K
Kaldune · Revenue Model

The Modeling Simulator

Everything computes in your browser. Nothing you type leaves this page or reaches anyone. 24-month ramp · three revenue motions · driven live by the dials

Month 24 endpoint

recomputes as you move any dial
ARR @ month 24
$24.7M
gross annual run-rate
Total MRR @ m24
$2.06M
enterprise + plans + payg
Gross margin $ / mo
$1.61M
at 78% blended GM
Collection float
$2.30M
45 days of enterprise rev
Revenue mix @ m24   74.6% ent · 17.5% plans · 7.9% payg Cumulative enterprise logos   564

ARR ramp — the snowball, month by month

tap / hover the curve
Total ARR Your target endpoint Milestone crossed

Revenue mix over the ramp

MRR by motion, stacked
Enterprise (the moat) Plans (wallet ladder) Prosumer / PAYG (tourists)