| ← Back to Cover | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CHARTS DASHBOARD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Visual KPI Dashboard - Key Performance Indicators | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Month | Jan-26 | Feb-26 | Mar-26 | Apr-26 | May-26 | Jun-26 | Jul-26 | Aug-26 | Sep-26 | Oct-26 | Nov-26 | Dec-26 | Jan-27 | Feb-27 | Mar-27 | Apr-27 | May-27 | Jun-27 | Jul-27 | Aug-27 | Sep-27 | Oct-27 | Nov-27 | Dec-27 | Jan-28 | Feb-28 | Mar-28 | Apr-28 | May-28 | Jun-28 | Jul-28 | Aug-28 | Sep-28 | Oct-28 | Nov-28 | Dec-28 | Jan-29 | Feb-29 | Mar-29 | Apr-29 | May-29 | Jun-29 | Jul-29 | Aug-29 | Sep-29 | Oct-29 | Nov-29 | Dec-29 | Jan-30 | Feb-30 | Mar-30 | Apr-30 | May-30 | Jun-30 | Jul-30 | Aug-30 | Sep-30 | Oct-30 | Nov-30 | Dec-30 | |
| Net Reve | $8,625 | $9,235 | $9,867 | $10,557 | $11,305 | $12,098 | $12,938 | $13,858 | $14,824 | $15,859 | $16,963 | $18,136 | $25,374 | $26,381 | $27,451 | $28,535 | $29,670 | $30,857 | $32,095 | $33,372 | $34,714 | $36,107 | $37,565 | $39,074 | $50,308 | $51,304 | $52,330 | $53,385 | $54,469 | $55,553 | $56,666 | $57,780 | $58,922 | $60,094 | $61,296 | $62,497 | $78,227 | $79,019 | $79,827 | $80,619 | $81,428 | $82,220 | $83,012 | $83,853 | $84,728 | $85,602 | $86,460 | $87,335 | $95,927 | $96,410 | $96,893 | $97,411 | $97,877 | $98,394 | $98,877 | $99,395 | $99,860 | $100,378 | $100,861 | $101,378 | |
| GMV | $56,250 | $60,225 | $64,350 | $68,850 | $73,725 | $78,900 | $84,375 | $90,375 | $96,675 | $103,425 | $110,625 | $118,275 | $157,360 | $163,600 | $170,240 | $176,960 | $184,000 | $191,360 | $199,040 | $206,960 | $215,280 | $223,920 | $232,960 | $242,320 | $291,890 | $297,670 | $303,620 | $309,740 | $316,030 | $322,320 | $328,780 | $335,240 | $341,870 | $348,670 | $355,640 | $362,610 | $426,690 | $431,010 | $435,420 | $439,740 | $444,150 | $448,470 | $452,790 | $457,380 | $462,150 | $466,920 | $471,600 | $476,370 | $528,295 | $530,955 | $533,615 | $536,465 | $539,030 | $541,880 | $544,540 | $547,390 | $549,955 | $552,805 | $555,465 | $558,315 | |
| Active Bu | 500 | 535 | 572 | 612 | 655 | 701 | 750 | 803 | 859 | 919 | 983 | 1,051 | 1,093 | 1,136 | 1,182 | 1,229 | 1,278 | 1,329 | 1,382 | 1,437 | 1,495 | 1,555 | 1,618 | 1,683 | 1,717 | 1,751 | 1,786 | 1,822 | 1,859 | 1,896 | 1,934 | 1,972 | 2,011 | 2,051 | 2,092 | 2,133 | 2,155 | 2,177 | 2,199 | 2,221 | 2,243 | 2,265 | 2,287 | 2,310 | 2,334 | 2,358 | 2,382 | 2,406 | 2,418 | 2,430 | 2,442 | 2,455 | 2,467 | 2,480 | 2,492 | 2,505 | 2,517 | 2,530 | 2,542 | 2,555 | |
| Net Burn | $140,542 | $125,889 | $126,295 | $141,340 | $141,823 | $142,322 | $176,207 | $176,822 | $177,420 | $202,592 | $203,309 | $204,052 | $267,629 | $267,917 | $268,245 | $309,171 | $309,510 | $309,858 | $379,548 | $379,910 | $380,314 | $431,643 | $432,066 | $432,497 | $543,724 | $543,766 | $543,832 | $612,600 | $612,666 | $612,707 | $700,653 | $700,693 | $700,759 | $769,550 | $769,615 | $769,655 | $938,215 | $938,133 | $938,048 | ######## | ######## | $1,020,407 | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | |
| Cash Bala | $1,809,002 | ######## | ######## | ######## | ######## | ######## | ######## | $841,000 | $664,632 | $499,938 | $297,865 | $5,095,107 | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | $16,276,253 | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | $38,418,170 | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | |
| EBITDA | -$140,283 | -$125,612 | -$125,999 | -$141,023 | -$141,484 | -$141,959 | -$175,819 | -$176,407 | -$176,975 | -$202,116 | -$202,800 | -$203,508 | -$266,868 | -$267,125 | -$267,422 | -$308,315 | -$308,620 | -$308,932 | -$378,585 | -$378,909 | -$379,273 | -$430,560 | -$430,939 | -$431,325 | -$542,215 | -$542,227 | -$542,262 | -$610,999 | -$611,032 | -$611,040 | -$698,953 | -$698,960 | -$698,991 | -$767,748 | -$767,777 | -$767,780 | -$935,868 | -$935,762 | -$935,654 | ######## | ######## | -$1,017,940 | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | ######## | |
| Headcoun | 8 | 8 | 8 | 9 | 9 | 9 | 12 | 12 | 12 | 14 | 14 | 14 | 18 | 18 | 18 | 21 | 21 | 21 | 27 | 27 | 27 | 31 | 31 | 31 | 38 | 38 | 38 | 43 | 43 | 43 | 50 | 50 | 50 | 55 | 55 | 55 | 65 | 65 | 65 | 71 | 71 | 71 | 82 | 82 | 82 | 90 | 90 | 90 | 101 | 101 | 101 | 108 | 108 | 108 | 118 | 118 | 118 | 126 | 126 | 126 | |
| Gross Mar | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 56.5% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 63.3% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 68.8% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 73.2% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | 74.7% | |