$50k Check Walk · Flip 360

The six-stage seat walk · $50k → exit

R1 · Hypercare

$50k

$5M post-money
1% seat locked

R2 · Seed

$—

$18M post-money
−12.5% dilution

R3 · Series A

$—

$75M post-money
−17% dilution

Series B

$—

$180M post-money
−10% ESOP · −20% B

Secondary

$—

8× Y5 Gross Rev
50% of position sold

IPO Exit

$—

10× Y5 Gross Rev
cash + ride combined

Providers Y5

—

Gross Rev Y5

—

Net Rev Y5

—

EV Y5

—

How to read: The bars are what your $50k seat is worth (in cash + remaining stake) at each stage. Every stage assumes you hold. Sell at Secondary (default 50% of position) locks in cash; the remaining stake rides to IPO.

Total revenue at market share · live

Addressable

—

F1 × F9
practitioners

Providers Y5

—

share × addr
after churn

Y5 Revenue

—

Membership +
platform fees

5-yr Cumulative

—

Sum of gross
revenue Y1–Y5

How to read: Total revenue Y1–Y5 stacked as Membership (navy) + Platform deal fees (teal). Move the market-share slider to reset Y5 penetration; the whole curve rescales. Every other lever (F1–F4, F6, F7, F9) still shapes the numbers.

Your $50k walk to $—

The six-stage seat walk · $50k → exit

Total revenue at market share · live