| Core Module | Status | Evidence |
|---|---|---|
| OMS + Multi-Tenancy + RBAC | Live | 57/57 automated tests · CI/CD |
| Carrier Integrations (12) | Live | Shiprocket, Delhivery, BD + 9 others |
| Payment Gateways (3) | Live | Razorpay, Cashfree, PhonePe · HMAC |
| GST Engine + Auto-reconciliation | Live | CGST/SGST/IGST · GSTR-1 export |
| UAE EmaraTax + KSA Zatca | Live | Phase 1+2 · Test credentials verified |
| AI Engine — Zeron (3 providers) | Live | Claude + Gemini + Ollama · 80% local |
| WhatsApp Automation (Flowise) | Live | Campaign triggers · NDR alerts · working |
| Completion | Status | Timeline |
|---|---|---|
| Frontend — 26 Screens | 85% | 4 screens remaining · M1–M2 |
| Amazon / Flipkart Sync | 40% | SP-API built · Final layer M2–M3 |
| Ecom Build (Website + App) | Dev M9 | Flutter + WordPress AI · Architecture done |
| Ecom Engage (Campaigns) | 30% | RFM engine + flows built · Full M24 |
| Platform Completion | 80% | Seed funds final 20% |
| First Client | Confirmed | Beta onboarding M3 |
| Warm Pipeline | 40+ brands | From Amalyte · Zero CAC |
| Parameter | Beta Terms |
|---|---|
| Setup Fee | ₹0 (fully waived) |
| Subscription | Free for 6–12 months from onboard date |
| Transaction Fees | Full standard rates from 500+ orders/month |
| Target Beta Clients | 15–20 brands from Amalyte pipeline |
| Beta Period | M3 to M8 |
| Region | Premium | Note |
|---|---|---|
| UAE (AED invoicing) | +30% | EmaraTax compliance included |
| KSA (SAR invoicing) | +30% | Zatca Phase 1+2 included |
| UK / SG / SA | +15–20% | Via partner program from M24 |
| Line Item | Year 1 (M1–M12) | Year 2 (M13–M24) | Year 3 (Projection) | Y2→Y3 Growth |
|---|---|---|---|---|
| OMS Subscriptions + Transactions | ₹4.36 L | ₹2.24 Cr | ₹11.76 Cr | 5.3× |
| Ecom Build (Website + App) | — | ₹2.36 Cr | ₹18.22 Cr | 7.7× |
| Plugin Add-ons | ₹0.17 L | ₹11.3 L | ₹47.5 L | 4.2× |
| Ecom Engage (M24 soft launch) | — | ₹0.70 L | ₹47.4 L | 67× |
| Multi-Country + Global + Marketplace | — | ₹1.16 L | ₹3.25 Cr | 28× |
| Less: Partner Commissions | — | (₹3.1 L) | (₹18.8 L) | — |
| TOTAL NET REVENUE | ₹7.9 Lakhs | ₹4.88 Crore | ₹32.58 Crore | 6.7× |
| Total COGS | ₹5.3 L | ₹25.6 L | ₹86.4 L | 3.4× |
| Gross Profit | ₹2.6 L | ₹4.62 Cr | ₹31.72 Cr | — |
| Gross Margin % | 32.9% | 94.6% | 97.4% | — |
| Total OPEX (fully loaded) | ₹74.6 L | ₹1.49 Cr | ₹2.16 Cr | 1.4× |
| EBITDA | (₹72 L) | ₹3.13 Crore | ₹29.56 Crore | 9.5× |
| EBITDA Margin % | — | 64.2% | 90.7% | — |
| NET PROFIT / (LOSS) | (₹73.2 L) | ₹2.31 Crore | ₹22.17 Crore | 9.6× |
| Month | Event | OMS Clients | Build Clients | Net Revenue | Total Burn | EBITDA |
|---|---|---|---|---|---|---|
| M1 | Investment deployed · Team onboarding starts | 0 | 0 | — | ₹2.21 L | (₹2.21 L) |
| M3 | OMS beta live · First 5 beta clients | Beta | — | ₹0.13 L | ₹3.50 L | (₹3.37 L) |
| M6 | Beta transaction revenue begins | Beta | — | ₹0.13 L | ₹6.82 L | (₹6.69 L) |
| M9 | First 10 paying OMS clients | 10 | — | ₹1.37 L | ₹8.61 L | (₹7.24 L) |
| M12 | 26 OMS clients · Partner mix 20% · UAE prep | 26 | — | ₹2.52 L | ₹9.96 L | (₹7.44 L) |
| M13 | Ecom Build launches · 4 Build clients | 33 | 4 | ₹5.07 L | ₹12.34 L | (₹7.27 L) |
| M15 | Growth capital raise · UAE + Build acceleration from this point | 48 | 15 | ₹10.98 L | ₹12.38 L | (₹1.40 L) |
| M16 | 🎯 EBITDA BREAK-EVEN | 60 | 24 | ₹16.54 L | ₹13.15 L | +₹1.39 L |
| M18 | ₹28.73L MRR · 13 person team | 90 | 46 | ₹28.73 L | ₹14.60 L | +₹14.13 L |
| M24 | Year 2 close · Engage + global soft launch | 232 | 164 | ₹1.03 Cr | ₹17.39 L | +₹85.3 L |
| Item | Y1 Monthly | Y2 Monthly | Escalation |
|---|---|---|---|
| Office Rent (Hyderabad, 800–1000 sqft) | ₹65,000 | ₹71,500 | +10% annual |
| Utilities (Electricity + Internet + Admin) | ₹17,000 | ₹19,550 | +15% annual |
| Infra & Dev Tools (Sentry, DataDog, etc.) | ₹22,500 | ₹32,000 | Scale with team |
| Cloud COGS (Base + per client) | ₹28,000+ | ₹33,600+ | +20% annual base |
| Legal, CA & Company Secretary | ₹30,000 | ₹40,000 | More contracts Y2 |
| Marketing & Content | ₹8K–₹65K | ₹85K–₹1.2L | Scales with GTM |
| UAE Operations & Compliance | ₹52,000 | ₹65,000 | KSA expansion |
| Role | CTC/Month | Starts | Notes |
|---|---|---|---|
| K V Saketh — Product & Tech Lead (CEO) | ₹65,000 | M4 | Founder. Deferred M1–M3. |
| A Chinmai Reddy — Marketing & GTM (Co-Founder) | ₹65,000 | M4 | Co-Founder. Deferred M1–M3. |
| Backend Engineer | ₹72,000 | M3 | Django / Python. CTC incl. PF. |
| Partnership & BD Manager | ₹57,000 | M5 | Partner program lead. |
| Frontend Engineer | ₹62,000 | M5 | React. CTC incl. PF. |
| Customer Success Executive | ₹42,000 | M6 | Onboarding + support. |
| Marketing & Content Specialist | ₹47,000 | M7 | LinkedIn, video, design. |
| UAE Sales & Operations Manager | ₹95,000 | M10 | Dubai / remote UAE. |
| Ecom Build Dev (Contract) | ₹50,000 | M9–M13 | Contract only. M9–M13. |
| Sr. Backend / DevOps Engineer | ₹90,000 | M13 | Y2 hire. Scale + DevOps. |
| Customer Success Executive 2 | ₹45,000 | M15 | Y2 growth hire · CS team expansion. |
| India Sales Executive | ₹55,000 | M16 | Direct sales India. |
| Product Manager | ₹85,000 | M18 | OMS + Build PM. |
| Channel | CAC | Payback Period | How |
|---|---|---|---|
| Amalyte Pipeline | ₹0 | Immediate | Existing relationships |
| Partner Referral | ₹3,500–₹4,500 | 1 month | Commission paid from margin |
| LinkedIn + Content | ₹6,000–₹8,000 | 1 month | OMS setup fee covers CAC |
| Paid Search / Ads | ₹8,000–₹12,000 | 1–2 months | Build pipeline (higher ARPU) |
| Blended CAC (all channels) | ₹6,500–₹8,000 | 1 month | Setup fee ≥ blended CAC |
| Milestone | Target | Status |
|---|---|---|
| Paying OMS Clients | 48 | Model Target |
| Ecom Build Clients | 15 | Model Target |
| MRR | ₹10.98 Lakhs | Model Target |
| UAE Partner Network | Live + 1 Client | Model Target |
| Break-Even Visible | 1 Month Away | Model Target |
| Feature | Ecom Nexus | Unicommerce | Shiprocket | Shopify India | WebEngage | Vinculum |
|---|---|---|---|---|---|---|
| OMS / Order Management | ✓ Full | ✓ | Logistics only | No | No | ✓ |
| Storefront / App Builder | ✓ Website + App | No | No | ✓ Website | No | No |
| Customer Engagement | ✓ Ecom Engage | No | No | No | ✓ Full | No |
| AI RTO Scoring | ✓ Native | No | No | No | No | No |
| UAE EmaraTax + KSA Zatca | ✓ Built-in | No | No | No | No | No |
| Transaction-Based Pricing | ✓ Infra model | Flat monthly | Per shipment | % of GMV | Flat monthly | Flat monthly |
| Pricing for Mid-Market (₹1–200 Cr GMV) | ✓ Built for it | Enterprise-first | Volume-based | USD pricing | ₹3L+/year | Enterprise |
| Community Plugin Marketplace | ✓ Y3 | No | No | Shopify App Store | No | No |
| Setup Time | 1–3 days | 4–6 weeks | 1 day | 2–5 days | 3–6 weeks | 6–12 weeks |
15% equity dilution · Cleanest structure · No return cap · Unlimited upside
10% equity + 5% quarterly revenue share from Month 12 until ₹4.5 Crore recovered
| Decision Type | Authority |
|---|---|
| Hiring, Compensation, Culture | Founders |
| Product Roadmap & Pricing | Founders |
| Client Contracts & Partnerships | Founders |
| Day-to-Day Operations | Founders |
| New Fundraising Rounds | Board Approval |
| Major Acquisitions (>₹25L) | Board Approval |
| New Equity Issuance | Board Approval |
| Amendments to MoA/AoA | Board Approval |
| Report | Frequency | Timeline |
|---|---|---|
| Management P&L (Revenue, MRR, Burn) | Monthly | 15 days after month end |
| Cashflow Statement | Monthly | 15 days after month end |
| Quarterly Business Review | Quarterly | 30 days after quarter end |
| Audited Annual Financials | Annual | 120 days after FY end |
| Cap Table Updates | On change | Within 7 days |
| Litigation / Regulatory Notices | Promptly | Within 5 business days |
Platform completion · First 10 paying clients · Partner program · UAE entry
10+ paying clients confirmed · ₹5–6L MRR · UAE pipeline activated · Build dev underway
Scale India · UAE expansion · Ecom Build acceleration · Team 13→20
SEA expansion · Plugin marketplace live · Enterprise sales · 50+ team
Primary liquidity · NSE Mainboard · Profitability + ARR scale + multi-market footprint
| Exit Point | Timing | Option 1 (15%) | Option 2 (10%+Rev) | Multiple |
|---|---|---|---|---|
| Investment Day | Apr 2026 | ₹2.85 Cr | ₹1.9 Cr | 1× |
| Seed Round | M10 · Jan 2027 | ₹6.3 Cr | ₹4.2 Cr | 2.1× |
| Series A | M15 · 2027 | ₹6.75 Cr | ₹4.5 Cr | 2.25× |
| Series B | Y3 · 2029 | ₹25.6 Cr | ₹17 Cr | 8.5× |
| IPO Target | Y6–7 · 2033 | >₹600 Cr val. | >₹600 Cr + ₹4.5 Cr paid | 20–23× |
| Category | Amount | % | Purpose |
|---|---|---|---|
| Product / Technology | ₹90 Lakhs | 30% | Platform completion, cloud, dev tools |
| Team & Salaries | ₹90 Lakhs | 30% | Engineering, sales, ops — M1 to M12 |
| Office & Administration | ₹45 Lakhs | 15% | Rent, utilities, equipment |
| GTM & Partner Program | ₹45 Lakhs | 15% | Marketing, partnerships, UAE launch |
| Legal & Compliance | ₹15 Lakhs | 5% | CA, CS, legal counsel, filings |
| Contingency Buffer | ₹15 Lakhs | 5% | Operational buffer |