Due Diligence · Financial

Financial model & documents

A 24-month operating model (August 2026 – July 2028) covering revenue build-up, unit economics, financial statements and valuation methodology.

Due diligence 24-month model
Horizon
Aug 2026 – Jul 2028
Format
Model + analysis
Coverage
Valuation · Revenue · Unit economics · Cashflow
Model coverage

What the model covers.

Revenue build-up

Bottom-up revenue projection across corridors and service families.

Unit economics

Per-transaction contribution, take-rate and cost structure by route.

Cashflow & income

Monthly cashflow and income statements across the 24-month horizon.

Model output

Charts from the operating model.

FIG 01Financial model chart 1
FIG 02Financial model chart 2
FIG 03Financial model chart 3
FIG 04Financial model chart 4
FIG 05Financial model chart 5
FIG 06Financial model chart 6
Files

Download the source.