(+1) 9784800910, (+44) 020 3097 1639 [email protected]
Select Page

Written by Elma Steven | Updated on September, 2024

mobile video gaming

Executive Summary

Miami Mobile Gaming is a mobile gaming company founded in 2024 by Sophia Hernandez in Miami, Florida. The company develops and publishes innovative mobile games for both iOS and Android platforms. Miami Mobile Gaming’s focus is on creating engaging and immersive gaming experiences that cater to a wide audience. The company’s portfolio includes various genres, from casual puzzles to action-packed adventure games. With a talented team of developers and designers, Miami Mobile Gaming aims to become a leading player in the thriving mobile gaming industry.

Mission

To create immersive and engaging mobile gaming experiences that captivate and entertain users across diverse platforms. To develop innovative games that push the boundaries of mobile technology and provide players with a seamless and enjoyable gaming journey. To build a community of passionate gamers who share our commitment to excellence and innovation in the mobile gaming industry. To continuously strive for excellence, leveraging the latest advancements in mobile technology to deliver exceptional gaming experiences that inspire and delight our users.

Vision

To be the leading mobile gaming company that empowers people to connect, explore, and have fun through innovative and immersive gaming experiences. We strive to create games that captivate and inspire players of all ages, fostering a community of passionate gamers. By embracing the power of mobile technology, we aim to redefine the boundaries of mobile gaming, delivering exceptional entertainment that enriches the lives of our users.

Industry Overview

The mobile gaming industry in Miami, Florida, is thriving. In 2021, the industry generated $2.5 billion in revenue (skyquestt), with a projected growth of 8% annually over the next five years. The region is home to over 50 mobile gaming companies, employing more than 3,000 professionals (mordorintelligence). Leading companies include Pocket Gems, Glu Mobile, and Zynga, which have established major studios in the area.

The industry is driven by the rise of smartphone adoption, with 85% of Miami residents owning a smartphone. Casual games, such as puzzle and match-3 titles, account for 60% of the market, while hyper-casual and mid-core games make up the remaining 40%. In-app purchases and advertising are the primary revenue streams, generating 70% and 30% of overall revenue, respectively (psmarketresearch).

The future looks bright, with projections indicating that the Miami mobile gaming industry will reach $3.8 billion in revenue by 2026. The region’s diverse talent pool, favorable business climate, and growing consumer base position it as a hub for mobile gaming innovation and growth (statista).

Financial Highlights

Earnings & Profitability

Chart

Break- Even Analysis 

AD 4nXfEoTpVmyzw8WHoBPAXA L4xutE9C571hSMXkfnKeVI1nSvey3Rtz12bBR8iJRNGuyWvxSM8BcCj9ILzMkU8U5765SXKf77p7w zv5XBcrpNiWm7P m511mQpUhlzZeHIkWOb2W3VAme

Cost Breakdown

Chart

Cash Flow Summary

Chart

Ask

The Miami Mobile Gaming is seeking $250,000 and is planning to spend the amount in the following way:

Chart

Investment & Capital Expenditure Breakdown

2025F2026F2027F2028F2029F
Fund Injection
Equity$200,000$60,000$42,000$65,000$200,000
Loan$50,000
Total fund injection$250,000$60,000$42,000$65,000$200,000
Capital Expenditure (CapEx)
Physical location$35,000$12,000$0$0$0
Equipment & supplies$12,000$0$0$0$0
Licenses & permits$8,000$0$0$0$0
Legal structure & registration$4,000$0$0$0$0
Technology infrastructure$1,500$0$0$0$0
Insurance$1,000$0$0$0$0
CapEx 1$0$0$0$0$0
CapEx 2$0$0$0$0$0
Total CapEx Investment$61,500$12,000$0$0$0
Working capital$188,500$140,260$98,928$126,360$332,914

Business Valuation

The following valuation has been done using the DCF method. 

2025F2026F2027F2028F2029F
Free Cash Flow-$149,298-$67,379-$38,444$3,998$39,474
Discount Factor1.01.11.31.41.6
PV of Future Cash Flow-$149,298-$59,918-$30,401$2,811$24,684
Cost of equity12.45%
NPV$81,013

Investment & Capital Expenditure

Here is the CapEx plan for Miami Mobile Gaming:

2025F2026F2027F2028F2029F
Fund Injection
Equity$200,000$60,000$42,000$65,000$200,000
Loan$50,000
Total fund injection$250,000$60,000$42,000$65,000$200,000
Capital Expenditure (CapEx)
Physical location$35,000$12,000$0$0$0
Equipment & supplies$12,000$0$0$0$0
Licenses & permits$8,000$0$0$0$0
Legal structure & registration$4,000$0$0$0$0
Technology infrastructure$1,500$0$0$0$0
Insurance$1,000$0$0$0$0
CapEx 1$0$0$0$0$0
CapEx 2$0$0$0$0$0
Total CapEx Investment$61,500$12,000$0$0$0
Working capital$188,500$138,702$91,323$107,879$301,877

Business Description

Business Name: Miami Mobile Gaming 

Founder: Sophia Hernandez

Management Team: 

NameDesignation
Sophia HernandezCEO
Sophia MartinezOperations Manager
Benjamin JohnsonFinance Manager

Legal Structure: LLC

Location: Miami, Florida

Goals: 

  • Increase revenue by 20% in 20 months
  • Expand market share from 15% to 25% within 3 years
  • Launch 2 new product lines by Q4 of next year
  • Reduce operational costs by 15% within 18 months
  • Achieve a customer retention rate of 90% by the end of the fiscal year

Products: 

  • Casual Mobile Games
  • Hyper-casual Mobile Games
  • Puzzle Mobile Games
  • Arcade Mobile Games
  • Multiplayer Mobile Games
  • Mobile Game Development Services

Business Model 

Key Partners:
– Game developers
– Platform providers (e.g., Apple App Store, Google Play)
– Advertising networks
– Influencers and content creators

Key Activities:
– Game development and publishing
– User acquisition and marketing
– In-app monetization strategies
– Customer support and community management

Value Proposition:
– Engaging mobile gaming experiences
– Innovative and unique game concepts
– Personalized and customizable gameplay
– Free-to-play with optional in-app purchases

Customer Relationships:
– Direct communication with players
– Responsive customer service
– Loyalty programs and rewards

Customer Segments:
– Casual mobile gamers
– Hardcore mobile gamers
– Younger demographic (e.g., teenagers, young adults)
– Residents and tourists in the Miami area

Key Resources:
– Skilled game development team
– Robust game engine and technology
– User data and analytics
– Strong brand and reputation

Channels:
– Mobile app stores (e.g., App Store, Google Play)
– Social media platforms
– Influencer marketing
– Partnerships with local businesses

Costs:
– Game development and maintenance
– User acquisition and marketing
– Server and infrastructure costs
– Employee salaries and overhead

Revenue:
– In-app purchases (e.g., virtual items, subscriptions)
– Advertising (e.g., banner ads, rewarded video ads)
– Partnerships and sponsorships
– Licensing and publishing deals

SWOT 

Strengths:
– Large pool of skilled developers and designers
– Vibrant startup ecosystem and access to funding
– Growing consumer market for mobile games
– Favorable business climate and tax incentives

Weaknesses:
– Limited local talent pool for specialized roles
– High competition from established gaming hubs
– Lack of industry-specific infrastructure and resources
– Relatively small local consumer base

Opportunities:
– Emerging trends in mobile gaming, such as cloud gaming and AR/VR
– Potential to attract major game studios and publishers
– Collaboration with local universities for talent development
– Expansion into Latin American and Caribbean markets

Threats:
– Intense competition from other gaming hubs, such as Los Angeles and San Francisco
– Rapid technological changes and the need for continuous innovation
– Regulatory challenges and changing user privacy policies
– Potential economic downturn affecting consumer spending on mobile games

Organizational Overview

Founder

AD 4nXefVSoRxixrItNf3UzEfiK3DVkI9CpG1POsIl2o68odmm sZ9bBDp wdUOQAtosZ rUEItWILGWtTKMDAfqWTah

Sophia Hernandez

Sophia Hernandez is the founder and CEO of Miami Mobile Gaming.  Miami Mobile Gaming was established in 2022 and headquartered in Miami, Florida. Sophia Hernandez brings valuable expertise to his role with over a decade of experience in the industry.

Sophia Hernandez established Miami Mobile Gaming to address challenges in the rapidly evolving field. The business has been able to leverage the latest technologies such as the use of AI to streamline operations. 

Sophia Hernandez leadership style emphasizes collaboration and continuous learning. Sophia Hernandez actively fosters a company culture that encourages creativity and innovation amongst team members. Strategic decision-making and ability to adapt to market changes have been key factors in the company’s early success.

Organogram

AD 4nXfIKU6JLaIeMl8koGuJCfbqdfGu5QxROvwxl182N2ii2BnKP3Aj3X9DaPjA8R3DOXMRM19bHVbuqB7hdRaCMVUzyqG77rTidQ eF7sYrXFMsAU47zuIBBNxZixlbi

Salaries

2025F2026F2027F2028F2029F
Business Owner$24,000$25,200$26,460$27,783$29,172
Operations Manager$24,000$24,480$24,970$25,469$25,978
Marketing Manager$24,000$24,480$24,970$25,469$25,978
Finance Manager$0$24,480$24,970$25,469$25,978
Product Manager$0$0$2,000$2,000$2,000
Customer Rep.$2,000$4,000$6,000$8,000$10,000
Front Desk Receptionist$2,000$2,000$2,000$2,000$2,000
Administrative Assistant$2,000$2,000$4,000$4,000$4,000
Total$72,000$98,640$101,369$104,190$107,107

Industry Analysis

The mobile gaming industry has grown rapidly in recent years. Smartphones and tablets have made gaming accessible to people everywhere. Games range from simple puzzle games to complex, immersive experiences. Many games are free-to-play, with optional in-app purchases. This business model has been very successful. Developers continuously create new games to keep players engaged. The industry is highly competitive, with big companies and independent studios vying for attention. Mobile gaming has become a significant part of the overall gaming landscape, offering entertainment and enjoyment to millions of people worldwide.

Global Market Size

Chart

Industry Trends

The mobile gaming industry in Miami, Florida has seen significant growth in recent years. One of the key trends is the rise of casual and hyper-casual games. These types of games are easy to pick up and play, often with simple mechanics and short gameplay sessions. They have become increasingly popular among mobile users in the region, as they cater to the on-the-go lifestyle of many Miamians.

Another trend is the increasing focus on free-to-play (F2P) business models. Many mobile game developers in Miami are embracing this model, which allows users to download and play games for free, with the option to make in-app purchases for additional content or features. This has helped to expand the user base and drive revenue for local game studios.

The use of live operations (live ops) is also on the rise in the Miami mobile gaming industry. Live ops refers to the ongoing management and updates of a game, including events, limited-time offers, and other content designed to keep players engaged and coming back. This approach has become essential for maintaining the longevity of mobile games and ensuring a steady stream of revenue.

Augmented reality (AR) and location-based gaming have also gained traction in the Miami market. Games that incorporate AR and location-based elements have been able to offer unique and immersive experiences for players. This has been particularly appealing to the tech-savvy and mobile-first population in the region.

The Miami mobile gaming industry has also seen an increase in the use of analytics and data-driven decision-making. Game developers are leveraging data to better understand player behavior, optimize their games, and make informed decisions about monetization and marketing strategies.

Finally, the industry has witnessed a growing emphasis on mobile esports and competitive gaming. Several local game studios are investing in the development of mobile-friendly competitive gaming platforms and tournaments, catering to the growing demand for this type of content among mobile gamers in Miami.

Overall, the mobile gaming industry in Miami, Florida is evolving rapidly, with trends such as casual and hyper-casual games, free-to-play models, live ops, AR and location-based gaming, data-driven decision-making, and mobile esports shaping the landscape.

Market Segmentation

  • Geographic Segmentation: The mobile gaming industry in Miami, Florida, can be geographically segmented based on several factors. The city’s diverse population and tourist influx contribute to a varied customer base. The downtown area, with its high concentration of businesses and residents, is a prime location for mobile game publishers targeting urban professionals. The beach communities, such as South Beach, attract a younger demographic interested in casual and social gaming. The suburban neighborhoods surrounding Miami have a family-oriented population, making them a target for mobile games with educational or family-friendly content. The Hispanic community, a significant portion of Miami’s population, presents an opportunity for mobile game developers to create culturally relevant content. Additionally, the city’s proximity to Latin America allows for potential expansion into the regional mobile gaming market.
  • Demographic Segmentation: The mobile gaming industry in Miami, Florida caters to diverse demographic segments. Casual mobile games appeal to a wide audience, from young adults to retirees, seeking quick and easy entertainment. Hyper-casual mobile games, with their simple mechanics and addictive gameplay, attract a broad demographic, including teenagers and busy professionals. Puzzle mobile games captivate players of all ages, from children to seniors, who enjoy the challenge of problem-solving. Arcade mobile games, with their nostalgic appeal and fast-paced action, draw in both younger and older gamers seeking a retro gaming experience. Multiplayer mobile games foster social engagement, appealing to a range of age groups, from college students to families. The mobile game development services in Miami cater to the diverse needs of these demographic segments, creating innovative and engaging gaming experiences.
  • Psychographic Segmentation: The mobile gaming industry in Miami, Florida can be segmented based on psychographics. Gamers can be categorized by their lifestyle, interests, and values. Some gamers may be tech-savvy millennials who enjoy fast-paced, social games. Others may be busy professionals seeking casual, relaxing games. Older adults may prefer puzzle or strategy games. Certain segments may be drawn to games with a Miami-themed or tropical aesthetic. Understanding these psychographic differences can help mobile game developers create targeted content and marketing strategies to reach their desired audience in the Miami area.
  • Behavioral Segmentation: The mobile gaming industry in Miami, Florida can be segmented based on user behavior. Casual gamers enjoy quick, easy-to-play games during short breaks. Hardcore gamers seek immersive, complex games that require more time and skill. Social gamers prioritize multiplayer experiences and in-game communities. Competitive gamers thrive on leaderboards and tournaments. Whales, or high-spending users, drive significant revenue through in-app purchases. Lapsed gamers have stopped playing but may return with the right incentives. Developers must understand these behavioral segments to create targeted marketing strategies and design games that cater to diverse player preferences.

Market Size

AD 4nXcB6kaNUXN9s fJPqEmeBUTZPOjMv2R3 XADEjq 2mOY1U619a

Industry Outlook

The mobile gaming industry in Miami, Florida, has been experiencing significant growth in recent years. The city’s diverse population, thriving tech ecosystem, and vibrant startup culture have all contributed to the industry’s expansion.

One of the notable trends in the Miami mobile gaming scene is the increasing number of independent game studios. These small, agile teams are leveraging the city’s creative talent to develop innovative and engaging mobile games. From casual puzzle games to immersive narrative experiences, these studios are catering to a wide range of player preferences.

Another trend is the integration of emerging technologies, such as augmented reality (AR) and virtual reality (VR), into mobile gaming. Several Miami-based companies are at the forefront of this trend, exploring new ways to enhance the gaming experience and blur the lines between the digital and physical worlds.

The rise of mobile esports is also gaining traction in Miami. Local tournaments and events are attracting a growing community of competitive mobile gamers, who are showcasing their skills and vying for prizes. This trend aligns with the global surge in the popularity of esports, and Miami is positioning itself as a hub for mobile gaming competitions.

Furthermore, the city’s diverse population has led to the development of mobile games that cater to specific cultural and linguistic preferences. This diversity has created opportunities for game developers to reach underserved markets and build a loyal following within Miami’s multicultural community.

Overall, the mobile gaming industry in Miami is thriving, driven by the city’s unique blend of talent, innovation, and market opportunities. As the industry continues to evolve, Miami is poised to play a significant role in shaping the future of mobile gaming.

Marketing Plan

Overview

The marketing plan for the mobile gaming company in Miami, Florida, focuses on leveraging the city’s vibrant culture and diverse population. The unique aspect of the plan is its emphasis on hyper-local targeting and community engagement.

The company will partner with local influencers and content creators to reach the target audience. These collaborations will highlight the game’s integration with Miami’s nightlife, festivals, and sports events. The marketing campaign will also feature user-generated content, showcasing the game’s integration with the city’s lifestyle.

Social media will play a crucial role, with targeted ads and interactive campaigns tailored to the preferences of Miami’s tech-savvy millennials and Gen Z. The company will also explore location-based marketing, using geofencing to deliver personalized offers and in-game experiences to players near popular landmarks and hotspots.

To foster a sense of community, the company will host local gaming tournaments and esports events, offering prizes and exclusive in-game content. These events will not only engage the existing player base but also attract new users through word-of-mouth and social media buzz.

The overarching goal of the marketing plan is to position the mobile game as an integral part of the Miami experience, catering to the city’s vibrant and tech-savvy population.

Annual Marketing Budget

AD 4nXf lR5bU0g9btewiQUBIuoymY2TOBP4focbTMHXzJFRv1M

Promotional Channel Budgets

2025F2026F2027F2028F2029F
In-person Marketing$1,750$1,250$1,250$1,250$1,250
Social Media$735$525$525$525$525
Google Ads$560$400$400$400$400
Email Marketing$455$325$325$325$325
Total Budget$3,500$2,500$2,500$2,500$2,500

Marketing Channels

Miami Mobile Gaming will focus on the following marketing channels to promote its mobile gaming products:

Digital Channels:
1. Social Media: Establish a strong presence on platforms like Facebook, Instagram, and Twitter. Regularly post engaging content, run targeted ads, and collaborate with influencers to reach a wider audience.

2. Search Engine Optimization (SEO): Optimize the company’s website and online content to improve visibility on search engine results pages (SERPs). This will help attract organic traffic and potential customers.

3. Email Marketing: Build an email list of interested users and send regular newsletters, updates, and promotional offers. This direct communication channel can drive downloads and in-app purchases.

4. Paid Advertising: Utilize platforms like Google Ads, Facebook Ads, and mobile app advertising networks to target specific demographics and interests. This will help acquire new users and drive app downloads.

5. Influencer Marketing: Collaborate with popular gaming influencers and streamers to promote the company’s mobile games. This can significantly increase brand awareness and credibility among the target audience.

Traditional Channels:
1. Print Advertising: Place ads in gaming magazines, local newspapers, and relevant industry publications to reach a broader audience.

2. Outdoor Advertising: Consider billboards, bus shelters, or other outdoor placements in high-traffic areas to create brand visibility and awareness.

3. Event Sponsorships: Participate in local and regional gaming events, conferences, and tournaments to connect with the gaming community, showcase the company’s products, and network with potential partners.

4. Promotional Merchandise: Distribute branded merchandise, such as t-shirts, hats, or keychains, to create a sense of brand loyalty and visibility among the target audience.

5. Partnerships: Explore partnerships with other mobile gaming companies, app stores, or device manufacturers to cross-promote and reach a wider customer base.

By leveraging a combination of digital and traditional marketing channels, Miami Mobile Gaming aims to effectively reach and engage its target audience, drive app downloads, and increase in-app revenue.

Brand Management

Miami Mobile Gaming aims to be the premier mobile gaming brand that offers a seamless and immersive gaming experience. The brand will position itself as the go-to destination for casual and hardcore gamers alike, providing a diverse range of high-quality games catered to diverse preferences.

The brand identity of Miami Mobile Gaming will be centered around the vibrant and dynamic city of Miami, capturing the essence of its lively culture, stunning landscapes, and energetic atmosphere. The brand’s visual identity will incorporate bold colors, sleek designs, and elements that evoke the Miami lifestyle, creating a strong and memorable association in the minds of the target audience.

In terms of brand communication, Miami Mobile Gaming will leverage a multi-channel approach to reach and engage its audience. The brand will maintain a strong online presence, with a user-friendly and visually appealing website that showcases the latest game offerings, upcoming releases, and exclusive content. Additionally, the brand will utilize social media platforms to foster a sense of community, share behind-the-scenes glimpses, and engage with players through interactive campaigns and promotions.

To further strengthen its brand communication, Miami Mobile Gaming will collaborate with influential gaming influencers and content creators, leveraging their reach and credibility to amplify the brand’s message and appeal to a wider audience. The brand will also consider strategic partnerships with local businesses and events in the Miami area, aligning itself with the city’s vibrant culture and reaching out to local gamers.

GTM Strategy

Miami Mobile Gaming’s target market is casual mobile gamers, particularly those aged 18-35 living in urban areas. This demographic is drawn to visually appealing, easy-to-play games that offer quick, bite-sized gameplay sessions.

The company’s positioning will emphasize its games’ vibrant, Miami-inspired aesthetics and their ability to transport players to a lively, sun-soaked atmosphere. This unique visual identity will help Miami Mobile Gaming stand out in the crowded mobile gaming market and appeal to the target audience’s desire for an immersive, escapist gaming experience.

The distribution strategy will focus on the major app stores, with a strong emphasis on the Apple App Store and Google Play Store. The company will optimize its listings and utilize app store search engine optimization (ASO) techniques to ensure its games are easily discoverable by the target audience.

In addition to the app stores, Miami Mobile Gaming will also explore partnerships with popular mobile gaming platforms and influencers to further expand its reach. This could include collaborations with social media personalities, YouTube gaming channels, and other mobile gaming communities to generate buzz and drive downloads.

The company will also invest in targeted digital advertising campaigns, leveraging platforms like Facebook, Instagram, and Google Ads to reach its target audience with compelling creatives and compelling offers. These campaigns will be data-driven, with continuous optimization to maximize the return on investment.

Overall, Miami Mobile Gaming’s Go-To-Market strategy is designed to effectively reach and engage its target audience of casual mobile gamers, leveraging the company’s unique visual identity and distribution channels to achieve sustainable growth in the highly competitive mobile gaming industry.

Implementation & Timeline

Establish a strong online presence within 2 months:
– Create a user-friendly website showcasing the company’s games and services
– Develop social media accounts on major platforms to engage with the target audience
– Implement search engine optimization strategies to improve website visibility

Launch the first mobile game within 4 months:
– Finalize the game development and testing process
– Publish the game on major app stores (Google Play, Apple App Store)
– Promote the game through targeted advertising and influencer partnerships

Expand the game portfolio within 6 months:
– Develop and release at least 2 additional mobile games
– Ensure each game aligns with the company’s branding and target market

Establish partnerships with game publishers and distributors within 8 months:
– Identify and approach potential partners
– Negotiate favorable revenue-sharing agreements
– Integrate the company’s games into partner platforms

Implement a user acquisition and retention strategy within 10 months:
– Analyze user data and feedback to improve the gaming experience
– Implement in-app marketing campaigns to attract new users
– Develop loyalty programs and content updates to retain existing players

Contingency Plan

Diversify your game portfolio to reduce reliance on a single title. Continuously monitor market trends and player preferences to adapt your strategies. Invest in user acquisition and retention tactics to build a loyal customer base. Ensure data privacy and security to maintain trust with players. Collaborate with industry partners to leverage their expertise and resources. Regularly review and update your risk management plan to address emerging challenges. Maintain a flexible and responsive approach to navigate the dynamic mobile gaming landscape.

Financials

Income Statement

2025F2026F2027F2028F2029F
Revenue
Product$6,029$24,972$45,963$67,461$89,356
Product$8,762$36,293$66,800$98,044$129,865
Product$3,183$13,185$24,269$35,620$47,180
Total$17,974$74,450$137,032$201,125$266,401
Cost of Goods Sold
Product$1,628$6,742$12,410$18,215$24,126
Product$2,366$9,799$18,036$26,472$35,063
Product$859$3,296$6,067$8,905$11,795
Total$4,853$19,838$36,513$53,591$70,985
Gross Profit$13,121$54,612$100,519$147,533$195,417
Operating Expenses
Salaries$72,000$98,640$101,369$104,190$107,107
Promotional Expenses$3,500$2,500$2,500$2,500$2,500
Licenses & permits$600$600$600$600$600
Insurance$1,800$1,800$1,800$1,800$1,800
Rent$25,000$25,000$25,000$25,000$25,000
Software subscriptions$300$300$300$300$300
Total$103,200$128,840$131,569$134,390$137,307
EBITDA-$90,079-$74,228-$31,050$13,143$58,109
Depreciation$4,400$4,658$3,972$3,003$1,831
EBIT-$94,479-$78,885-$35,022$10,140$56,278
Interest expense$1,817$1,417$1,017$617$217
EBT-$96,295-$80,302-$36,039$9,524$56,061
Tax$0$0$0$2,000$11,773
Net Profit-$96,295-$80,302-$36,039$7,524$44,288
Net profit margin-535.7%-107.9%-26.3%3.7%16.6%
Retained earnings-$96,295-$176,597-$212,636-$205,112-$160,824

Cash Flow Statement

2025F2026F2027F2028F2029F
Cash Flow from Operating Activities
EBT-$96,295-$80,302-$36,039$7,524$44,288
Depreciation$4,400$4,658$3,972$3,003$1,831
Payables
Salaries payables$6,000$8,220$8,447$8,682$8,926
Total payables$6,000$8,220$8,447$8,682$8,926
change in payables$6,000$2,220$227$235$243
Receivables
Revenue related receivables$1,498$6,204$11,419$16,760$22,200
Total receivables$1,498$6,204$11,419$16,760$22,200
change in receivables-$1,498-$4,706-$5,215-$5,341-$5,440
Inventory
COS inventory$404$1,653$3,043$4,466$5,915
Total inventory$404$1,653$3,043$4,466$5,915
change in inventory-$404-$1,249-$1,390-$1,423-$1,449
Net cash flow from operating activities-$87,798-$79,379-$38,444$3,998$39,474
Cash Flow from Investing Activities
Physical location$35,000$12,000$0$0$0
Equipment & supplies$12,000$0$0$0$0
Licenses & permits$8,000$0$0$0$0
Legal structure & registration$4,000$0$0$0$0
Technology infrastructure$1,500$0$0$0$0
Net cash flow from investing activities-$61,500-$12,000$0$0$0
Cash Flow from Financing Activities
Equity$200,000$60,000$42,000$65,000$200,000
Loan$50,000
Loan Repayment$10,000$10,000$10,000$10,000$10,000
Net cash flow from financing activities$240,000$50,000$32,000$55,000$190,000
Net (decrease)/ increase in cash/ cash equivalents$90,702-$41,379-$6,444$58,998$229,474
Cash and cash equivalents at the beginning of the year$0$90,702$49,323$42,879$101,877
Cash & cash equivalents at the end of the year$90,702$49,323$42,879$101,877$331,351

Balance Sheet

2025F2026F2027F2028F2029F
Non- Current Assets
Physical location$35,000$47,000$47,000$47,000$47,000
Equipment & supplies$12,000$12,000$12,000$12,000$12,000
Licenses & permits$8,000$8,000$8,000$8,000$8,000
Legal structure & registration$4,000$4,000$4,000$4,000$4,000
Technology infrastructure$1,500$1,500$1,500$1,500$1,500
Insurance$1,000$1,000$1,000$1,000$1,000
CapEx 1$0$0$0$0$0
CapEx 2$0$0$0$0$0
Total non- current assets$61,500$73,500$73,500$73,500$73,500
Accumulated Depreciation$4,400$9,058$13,030$16,033$17,864
Net non- current assets$57,100$64,443$60,470$57,467$55,636
Current Assets
Inventory$404$1,653$3,043$4,466$5,915
Cash$90,702$49,323$42,879$101,877$331,351
Receivables$1,498$6,204$11,419$16,760$22,200
Total current- assets$92,605$57,180$57,341$123,103$359,466
Total assets$149,705$121,623$117,811$180,570$415,102
Liabilities
Accounts payable$6,000$8,220$8,447$8,682$8,926
Long term loan$40,000$30,000$20,000$10,000$0
Total liabilities$46,000$38,220$28,447$18,682$8,926
Equities
Equity$200,000$260,000$302,000$367,000$567,000
Retained earnings-$96,295-$176,597-$212,636-$205,112-$160,824
Total equity$103,705$83,403$89,364$161,888$406,176
Total liabilities & equities$149,705$121,623$117,811$180,570$415,102

Revenue Summary

2025F2026F2027F2028F2029F
Product$6,029$24,972$45,963$67,461$89,356
Product$8,762$36,293$66,800$98,044$129,865
Product$3,183$13,185$24,269$35,620$47,180
Total$17,974$74,450$137,032$201,125$266,401

Variable Costs

2025F2026F2027F2028F2029F
Product$1,628$6,742$12,410$18,215$24,126
Product$2,366$9,799$18,036$26,472$35,063
Product$859$3,296$6,067$8,905$11,795
Total$4,853$19,838$36,513$53,591$70,985

Fixed Costs

2025F2026F2027F2028F2029F
Salaries$72,000$98,640$101,369$104,190$107,107
Promotional Expenses$3,500$2,500$2,500$2,500$2,500
Licenses & permits$600$600$600$600$600
Insurance$1,800$1,800$1,800$1,800$1,800
Rent$25,000$25,000$25,000$25,000$25,000
Software subscriptions$300$300$300$300$300
Total$103,200$128,840$131,569$134,390$137,307

Loan Amortization Schedule

2025F2026F2027F2028F2029F
Interest expense$1,817$1,417$1,017$617$217
Year end remaining loan$40,000$30,000$20,000$10,000$0
Accumulated Principal Repaid$10,000$20,000$30,000$40,000$50,000
Annual Principal Repaid$10,000$10,000$10,000$10,000$10,000

Non- Current Asset Schedule

2025F2026F2027F2028F2029F
Physical location
Book Value$35,000$45,250$41,238$35,163$27,331
Depreciation$1,750$2,263$2,062$1,758$1,367
Accumulated Depreciation$1,750$4,013$6,074$7,833$9,199
Net book value$33,250$41,238$35,163$27,331$18,132
Equipment & supplies
Book Value$12,000$10,800$8,520$5,388$1,717
Depreciation$1,200$1,080$852$539$172
Accumulated Depreciation$1,200$2,280$3,132$3,671$3,843
Net book value$10,800$8,520$5,388$1,717-$2,125
Licenses & permits
Book Value$8,000$7,200$5,680$3,592$1,145
Depreciation$800$720$568$359$114
Accumulated Depreciation$800$1,520$2,088$2,447$2,562
Net book value$7,200$5,680$3,592$1,145-$1,417
Legal structure & registration
Book Value$4,000$3,600$2,840$1,796$572
Depreciation$400$360$284$180$57
Accumulated Depreciation$400$760$1,044$1,224$1,281
Net book value$3,600$2,840$1,796$572-$708
Technology infrastructure
Book Value$1,500$1,350$1,065$674$215
Depreciation$150$135$107$67$21
Accumulated Depreciation$150$285$392$459$480
Net book value$1,350$1,065$674$215-$266
Insurance
Book Value$1,000$1,000$1,000$1,000$1,000
Depreciation$100$100$100$100$100
Accumulated Depreciation$100$200$300$400$500
Net book value$900$800$700$600$500
CapEx 1
Book Value$0$0$0$0$0
Depreciation$0$0$0$0$0
Accumulated Depreciation$0$0$0$0$0
Net book value$0$0$0$0$0
CapEx 2
Book Value$0$0$0$0$0
Depreciation$0$0$0$0$0
Accumulated Depreciation$0$0$0$0$0
Net book value$0$0$0$0$0
Total Net Book Value$57,100$60,143$47,313$31,580$14,115
Total Depreciation$4,400$4,658$3,972$3,003$1,831
Total Accumulated Depreciation$4,400$9,058$13,030$16,033$17,864