.00 | 3,143.50 | 8,756.50 | 3,855.00 | $17,924.00 |
| Supporting Services | $0.00 | ||||
| Bonus | 1,500.00 | 1,300.00 | 2,000.00 | $4,800.00 | |
| Payroll Expenses | $0.00 | ||||
| Gusto | 649.84 | 649.84 | 649.84 | 649.84 | $2,599.36 |
| Reimbursements | 13,427.18 | 13,427.18 | 13,427.18 | 13,377.18 | $53,658.72 |
| Taxes | 5,778.82 | 5,231.48 | 4,677.60 | 4,212.74 | $19,900.64 |
| Wages | 71,101.08 | 71,090.66 | 71,008.79 | 66,323.98 | $279,524.51 |
| Total Payroll Expenses | 90,956.92 | 90,399.16 | 89,763.41 | 84,563.74 | $355,683.23 |
| Subcontractors | 8,327.76 | 8,440.26 | 8,440.26 | 8,426.93 | $33,635.21 |
| Total Supporting Services | 100,784.68 | 98,839.42 | 99,503.67 | 94,990.67 | $394,118.44 |
| Travel | 8,039.15 | 15,453.46 | 16,099.84 | 3,689.94 | $43,282.39 |
| Total Expenses | $163,016.69 | $161,634.80 | $181, .38 | $168,511.62 | $674,607.49 |
| NET OPERATING INCOME | $7,671.65 | $ -22,764.52 | $ -32,453.52 | $29,630.75 | $ -17,915.64 |
| Other Income | |||||
| Rebate Income | 2,255.50 | $2,255.50 | |||
| Total Other Income | $2,255.50 | $0.00 | $0.00 | $0.00 | $2,255.50 |
| NET OTHER INCOME | $2,255.50 | $0.00 | $0.00 | $0.00 | $2,255.50 |
| NET INCOME | $9,927.15 | $ -22,764.52 | $ -32,453.52 | $29,630.75 | $ -15,660.14 |
| JAN 2025 | FEB 2025 | MAR 2025 | APR 2025 | TOTAL | |
|---|---|---|---|---|---|
| Income | |||||
| Franchise fees | 40,000.00 | $40,000.00 | |||
| Franchise Royalties | 91,794.23 | 83,412.94 | 128,990.86 | 158,577.03 | $462,775.06 |
| Franchise Transfer | 20,000.00 | 20,000.00 | $40,000.00 | ||
| Marketing Fund Income | 38,894.11 | 35,457.34 | 39,565.34 | $113,916.79 | |
| Total Income | $170,688.34 | $138,870.28 | $148,990.86 | $198,142.37 | $656,691.85 |
| GROSS PROFIT | $170,688.34 | $138,870.28 | $148,990.86 | $198,142.37 | $656,691.85 |
| Expenses | |||||
| 0 - Ask My Accountant | 1,191.75 | $1,191.75 | |||
| Advertising | 82.15 | 500.00 | $582.15 | ||
| .Corporate Funded Advertising Expenses | 17,711.00 | 6,140.00 | 26,737.62 | 29,622.00 | $80,210.62 |
| Creative Elements | 1,500.00 | $1,500.00 | |||
| Publication Ads | 390.95 | 390.95 | 1,890.95 | 390.95 | $3,063.80 |
| Social Media | $0.00 | ||||
| 5,220.47 | 13,072.43 | 6,660.10 | 11,213.65 | $36,166.65 | |
| Google Advertising | 5,124.93 | 2,709.71 | 3,232.04 | 3,730.61 | $14,797.29 |
| Total Social Media | 10,345.40 | 15,782.14 | 9,892.14 | 14, 44.26 | $50,963.94 |
| Website | 3.00 | 26.74 | 3.00 | 3.00 | $35.74 |
| Total Advertising | 28,532.50 | 24,339.83 | 38,523.71 | ,960.21 | $136,356.25 |
| Annual Audit | 4,632.00 | 4,500.00 | $9,132.00 | ||
| Benefits | $0.00 | ||||
| Health Insurance | 8,588.02 | 8,586.23 | 8,586.23 | 8,586.23 | $34,346.71 |
| Life/Dental/Vision Insurance | 611.90 | 642.28 | 627.09 | 627.09 | $2,508.36 |
| Total Benefits | 9,199.92 | 9,228.51 | 9,213.32 | 9,213.32 | $36,855.07 |
| Building Expenses | $0.00 | ||||
| Internet & Phones | 449.78 | 476.91 | 476.91 | 476.91 | $1,880.51 |
| Pest Control | 40.00 | 40.00 | 40.00 | 40.00 | $160.00 |
| Rent | 2,839.44 | 2,839.44 | 2,839.44 | 3,010.00 | $11,528.32 |
| Total Building Expenses | 3,329.22 | 3,356.35 | 3,356.35 | 3,526.91 | $13,568.83 |
| Commissions & fees | 8,000.00 | 2,000.00 | $10,000.00 | ||
| Income Taxes | 2,814.94 | $2,814.94 | |||
| Office Expenses | $0.00 | ||||
| Dues & Subscriptions | 60.00 | $60.00 | |||
| Fees & Interest | $0.00 | ||||
| Bank Charges | 333.50 | 319.75 | 338.34 | 343.50 | $1,335.09 |
| Total Fees & Interest | 333.50 | 319.75 | 338.34 | 343.50 | $1,335.09 |
| Insurance | $0.00 | ||||
| Liability Insurance | 1,751.18 | 1,751.18 | 1,751.18 | $5,253.54 | |
| Workman's Comp Insurance | 228.78 | 225.04 | 225.04 | 212.42 | $891.28 |
| Total Insuranc | |||||
| NET OPERATING INCOME | $7,671.65 | $ -22,764.52 | $ -32,453.52 | $29,630.75 | $ -17,915.64 |
| Other Income | |||||
| Rebate Income | 2,255.50 | $2,255.50 | |||
| Total Other Income | $2,255.50 | $0.00 | $0.00 | $0.00 | $2,255.50 |
| NET OTHER INCOME | $2,255.50 | $0.00 | $0.00 | $0.00 | $2,255.50 |
| NET INCOME | $9,927.15 | $ -22,764.52 | $ -32,453.52 | $29,630.75 | $ -15,660.14 |
Source: Item 21 — FINANCIAL STATEMENTS (FDD page 61)
What This Means (2025 FDD)
According to Cinnaholic's 2025 Franchise Disclosure Document, the net income for April 2025 was $29,630.75. This figure represents the company's earnings after deducting all expenses from its total income for that month.
Specifically, Cinnaholic's total income for April 2025 was $198,142.37, which includes revenue from franchise royalties and marketing fund income. The total expenses for the same period amounted to $168,511.62. The net operating income, calculated as total income less total expenses, resulted in the reported net income of $29,630.75 for April 2025.
It's important to note that this is just one month's performance and may not be representative of Cinnaholic's financial performance throughout the entire year. Prospective franchisees should review the complete financial statements and consider performance over a longer period to gain a more comprehensive understanding of the company's financial health and potential profitability.
Disclaimer: This information is extracted from the 2025 Franchise Disclosure Document and is provided for research purposes only.
It does not constitute legal or financial advice. Consult with a franchise attorney before making any investment decisions.