The opportunity, in one scroll

A live, paying platform with organic pull, priced to a single measurable proof.

Quinn is the interface a team uses to direct an AI workforce, and the signed rail every AI routes through to act on production. Ten teams pay for it today and brought in people we never marketed to. The seed funds the runway to prove the one number the whole thesis turns on: whether the shared cache saves across customers, not just within one.

The model, live

Year 5 on the live model. Every tile recomputes off the same typed source the full model reads from. Flip the scenario and feel it move.

Scenario
Y5 revenue
$59.4M
run to year five
Y5 ARR
$79.2M
run-rate exiting year five
Gross margin Y5
86%
compute deflates as reuse climbs
EBITDA margin Y5
47%
operating leverage at scale
Net income Y5
$21.1M
capital-efficient, unusually early
Terminal reuse rate
40%
the one number the thesis turns on
Seed IRR
79%
on the $1.75M seed
Enterprise value
$132.5M
present, IPEV method

Disciplined concluded fair value today sits at $45.0M to $64.0M, held below the model on the one number still unproven: the cross-tenant reuse curve. The seed is priced to that gap.

What Quinn is

Three things at once, and each one earns the next.

An intelligence that does real work

You talk to it where you already talk, it reaches almost any service you rely on, and it plans, acts, and verifies its own work against a quality bar before handing it back. That is the line between an intelligence and a brittle automation.

A brain that is yours to keep

Your memory, connected services, and the way it has learned to work for you live in a workspace provisioned exclusively for you, exportable at any time. The promise is exit, not capture.

A signed rail every AI routes through

Every action routes through one rail that verifies before it touches production. That rail is where the trust, the ledger, and the reuse live, and it is neutral by construction.

What is already real

The proof is in production, not in a deck.

Ten teams pay for Quinn today, and they arrived by pull, not spend. The engine that makes the thesis compound already runs on real rows. We measure the moat instead of asserting it.

10
paying teams

organic pull, no paid spend behind them; they arrived by referral and advocate unprompted

Live
trace ledger

the metric the whole thesis rests on computes off real production rows today

~0
paid acquisition

close to covering its own costs at ten customers, so a raise is a choice, not a need

The model headline

The downside is a profitable software company. The upside is a category network.

The three scenarios share the same starting point and the same cost discipline. They diverge only on the terminal cross-tenant cache-hit rate, and its downstream effect on margin and growth. The base case reaches EBITDA breakeven in Year 4.

Revenue by year, all scenarios

Year 5 revenue: Conservative $24.1M, Base $59.4M, Aggressive $177.6M. The spread is the value of the one number, quantified. Source: live model, base anchors reconcile to the 12-tab sheet.

Why it compounds

Three layers, each harder to copy than the one above it.

01

The everything-app surface

The messenger a team already lives in becomes the place they direct an AI workforce. No new tool to adopt. The wedge is the surface; the substrate is the company.

02

The cross-tenant cache

Work computed once is replayed for everyone at a fraction of a fresh run. A single model vendor cannot copy it, because a cache cannot span work it does not host. This is the one number the whole thesis turns on.

03

The participation economy

Builders publish actions and earn every time anyone runs one, while the buyer's cost falls. The saving and the payout come out of the same event. Supply compounds on its own.

The ask

$1.8M seed on a $35.0M post-money cap.

A Post-money SAFE for roughly 5% of the company, funding the runway to the reuse-curve gate: the milestone that turns the master assumption into a printed number. A later $10.0M Series A funds global scale once it prints.

Instrument
Post-money SAFE
Seed amount
$1.8M
Post-money cap
$35.0M
Seed ownership
~5%
ESOP
10%
Series A
$10.0M
Series A post-money
$100.0M
Use
Trust + reuse-curve proof
Seed returns, live by scenario
Seed MOIC
18x
on $1.8M at ~5%
Seed IRR
79%
five-year explicit horizon
Indicative NPV (12%)
$18.5M
present value of the seed stake

Returns are indicative and refresh-required, computed off the live model. The seed is a bridge to the print; the print is what unlocks the A.