SlideShare a Scribd company logo
1 of 1
Download to read offline
Executive Summary
Business Summary: Canopy is doing for iPhone accessories what Apple did for the mobile phone
by creating an application and developer friendly hardware platform that drives both hardware and app
sales. Our dual channel revenue model targets the annual $84.6 billion by 2018 smartphone accessory
market and the $25B in revenue per year and growing dollar app market. Canopy’s key differentiation is our
hardware platform which bridges these two disparate vertical revenue streams. This hardware platform
business model drives effective promotion and sales to consumers via third party app developers. Based
on the added value this business model offers the Apple ecosystem, Canopy was awarded the coveted MFi
License (Made For iPhone) status by Apple, a designation that only a very small fraction of technology
companies receive. Canopy is revenue stage and well-positioned with multiple patents pending, scalable
offshore manufacturing and established domestic and international distribution partners.

Disruptive Technology: With working prototypes in hand, the Canopy Sensus is the world’s first

Company Profile

Canopy Sensus

URL: www.canopyco.com
Founded: November 2009
Location: Minneapolis, MN

Financial Information
Company stage: Revenue and sales
Pre-money value: $7.75 million
Initial Capital requirement: $3 million
Exit Potential: 2-4 years

Management Team
Andrew Kamin – Founder & CEO
John Deedrick – Executive Chairman
John Devlin – Chief Financial Officer
Paul Sadler – Knowledge Officer

Key Milestones
Close of Series B - Q2 : 2013
Sensus iPhone 4/5 Launch – Q2 : 2013
Publish Phase 2 of Application Titles – Q4 : 2013
Sensus iPod Touch & iPad Mini - Q1 : 2014

Strategic Partners
JJY Information Consulting – Dr. Yang manages
factory relations, sourcing, production and
government relations.
TRG – Retail strategy, sales plus category
management support.
Griffin International – Product marketing and
placement
Dorsey & Whitney – Corporate Legal Counsel
Schwegman , Lundberg & Woessner - Intellectual
Property Legal Counsel

Contact
Andrew Kamin 612.275.5457
andrew@canopyco.com
John Devlin 507.202.1114
johndevlin@canopyco.com

touch-sensitive, app-enhancing smartphone case and is in the final stage of product development.
Sensus extends “gesture centric” capacitive touch control that users are already familiar with on phone’s
screen to the sides and entire back surface of the case. This effectively adds a third dimension of user
interface to the iPhone, providing game, app and utility developers with more ways to elevate software
user experience for the 320+ Million iPhone users. Sensus effectively scales to all mobile products.
Canopy Sensus rolls out for iPhone 4 and 5 in the third quarter. iPod touch and iPad mini in the 1st
quarter of 2014 and Samsung in the 3rd quarter of 2014.

Completed Products: Adding tremendous potential to the vast smartphone software market,
Canopy introduced Kapok as our first developer-friendly appcessory hardware platform bridge. Kapok
fully leverages our MFI license from Apple, interfacing with iPhone’s proprietary 30-pin connector. In
concert with our proprietary software, the Camera Tools app, Kapok elevates iPhone into a full feature
point-and-shoot camera. The release of Kapok led to a singular message from the developer community:
“We love it, but we want even more command lines.” Sensus directly addresses that feedback extending
Kapok’s potential. The Kapok realized our core competence: Building platform-based hardware bridges
to the software market.

Product Pipeline: Our pipeline includes numerous new products which continually expand user
experience, introducing new app developer platforms and extending the value proposition of existing
technologies.

Management: Andrew Kamin-Lyndgaard holds a Master’s degree in advertising and illustration
from Brooks Institute and has a comprehensive background in photography, advertising and production.
Through his artistic understanding of form and function and his marketing knowledge, Mr. KaminLyndgaard brings a breadth of skills to bear in his leadership role as Canopy’s founder and lead
entrepreneur. John Deedrick brings over 25 years of professional investment, operations and governance
experience to the team. Numerous experienced strategic partners are working with the company in
manufacturing, product development, branding, positioning, marketing and distribution.

Revenue Potential: Canopy’s key strategic advantage is the creation of developer-friendly hardware
platforms where our proprietary software can rest. Hardware and software together yield multiple
revenue streams from : 1) The hardware platform bridge to third-party developers and their users. 2) Our
own internal proprietary software. This platform-based model will yield more profit through superior
user satisfaction and retention elevating, our position prior to a strategic M&A. 3) Publishing of a stream
of content created by others. 4) Licensing of our proprietary technologies.

Proforma Income Statement Summary
2013

2014

2015

2016

2017

Total Income

$16,635,836

$85,482,684

$132,211,258

$179,946,942

$223,402,007

COGS

$6,914,046

$31,653,528

$47,881,707

$63,782,990

$79,120,421

Gross Profit

$9,721,790

$53,829,156

$84,329,551

$116,163,952

$144,281,586

Total Expenses

$6,673,300

$18,673,660

$27,038,450

$35,672,878

$42,236,080

EBITDA

$3,030,466

$35,137,472

$57,273,076

$80,473,050

$102,027,482

More Related Content

What's hot

Black Berry Vs. Apple Case 1[1]
Black Berry Vs. Apple Case 1[1]Black Berry Vs. Apple Case 1[1]
Black Berry Vs. Apple Case 1[1]
guest30696ca8
 
Rich Miner's presentation at eComm 2008
Rich Miner's presentation at eComm 2008Rich Miner's presentation at eComm 2008
Rich Miner's presentation at eComm 2008
eComm2008
 
Critical situation in an organisation and managerial skills
Critical situation in an organisation and managerial skillsCritical situation in an organisation and managerial skills
Critical situation in an organisation and managerial skills
ArunR148
 

What's hot (20)

G08.2013 magic quadrant for mobile application development platforms
G08.2013 magic quadrant for mobile application development platformsG08.2013 magic quadrant for mobile application development platforms
G08.2013 magic quadrant for mobile application development platforms
 
Top android app development trends for 2021
Top android app development trends for 2021Top android app development trends for 2021
Top android app development trends for 2021
 
Mobile app-development
Mobile app-developmentMobile app-development
Mobile app-development
 
Black Berry Vs. Apple Case 1[1]
Black Berry Vs. Apple Case 1[1]Black Berry Vs. Apple Case 1[1]
Black Berry Vs. Apple Case 1[1]
 
Wu mobile
Wu mobileWu mobile
Wu mobile
 
MoSync company presentation (former Mobile Sorcery)
MoSync company presentation (former Mobile Sorcery)MoSync company presentation (former Mobile Sorcery)
MoSync company presentation (former Mobile Sorcery)
 
Architecting mobile solutions for the enterprise
Architecting mobile solutions for the enterpriseArchitecting mobile solutions for the enterprise
Architecting mobile solutions for the enterprise
 
FINAL SURVEY 1.7.15
FINAL SURVEY 1.7.15FINAL SURVEY 1.7.15
FINAL SURVEY 1.7.15
 
Bit2go marketing 100511
Bit2go marketing 100511Bit2go marketing 100511
Bit2go marketing 100511
 
Interview with parkopedia
Interview with parkopediaInterview with parkopedia
Interview with parkopedia
 
Pocket app
Pocket appPocket app
Pocket app
 
Mobile megatrends 2011 (VisionMobile)
Mobile megatrends 2011 (VisionMobile)Mobile megatrends 2011 (VisionMobile)
Mobile megatrends 2011 (VisionMobile)
 
Kova digital selected portfolio
Kova digital selected portfolioKova digital selected portfolio
Kova digital selected portfolio
 
CONTENT & APPS FOR AUTOMOTIVE EUROPE 2014
CONTENT & APPS FOR AUTOMOTIVE EUROPE 2014CONTENT & APPS FOR AUTOMOTIVE EUROPE 2014
CONTENT & APPS FOR AUTOMOTIVE EUROPE 2014
 
Vision mobile Developer economics 2013
Vision mobile   Developer economics 2013Vision mobile   Developer economics 2013
Vision mobile Developer economics 2013
 
Smartphones
SmartphonesSmartphones
Smartphones
 
Developer Economics 2011
Developer Economics 2011Developer Economics 2011
Developer Economics 2011
 
Rich Miner's presentation at eComm 2008
Rich Miner's presentation at eComm 2008Rich Miner's presentation at eComm 2008
Rich Miner's presentation at eComm 2008
 
Geniem mt pres
Geniem mt presGeniem mt pres
Geniem mt pres
 
Critical situation in an organisation and managerial skills
Critical situation in an organisation and managerial skillsCritical situation in an organisation and managerial skills
Critical situation in an organisation and managerial skills
 

Viewers also liked

Sample Executive Summary
Sample Executive SummarySample Executive Summary
Sample Executive Summary
Rev1 Ventures
 

Viewers also liked (8)

The Start Up of You Executive Summary
The Start Up of You Executive SummaryThe Start Up of You Executive Summary
The Start Up of You Executive Summary
 
Sample Executive Summary
Sample Executive SummarySample Executive Summary
Sample Executive Summary
 
Massive Damage Executive Summary
Massive Damage Executive SummaryMassive Damage Executive Summary
Massive Damage Executive Summary
 
Sample executive summary
Sample executive summarySample executive summary
Sample executive summary
 
Startup Executive Summary - template
Startup Executive Summary - templateStartup Executive Summary - template
Startup Executive Summary - template
 
Great Executive Summaries
Great Executive SummariesGreat Executive Summaries
Great Executive Summaries
 
The 7 Key Components of a Perfect Elevator Pitch by @noahparsons
The 7 Key Components of a Perfect Elevator Pitch by @noahparsonsThe 7 Key Components of a Perfect Elevator Pitch by @noahparsons
The 7 Key Components of a Perfect Elevator Pitch by @noahparsons
 
How To Make The Perfect Startup Pitch Deck
How To Make The Perfect Startup Pitch DeckHow To Make The Perfect Startup Pitch Deck
How To Make The Perfect Startup Pitch Deck
 

Similar to Canopy - Corporate Profile

IBM InterConnect Build and Deploy MobileFirst Applications
IBM InterConnect Build and Deploy MobileFirst ApplicationsIBM InterConnect Build and Deploy MobileFirst Applications
IBM InterConnect Build and Deploy MobileFirst Applications
Leigh Williamson
 
Considerations when building mobile app. Presented by Microstrategy
Considerations when building mobile app. Presented by MicrostrategyConsiderations when building mobile app. Presented by Microstrategy
Considerations when building mobile app. Presented by Microstrategy
itnewsafrica
 
Vision mobile developer-economics-2013
Vision mobile developer-economics-2013Vision mobile developer-economics-2013
Vision mobile developer-economics-2013
Huu Nguyen Tat
 

Similar to Canopy - Corporate Profile (20)

Appscend partner program
Appscend partner programAppscend partner program
Appscend partner program
 
IBM InterConnect Build and Deploy MobileFirst Applications
IBM InterConnect Build and Deploy MobileFirst ApplicationsIBM InterConnect Build and Deploy MobileFirst Applications
IBM InterConnect Build and Deploy MobileFirst Applications
 
MOBILE APPLICATIONS DEVELOPMENT AND SERVICES.pptx
MOBILE APPLICATIONS DEVELOPMENT AND SERVICES.pptxMOBILE APPLICATIONS DEVELOPMENT AND SERVICES.pptx
MOBILE APPLICATIONS DEVELOPMENT AND SERVICES.pptx
 
Mobile App Development Service for Idea Cellular | Success Story
Mobile App Development Service for Idea Cellular | Success StoryMobile App Development Service for Idea Cellular | Success Story
Mobile App Development Service for Idea Cellular | Success Story
 
Our Journey of Mobile App Development for Vodafone Idea | iProgrammer
Our Journey of Mobile App Development for Vodafone Idea | iProgrammerOur Journey of Mobile App Development for Vodafone Idea | iProgrammer
Our Journey of Mobile App Development for Vodafone Idea | iProgrammer
 
Loyalty Publication Mobile Solution
Loyalty Publication Mobile SolutionLoyalty Publication Mobile Solution
Loyalty Publication Mobile Solution
 
AlwaysOnMessage Company Credentials Jan 11
AlwaysOnMessage Company Credentials Jan 11AlwaysOnMessage Company Credentials Jan 11
AlwaysOnMessage Company Credentials Jan 11
 
Kindle Fire Hdx Essay
Kindle Fire Hdx EssayKindle Fire Hdx Essay
Kindle Fire Hdx Essay
 
5 Key Reasons Hiring Software Developers from Software Outsourcing Firms is t...
5 Key Reasons Hiring Software Developers from Software Outsourcing Firms is t...5 Key Reasons Hiring Software Developers from Software Outsourcing Firms is t...
5 Key Reasons Hiring Software Developers from Software Outsourcing Firms is t...
 
Marketing Plan
Marketing PlanMarketing Plan
Marketing Plan
 
Considerations when building mobile app. Presented by Microstrategy
Considerations when building mobile app. Presented by MicrostrategyConsiderations when building mobile app. Presented by Microstrategy
Considerations when building mobile app. Presented by Microstrategy
 
Vision mobile developer-economics-2013
Vision mobile developer-economics-2013Vision mobile developer-economics-2013
Vision mobile developer-economics-2013
 
Corporate brochure
Corporate brochureCorporate brochure
Corporate brochure
 
Choosing the Right OS for Mobile App
Choosing the Right OS for Mobile AppChoosing the Right OS for Mobile App
Choosing the Right OS for Mobile App
 
Nick barnett mippin mobile publishing masterclass
Nick barnett mippin mobile publishing masterclassNick barnett mippin mobile publishing masterclass
Nick barnett mippin mobile publishing masterclass
 
Understanding Mobile Application Development Transforming Ideas into Digital ...
Understanding Mobile Application Development Transforming Ideas into Digital ...Understanding Mobile Application Development Transforming Ideas into Digital ...
Understanding Mobile Application Development Transforming Ideas into Digital ...
 
Hidden Benefits of Cross Platform App Development.pptx
Hidden Benefits of Cross Platform App Development.pptxHidden Benefits of Cross Platform App Development.pptx
Hidden Benefits of Cross Platform App Development.pptx
 
PPT Scribd.pptx
PPT Scribd.pptxPPT Scribd.pptx
PPT Scribd.pptx
 
Exploring Android and iPhone App Development Companies in the USA
Exploring Android and iPhone App Development Companies in the USAExploring Android and iPhone App Development Companies in the USA
Exploring Android and iPhone App Development Companies in the USA
 
Ibm project team1
Ibm project   team1 Ibm project   team1
Ibm project team1
 

More from Sanford Diday (6)

Ghostcast
GhostcastGhostcast
Ghostcast
 
Most Pre-Revenue Deals Should be Priced Equity Rounds, Not Convertible Debent...
Most Pre-Revenue Deals Should be Priced Equity Rounds, Not Convertible Debent...Most Pre-Revenue Deals Should be Priced Equity Rounds, Not Convertible Debent...
Most Pre-Revenue Deals Should be Priced Equity Rounds, Not Convertible Debent...
 
Smelly Proof Bags - Bear Rated - Logo
Smelly Proof Bags - Bear Rated - LogoSmelly Proof Bags - Bear Rated - Logo
Smelly Proof Bags - Bear Rated - Logo
 
Eventure Interactive - Presentation
Eventure Interactive - PresentationEventure Interactive - Presentation
Eventure Interactive - Presentation
 
Eventure Presentation
Eventure PresentationEventure Presentation
Eventure Presentation
 
Eventure Interactive - Summary Presentation
Eventure Interactive - Summary Presentation Eventure Interactive - Summary Presentation
Eventure Interactive - Summary Presentation
 

Recently uploaded

Recently uploaded (20)

Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
 
TrustArc Webinar - Unlock the Power of AI-Driven Data Discovery
TrustArc Webinar - Unlock the Power of AI-Driven Data DiscoveryTrustArc Webinar - Unlock the Power of AI-Driven Data Discovery
TrustArc Webinar - Unlock the Power of AI-Driven Data Discovery
 
Tata AIG General Insurance Company - Insurer Innovation Award 2024
Tata AIG General Insurance Company - Insurer Innovation Award 2024Tata AIG General Insurance Company - Insurer Innovation Award 2024
Tata AIG General Insurance Company - Insurer Innovation Award 2024
 
Data Cloud, More than a CDP by Matt Robison
Data Cloud, More than a CDP by Matt RobisonData Cloud, More than a CDP by Matt Robison
Data Cloud, More than a CDP by Matt Robison
 
Workshop - Best of Both Worlds_ Combine KG and Vector search for enhanced R...
Workshop - Best of Both Worlds_ Combine  KG and Vector search for  enhanced R...Workshop - Best of Both Worlds_ Combine  KG and Vector search for  enhanced R...
Workshop - Best of Both Worlds_ Combine KG and Vector search for enhanced R...
 
A Year of the Servo Reboot: Where Are We Now?
A Year of the Servo Reboot: Where Are We Now?A Year of the Servo Reboot: Where Are We Now?
A Year of the Servo Reboot: Where Are We Now?
 
2024: Domino Containers - The Next Step. News from the Domino Container commu...
2024: Domino Containers - The Next Step. News from the Domino Container commu...2024: Domino Containers - The Next Step. News from the Domino Container commu...
2024: Domino Containers - The Next Step. News from the Domino Container commu...
 
From Event to Action: Accelerate Your Decision Making with Real-Time Automation
From Event to Action: Accelerate Your Decision Making with Real-Time AutomationFrom Event to Action: Accelerate Your Decision Making with Real-Time Automation
From Event to Action: Accelerate Your Decision Making with Real-Time Automation
 
Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...
Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...
Deploy with confidence: VMware Cloud Foundation 5.1 on next gen Dell PowerEdg...
 
Scaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organizationScaling API-first – The story of a global engineering organization
Scaling API-first – The story of a global engineering organization
 
Exploring the Future Potential of AI-Enabled Smartphone Processors
Exploring the Future Potential of AI-Enabled Smartphone ProcessorsExploring the Future Potential of AI-Enabled Smartphone Processors
Exploring the Future Potential of AI-Enabled Smartphone Processors
 
TrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
TrustArc Webinar - Stay Ahead of US State Data Privacy Law DevelopmentsTrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
TrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
 
presentation ICT roal in 21st century education
presentation ICT roal in 21st century educationpresentation ICT roal in 21st century education
presentation ICT roal in 21st century education
 
Boost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdfBoost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdf
 
Apidays New York 2024 - The value of a flexible API Management solution for O...
Apidays New York 2024 - The value of a flexible API Management solution for O...Apidays New York 2024 - The value of a flexible API Management solution for O...
Apidays New York 2024 - The value of a flexible API Management solution for O...
 
GenAI Risks & Security Meetup 01052024.pdf
GenAI Risks & Security Meetup 01052024.pdfGenAI Risks & Security Meetup 01052024.pdf
GenAI Risks & Security Meetup 01052024.pdf
 
Apidays New York 2024 - Scaling API-first by Ian Reasor and Radu Cotescu, Adobe
Apidays New York 2024 - Scaling API-first by Ian Reasor and Radu Cotescu, AdobeApidays New York 2024 - Scaling API-first by Ian Reasor and Radu Cotescu, Adobe
Apidays New York 2024 - Scaling API-first by Ian Reasor and Radu Cotescu, Adobe
 
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot TakeoffStrategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
 
Manulife - Insurer Innovation Award 2024
Manulife - Insurer Innovation Award 2024Manulife - Insurer Innovation Award 2024
Manulife - Insurer Innovation Award 2024
 
Top 5 Benefits OF Using Muvi Live Paywall For Live Streams
Top 5 Benefits OF Using Muvi Live Paywall For Live StreamsTop 5 Benefits OF Using Muvi Live Paywall For Live Streams
Top 5 Benefits OF Using Muvi Live Paywall For Live Streams
 

Canopy - Corporate Profile

  • 1. Executive Summary Business Summary: Canopy is doing for iPhone accessories what Apple did for the mobile phone by creating an application and developer friendly hardware platform that drives both hardware and app sales. Our dual channel revenue model targets the annual $84.6 billion by 2018 smartphone accessory market and the $25B in revenue per year and growing dollar app market. Canopy’s key differentiation is our hardware platform which bridges these two disparate vertical revenue streams. This hardware platform business model drives effective promotion and sales to consumers via third party app developers. Based on the added value this business model offers the Apple ecosystem, Canopy was awarded the coveted MFi License (Made For iPhone) status by Apple, a designation that only a very small fraction of technology companies receive. Canopy is revenue stage and well-positioned with multiple patents pending, scalable offshore manufacturing and established domestic and international distribution partners. Disruptive Technology: With working prototypes in hand, the Canopy Sensus is the world’s first Company Profile Canopy Sensus URL: www.canopyco.com Founded: November 2009 Location: Minneapolis, MN Financial Information Company stage: Revenue and sales Pre-money value: $7.75 million Initial Capital requirement: $3 million Exit Potential: 2-4 years Management Team Andrew Kamin – Founder & CEO John Deedrick – Executive Chairman John Devlin – Chief Financial Officer Paul Sadler – Knowledge Officer Key Milestones Close of Series B - Q2 : 2013 Sensus iPhone 4/5 Launch – Q2 : 2013 Publish Phase 2 of Application Titles – Q4 : 2013 Sensus iPod Touch & iPad Mini - Q1 : 2014 Strategic Partners JJY Information Consulting – Dr. Yang manages factory relations, sourcing, production and government relations. TRG – Retail strategy, sales plus category management support. Griffin International – Product marketing and placement Dorsey & Whitney – Corporate Legal Counsel Schwegman , Lundberg & Woessner - Intellectual Property Legal Counsel Contact Andrew Kamin 612.275.5457 andrew@canopyco.com John Devlin 507.202.1114 johndevlin@canopyco.com touch-sensitive, app-enhancing smartphone case and is in the final stage of product development. Sensus extends “gesture centric” capacitive touch control that users are already familiar with on phone’s screen to the sides and entire back surface of the case. This effectively adds a third dimension of user interface to the iPhone, providing game, app and utility developers with more ways to elevate software user experience for the 320+ Million iPhone users. Sensus effectively scales to all mobile products. Canopy Sensus rolls out for iPhone 4 and 5 in the third quarter. iPod touch and iPad mini in the 1st quarter of 2014 and Samsung in the 3rd quarter of 2014. Completed Products: Adding tremendous potential to the vast smartphone software market, Canopy introduced Kapok as our first developer-friendly appcessory hardware platform bridge. Kapok fully leverages our MFI license from Apple, interfacing with iPhone’s proprietary 30-pin connector. In concert with our proprietary software, the Camera Tools app, Kapok elevates iPhone into a full feature point-and-shoot camera. The release of Kapok led to a singular message from the developer community: “We love it, but we want even more command lines.” Sensus directly addresses that feedback extending Kapok’s potential. The Kapok realized our core competence: Building platform-based hardware bridges to the software market. Product Pipeline: Our pipeline includes numerous new products which continually expand user experience, introducing new app developer platforms and extending the value proposition of existing technologies. Management: Andrew Kamin-Lyndgaard holds a Master’s degree in advertising and illustration from Brooks Institute and has a comprehensive background in photography, advertising and production. Through his artistic understanding of form and function and his marketing knowledge, Mr. KaminLyndgaard brings a breadth of skills to bear in his leadership role as Canopy’s founder and lead entrepreneur. John Deedrick brings over 25 years of professional investment, operations and governance experience to the team. Numerous experienced strategic partners are working with the company in manufacturing, product development, branding, positioning, marketing and distribution. Revenue Potential: Canopy’s key strategic advantage is the creation of developer-friendly hardware platforms where our proprietary software can rest. Hardware and software together yield multiple revenue streams from : 1) The hardware platform bridge to third-party developers and their users. 2) Our own internal proprietary software. This platform-based model will yield more profit through superior user satisfaction and retention elevating, our position prior to a strategic M&A. 3) Publishing of a stream of content created by others. 4) Licensing of our proprietary technologies. Proforma Income Statement Summary 2013 2014 2015 2016 2017 Total Income $16,635,836 $85,482,684 $132,211,258 $179,946,942 $223,402,007 COGS $6,914,046 $31,653,528 $47,881,707 $63,782,990 $79,120,421 Gross Profit $9,721,790 $53,829,156 $84,329,551 $116,163,952 $144,281,586 Total Expenses $6,673,300 $18,673,660 $27,038,450 $35,672,878 $42,236,080 EBITDA $3,030,466 $35,137,472 $57,273,076 $80,473,050 $102,027,482