Mobile App Financials

Good day. I am reaching out with the intent to find a solution to my problem. We are in the development stage of our mobile app and will be pitching the MVP to investors next month.

I purchased the mobile app financials Google Docs and it seems that a “freemium pricing model” is profitable, but a paid subscription model is NOT profitable. I have some figures but am not sure if they are accurate.

I am not sure if there is a glitch with the system, but I was wondering if someone could review my Google Doc formulas to ensure that its working correctly. Thanks