Strategic landscape · competitive · partner · growth plan

Better Athlete — Strategic Landscape, Competitive Analysis & Growth Plan V1.0

Prepared by: Tomas Anthony (Founder & CEO) Date: 2026-07-14 Companion to: V3.0 Master Attorney Brief · Legal Team Briefing V1.0 · V2.0 Structure Plan

V1.0 lays out the full strategic landscape Better Athlete is stepping into — the Girls ACL Crisis Moment as the wedge, the four-layer athlete-tech stack (biometrics · movement · load · self-report) and where each competitor sits in it, the strategic-partner mesh (NWSL · Gotham FC · Bay FC · Meredith · Samir · ECNL · Girls Academy · USYS · schools · clinical), an in-depth Pro Forma V16.6 view, and the 30/60/90 activation playbook. The thesis is simple: no single player integrates all four signal inputs + AI prescription + multi-stakeholder communication + longitudinal transcript at youth-athlete price points with a franchise-scalable operating stack. BA is the integration layer. Everything else is either a signal source, a channel, or an ops backbone.

CONTENTS

  1. Executive summary
  2. The Girls ACL Crisis Moment
  3. Market landscape & category creation
  4. Four-layer solution architecture
  5. In-depth Pro Forma (V16.6)
  6. Competitor deep dive
  7. Strategic partner landscape
  8. NWSL + Gotham synergy playbook
  9. Full-solution architecture map
  10. Activation playbook · 30/60/90
  11. The $11M path recap
  12. Open questions & risks

01Executive summary

The moment. Female youth athletes tear their ACLs at 4–8× the rate of male athletes, and the literature has known this for thirty years. The knowledge to change that outcome exists but has not been put in the hands of the people who need it — the athlete, her family, her coach, her trainer, her clinician. The 2027 Women's World Cup + the NWSL expansion cycle (Bay FC, Gotham FC ascendancy) is the cultural window; there is no better time to launch a category-defining brand focused on girls.

The market. Youth-athlete tech today is fragmented into single-signal silos — biometric wearables (Whoop, Oura, Garmin), movement capture (Catapult, VueMotion, Movella), force-plate assessment (VALD), video + gameplay (Hudl), balance/concussion (Sway), and school-athletics operations (Bound). No player integrates all four signal inputs into one clinically standardized daily readiness call with per-athlete AI prescription, multi-stakeholder communication, and a longitudinal transcript at youth-athlete price points.

The moat. Longitudinal youth-female movement data at consented scale. Compounds O(n × t), not O(n). Cannot be forged. The next athlete's read is tighter because 10,000 athletes' outcomes fed the priors.

The path. Delaware C-Corp formed Q3-2026 · SAFE angel round · BASIS Independent pilot August 2026 · Foundation Q4-2026 for 100K Girls · Series A mid-2028 · Y4–Y5 growth/PE event at $100–160M EV → founder $11M net via QSBS §1202. See §11.

02The Girls ACL Crisis Moment

4–8×ACL tear rate · female vs male youth athletes
+26%ACL injury incidence increase since 2007
30–88%Risk reduction from proven prevention programs — most girls never see one
2027Women's World Cup · category-defining window

The gap. Prevention programs exist and are effective — Knäkontroll, PEP, FIFA 11+, Sportsmetrics. The gap is deployment. Most female youth athletes never see a targeted intervention, and when they do, it's uncoordinated across coach, parent, trainer, and clinician. Injuries arrive by group text. The load stacking across three teams goes unowned. The mood shift shows up at the kitchen table days before it shows up on film.

Why now. Three converging forces:

The 2027 Women's World Cup is 12–14 months out from BASIS Independent's August 2026 pilot go-live. The window to build the 100,000 Girls corpus, publish 2 peer-reviewable case series, and land NWSL institutional partnerships is right now. Every quarter of delay compresses the launch runway.

03Market landscape & category creation

BA is not entering an existing category. It's creating one: training intelligence for youth sports — the integration layer that composes four inputs into one clinically standardized daily readiness call, delivered per-stakeholder, and accumulated as the athlete's transcript.

The adjacent categories, listed with what they own and what they cannot:

CategorySignal ownedCategory leaderWhat they can't do
Biometric wearablesBio · HRV · sleep · RHRWhoop · Oura · GarminNo Move / Load / Feel integration · no prescription · no clinical layer
Movement capture · eliteMove · GPS · IMUCatapult · Hudl WIMU · Hudl Titan · STATSportsElite team price · no youth channel · no family audience
Movement capture · smartphone AIMove · smartphone-basedVueMotionCapture-only · needs integration + program layer
Force-plate assessmentMove · Load asymmetryVALD (ForceDecks · DynaMo · SmartSpeed · NordBord)Assessment-only · no protocol · no communication layer
Video + gameplay analyticsTactical · positionalHudl (portfolio) · Statsbomb · SportscodeNo readiness · no prescription · no clinical layer
Balance + concussionBalance · vestibularSway Medical / Sway BalanceSingle-input · clinical-only channel
School athletics opsOps · logisticsBoundPlumbing, not intelligence
Return-to-play analyticsEnterprise team analyticsSparta Science · Kitman LabsEnterprise-only · no youth/family channel · no franchise
Motion-capture researchResearch-grade captureMovella / XsensNot deployment-grade · too expensive per unit
Training-intelligence platform for youthALL FOUR INPUTS → one call · prescription · communication · transcriptBetter Athlete

04Four-layer solution architecture

BA's stack thesis: the market has good single-input tools in each layer already. BA is the integration layer above them. Every existing category becomes either a signal source, a channel, or an ops backbone — not a competitor.

Layer 1 · Biometric signal (Bio)

What it is: HRV, resting HR, sleep, respiration — the objective physiology of recovery.

Who owns it: Whoop, Oura, Garmin, Apple Watch (via HealthKit).

BA's play: Consume Bio-signal from any of these. HealthKit Extended plugin already shipped — 3,970 Apple Watch samples pulled. Not competing; ingesting.

Layer 2 · Movement signal (Move)

What it is: Movement quality — mobility, stability, motor control. Landing symmetry. Single-leg hop. Motor patterns under load.

Who owns it: Catapult (elite GPS + IMU), Hudl WIMU/Titan (elite GPS), VueMotion (smartphone AI), Movella/Xsens (research), VALD ForceDecks/NordBord (force-plate + strength).

BA's play: Consume Movement-signal via smartphone-first partner (VueMotion, Stage 1 API). Force-plate as an input source (VALD lease per V16.6). Catapult + Hudl-elite are complementary at the high end — BA can eventually layer as the youth-athlete price-point sibling.

Layer 3 · Load signal (Load)

What it is: Volume, intensity, acute:chronic workload ratio, monotony, strain, cumulative dose.

Who owns it: Currently nobody at the youth-athlete price point. Enterprise tools (Catapult, Kitman, Sparta) model load; consumer wearables (Whoop) approximate it. Neither integrates with prescription.

BA's play: Own this layer. Model load internally via ACWR + AU accumulator. Feed it into the composition engine. Integrate with VueMotion movement + Whoop bio + self-report feel. This is where BA has clean whitespace.

Layer 4 · Feel signal (self-report)

What it is: Soreness, mood, energy, pain — the athlete's own read in her own words. LEAP-Q, Melin 2014, structured wellness questionnaires.

Who owns it: Nobody at scale for youth female athletes. Enterprise tools (Kitman) capture it for pro teams. Consumer apps (Whoop) skim it.

BA's play: Own this layer. LEAP-Q Tier 1 methodology asks in play with Allison Gibbons. Female-athlete-tuned wellness questionnaires. Daily on-athlete self-report is the fastest, cheapest signal source at scale.

Above the four layers · BA's integration + delivery

The BA integration layer

05In-depth Pro Forma (V16.6)

Current master: _HANDOFF/2026-07-09-BA-Pro-Forma-V16.6-Lean-Milestone-Gated.xlsx. Base-case financials:

+$14KY2 EBITDA (breakeven)
+$2.81MY3 EBITDA (29.2%)
~70%Y3 Gross Margin
~70%Recurring mix
+$3.83MEnd-Y3 cash floor
$1.5M @ $6M preSeed via SAFE tranches

Six-flywheel unit economics (see V3.0 §06 for full detail)

EnginePricing / unitPer-unit economics
Family subs$49/79/99/149/mo · weighted $78Tier mix 40/30/20/10. ~85% GM. Phone-screen top-of-funnel 250→4,000/wk.
School + club programsParent-funded loss-leader institutional ($15/$25/athlete + $3K license); 25/45/60% opt-in Y1/Y2/Y3~$51K GP / 64% GM per school. Y2 rev mix: Assessment 12.2% · Subs 54.1% · Rx 8.5% · Events 19.3% · Follow-up 2.7% · Summer 3.3%.
Facility combines + eventsCombines 1/mo × 40 × $300 · camps 4/yr × 30 × $495 · training-plan share~$220K/facility-yr. 40% event COGS matures to 25%. Handoff to franchisees at M31: 20% royalty · 5% COGS.
Per-lead gym referralsFlat fee per pre-assessed walk-inConversion-only. Ends churn via visible progress.
Provider-network memberships$2K / $3K / $4K per month per system · $99/mo continuum subs · $1K/mo + 5 activations/mo PT-clinic10% COGS. Stark-clean structure. 5-mo cohort stack.
Franchise fee + rev share$75K one-time + 20% rev share on BA-referred onlyLicenses the full stack. BA runs no facilities. HQ = tenant #1.

Y3 unit census target

10 schools · 49 clubs · 4 facilities · 4 systems · 36 PT clinics · 4,438 family subs · 4,000 screens/wk · 20 VALD sets · ~530 event-days/yr. Milestone-gated hire triggers keep OpEx behind the revenue engines (see V3.0 §06).

Y5 targets (N2 case per liquidity plan)

~70 clubs · 6–7 systems · 85 PT clinics · 10–12 territories · 9,000 subs. Revenue $20–35M · EBITDA 25–30% · Recurring mix >60%. Growth/PE at 4–5× rev → $100–160M EV.

06Competitor deep dive

Bound CHANNEL LAYER

What they do: All-in-one school athletics ops platform. "20 solutions, 1 platform." Ticketing, registration, scheduling, facilities, concessions, mobile app. Sold to athletic directors + heads of school.

Positioning: "Lead more. Manage less." Bound sits in the ops layer — the plumbing. It manages the transactions and logistics that surround athletics but does not touch the intelligence layer of the athlete.

BA's relationship: Complementary, potentially channel partner. Bound owns the AD relationship for ops workflows; BA owns the AD relationship for readiness. A layered play — Bound handles ops, BA handles readiness — is more valuable to the school than either alone. Potential future integration: single-sign-on from Bound's platform into BA's Leadership app; shared parent portal. Not a competitor.

Hudl portfolio ADJACENT · SOME COMPETITIVE OVERLAP

What they do: Elite team performance data + video review + wearable performance tracking. Portfolio via acquisition:

Positioning: Hudl is elite-team-first + product-name-heavy (see their nav: WIMU · Titan · Signal · ADI · Statsbomb). Their acquisition strategy has produced 13+ products that don't fully integrate with each other. Enterprise pricing.

BA's relationship: Adjacent with some competitive overlap in the higher-end enterprise athletic-department segment. Hudl does not compete for the youth-family channel or the franchise/facility play. Signal has some readiness-monitoring overlap with BA's Leadership app, but Hudl's product siloing + enterprise pricing means BA wins at the youth-athlete price point. Potential partnership: Hudl Tracking Data as an input source to BA's engine; BA as the readiness layer on top of Hudl video/tactical for schools that already run Hudl. Layered offering rather than head-to-head competition.

Catapult Sports ADJACENT · LAYER PARTNER OPPORTUNITY

What they do: Australian-founded (2006), now Nasdaq-listed. Elite wearable athlete tracking hardware + analytics. Products include Vector S7 (GPS/IMU wearable), ClearSky (indoor tracking), ThunderVR (VR training). Sold to pro teams globally — NFL, NBA, NHL, EPL, La Liga, Bundesliga, NRL, AFL, NCAA D1.

Positioning: Elite team performance tracking. Enterprise pricing ($20K+/team/year). Head-to-head competitor to Hudl WIMU/Titan and STATSports in the GPS/wearable space.

BA's relationship: Not a direct competitor — different price point and audience. Catapult owns pro/college; BA owns youth (12–18). But Catapult is a natural upstream layer partner: as BA athletes move into college and pro, their transcript continues on Catapult; as Catapult pro teams want deeper youth-development pipelines, BA's youth-female corpus becomes their pipeline. Potential integration: Catapult as an input source at the elite college end of BA's continuum; BA as the youth-development feeder that hands athletes off with a full transcript when they sign to a Catapult-equipped program.

VALD INPUT SOURCE · IN PILOT

What they do: Australian-founded. Gold-standard force-plate + strength testing hardware. ForceDecks (dual force plates for jump/land + asymmetry), DynaMo (isometric strength), SmartSpeed (timing gates), NordBord (Nordic hamstring), HumanTrak (3D motion). Clinical + elite team sales.

Positioning: Assessment hardware. Best-in-class for force-plate biomechanics. No protocol layer, no communication layer, no cross-input integration.

BA's relationship: Input source, not competitor. VALD lease $2,312/mo per 3 institutions (per V16.6, resolves earlier lease-vs-CapEx canon flag). VALD data flows into BA's composition engine as one of the Movement-signal contributors. VALD becomes stronger by being layered inside BA's intelligence + communication + Rx workflow.

VueMotion PARTNER TRACK · STAGE 1 API

What they do: Australian-founded (2019), now expanding US (Ryan Talbot CEO, Austin TX). Smartphone-based AI movement intelligence. Three founders — Talbot (CEO, ex-Canon Oceania exec), Dr Amit Gupta (CTO, ex-Canon CiSRA), David Klineberg (COO). Elite validation: LA Rams, Houston Texans, Rugby Australia, Tennis Australia, Brisbane Broncos.

Positioning: Moving from premium elite biomechanics → scalable "movement intelligence" infrastructure. Smartphone capture + cloud AI + partner-branded reports + API for enterprise.

BA's relationship: Partner track, not competitor. Named pilot: "Seen. Strong. × VueMotion Youth Female Movement Intelligence Pilot." 4-stage roadmap: Stage 1 export/API (in play), Stage 2 roster/test-order sync, Stage 3 co-branded cohort reporting, Stage 4 packaged "Youth Female ACL / Movement Readiness" product line. Volume ramp: 500-1K → 5-10K → 100,000 athletes by 2027 Women's World Cup. Data rights: VueMotion gets aggregated de-identified youth-female benchmark rights; BA owns relationship + program layer + applied risk/education workflow.

Sway Medical / Sway Balance COMPLEMENTARY

What they do: Concussion + balance assessment via smartphone. Clinical-focused.

BA's relationship: Single-input, clinical-only. Complementary — BA's concussion module (SCAT5 22-item canon already shipped in Care + Athlete apps) can route out to Sway for specialized clinical follow-up. Not a competitor.

Movella / Xsens COMPLEMENTARY · RESEARCH-GRADE

What they do: Motion capture hardware for biomechanics research. High-fidelity IMU-based mocap.

BA's relationship: Research-grade, not deployment-grade. Too expensive per unit for youth-athlete deployment. Could be an input source for research collaborations (peer-reviewable case series with Allison + Frank Ennis + Kirk Campbell). Not a competitor.

Whoop · Oura · Garmin INPUT SOURCE VIA HEALTHKIT

What they do: Bio-only wearables. HRV, sleep, resting HR. Consumer subscription (Whoop $30/mo, Oura ~$6/mo + hardware).

BA's relationship: Single-input; BA consumes Bio-signal from any of these via HealthKit. Custom Swift plugin already shipped. Not competitors — they're upstream data sources.

Sparta Science · Kitman Labs ADJACENT · ENTERPRISE ONLY

What they do: Enterprise team performance / injury-risk analytics. Sold to pro clubs, colleges, national teams. Force-plate data + questionnaires + workload → risk scores.

BA's relationship: Enterprise pricing, elite-team narrative, no youth/family channel, no franchise model. BA's youth-first + parent-facing UX + $49–149/mo consumer tier does not exist in this category. Slight overlap at the university and pro end of the continuum, but BA's youth wedge and franchise scaling mechanism are unique.

07Strategic partner landscape

NWSL institutional partnerships

The National Women's Soccer League is BA's cultural gravity. Ten teams as of 2026 with expansion continuing. The playbook: land a lead NWSL club as a strategic partner + cultural anchor + youth-pipeline conduit.

TeamFitRoute
NC CourageMeredith Speck's team. Cultural anchor. ACL story tie-in via Meredith.Meredith activation (Founding Athlete Partner) → team introduction
Gotham FC (NJ/NY)Home-market franchise for BA (NYC-based). Deep youth-club network in the region (10 Gotham youth clubs identified). Peak demographic overlap.Samir Goel warm intro T+30–60d (per Samir sequence, post-Foundation seat)
Bay FCNWSL expansion team. Sixth Street cap-table connection. New team = greenfield for partnership design.Samir warm intro T+30–60d (via Sixth Street network)
Angel City FCMedia-savvy expansion team. Founder-narrative-friendly.Post-Samir sequence; not first-wave
Portland ThornsLegacy title-heavy franchise. Established youth ecosystem in Cascadia.Post-Samir sequence

Gotham FC synergy · deep dive

Gotham FC is BA's highest-leverage NWSL partner. Home market (NYC), 10 identified youth clubs in the Gotham Youth network, direct pipeline from Gotham youth → BA screening → NWSL professional. Meredith's playing-network access + Samir's Bay/Gotham warm intros converge here.

Structural fit:

The ask (staged):

  1. Warm intro via Samir Goel (T+30–60d post-Foundation seat).
  2. Community-partnership discussion — no pricing on call one. Frame as: "we screen the youth pipeline, share aggregate + anonymized data with Gotham on the state of NWSL-eligible talent, and co-brand a Foundation-funded ACL prevention program."
  3. Pilot: assessment combines at 2–3 Gotham Youth clubs, co-branded, Foundation-funded to remove parent cost barrier.
  4. Scale: BA becomes the readiness partner for the full Gotham Youth network + Gotham's academy scouting funnel.

Girls Academy (GA) · ECNL Girls · USYS

The three main US youth-soccer competitive-league bodies for female athletes 12–18:

BA's play: land a category-league sponsorship / partnership with GA or ECNL Girls first (higher-competitiveness = higher parent-willingness-to-pay = better unit economics). USYS as the volume-scale channel after the initial partnership proves out. Foundation-funded assessments at league tournaments as the top-of-funnel.

Schools · pilot + expansion

Clinical partnerships · in application / conversation

Institutional adjacency (per reference_clinical_advisors_v1). None signed; all in application or conversation. Framing per no-partnership-overclaims canon.

All institutional adjacency uses "in application" / "in conversation" language per the no-partnership-overclaims canon. Named relationships surface only when formally signed.

Founding Athlete Partner · Meredith Speck

See Advisory Panel V1.0 for full bio. Structural role in the partner mesh: cultural credibility layer for women's soccer + ACL-recovery story voice + Bay/Gotham warm-intro network + veteran voice for Y2 case-series narrative. Equity 1.0–2.5% staged, not operating cofounder. Instrument drafted by Savar post-C-Corp formation.

Strategic advisor · investor track · Samir Goel

Co-CEO Esusu Financial ($1.2B unicorn). Sequenced ask: Foundation seat first (T+0) → Bay/Gotham warm intros (T+30–60d) → LAFC-style playbook for NWSL (T+90+) → SAFE Founding Investor (T+180d). Esusu × LAFC precedent (Official Rent Reporting Platform, Captain of the Match, Free Kicks For Free Rent) is the template for the BA × Gotham / Bay design.

Technology + platform partnerships

PartnerRoleStatus
VueMotionMovement-capture input source · Stage 1 API pilotOutreach live (per 2026-06-13 GAP.3 decision)
VALDForce-plate assessment input · lease modelQuote EDATBA26 · $2,312/mo Y1
Whoop / Oura / GarminBio-signal input · HealthKitLive · 3,970 Apple Watch samples pulled
BoundSchool athletics ops layer · potential integrationExplore Y2 post-BASIS reference
HudlVideo + tactical layer · potential co-selling at enterprise ADsExplore Y2
CatapultElite college/pro layer at the upper end of the continuum · pipeline-handoff opportunityExplore Y3 post-outcome-proof

08NWSL + Gotham synergy playbook

Standalone from the wider partner landscape because this is the single highest-leverage partnership sequence and deserves a dedicated playbook.

Why NWSL + Gotham first (before anything else)

  1. Cultural gravity. The 2027 Women's World Cup is 12 months out from BASIS go-live. NWSL is the cultural touchstone. Gotham is the home-market franchise.
  2. Pipeline overlap. The Gotham Youth network (10 clubs identified) IS the target demographic. Every athlete BA screens in that network is a potential Gotham academy candidate; every academy candidate is a BA transcript holder for life.
  3. Founder proximity. Meredith Speck (NC Courage) + Samir Goel (Bay/Gotham warm intro network) + Tomas's NYC base collapse the geographic + relational friction.
  4. Founder LAFC precedent. Samir's Esusu × LAFC deal is the template. Replicate the mechanics in the women's game with BA × Gotham.

Six-move sequence

  1. Meredith call #1 (already scheduled) — appetite + listening. No equity number. Establish alignment on the ACL Crisis Moment + Foundation.
  2. Samir Foundation-advisor ask (T+0). No capital ask, no Bay/Gotham ask. Just the Foundation seat. Frame: immigrant origin → financial inclusion → athletic inclusion.
  3. Bay + Gotham warm intros (T+30–60d via Samir once Foundation seat is warm).
  4. Gotham community-partnership call (T+45–90d). Frame: co-branded ACL prevention screening program at Gotham Youth clubs, Foundation-funded, first-year pilot 500–1,000 athletes.
  5. Pilot activation (T+90–150d). Assessment combines at 2–3 Gotham Youth clubs. Meredith physical presence at 1–2 events for cultural gravity + PR.
  6. Scale + case study (T+150–300d). Full Gotham Youth network onboarded. Case study travels to Bay FC + other NWSL youth academies. Y2 peer-reviewable outcome bank starts building.
End-state: BA is "the readiness intelligence layer for Gotham FC's youth pipeline" — a named partnership that unlocks (a) the 10-club Gotham Youth network as a screening pipeline, (b) Gotham's sponsor stack as pre-qualified Foundation donors, (c) Meredith + Samir as visible cultural credibility, and (d) a case study that Bay FC + other NWSL youth academies model on.

09Full-solution architecture map

Reading this map end-to-end: the athlete's data enters at any of the four signal layers, is composed by BA's engine, routed through BA's four-audience communication layer, and lands as the athlete's transcript that follows her from youth through college and — via Catapult-adjacent pro pipelines — into pro competition.

Signal input tier

Bio · Whoop, Oura, Garmin, Apple Watch (via HealthKit)
Move · VueMotion (smartphone AI, Stage 1 API) · VALD (force plate + strength, leased) · optionally Catapult (elite college/pro handoff)
Load · BA-owned modeling · optional inputs from any of the above hardware
Feel · BA-owned protocols (LEAP-Q, structured wellness) via the Athlete app

BA integration + intelligence tier

LESRI composition engine · AUTO-RX1 prescription engine · Master Library (2,076 exercises, 7 axes) · pending_clinical_review workflow (Allison/Frank Ennis/Kirk Campbell) · 5 feedback loops (Loops A–E per self-reinforcing framework)

Delivery + communication tier

Ten role-based apps (Athlete · Parent · Coach · Care · Clinical · Leadership · Comms · Operator · Franchisee · Marketing) · single addressable record rendered per audience · Foundation-funded 100K Girls campaign as top-of-funnel

Channel + ops tier (partners layered on top of BA)

School athletics ops · Bound (co-sold at ADs)
Video + tactical · Hudl portfolio (co-sold at ADs)
Clinical routing · HSS · NYU Langone · Columbia · ONS · plus Foundation-partner clinics
College handoff · NCAA D1 women's soccer programs (with the athlete's transcript following)
Pro handoff · NWSL academies (Gotham first) · eventually Catapult-equipped pro programs

10Activation playbook · 30 / 60 / 90

Next 30 days

Next 60 days

Next 90 days

11The $11M path recap

Target: $11M net free-and-clear to the founder at Y4–Y5 growth/PE event ($100–160M EV; revenue $20–35M; 25–30% EBITDA; 4–5× revenue multiple). Preserves ~45–50% founder equity + board/exec-chair role to retirement.

Mechanism: QSBS §1202 · C-Corp founder stock held 5 years · <$50M gross assets at issuance · $10M+ federal capital-gains excluded. Target ~$12.3M gross secondary → ~$11M+ net (NY 9–10% state does not conform).

StageTriggerFounder %
Q3-2026 · C-Corp formationStock issuance · QSBS clock starts100%
Angel round on SAFE~$100K–$1.5M @ ~$6M cap100% common; SAFE converts at Series A
Mid-2028 · Series A$4–6M @ $20–30M pre + optional $500K–1M secondary~55–58%
Y4–Y5 · growth/PE event$100–160M EV · founder secondary 8–10%~45–50% · $12–14M gross ≈ $11M+ net

The moat ranking that gets the acquirer to that multiple:

  1. Longitudinal youth-female movement dataset — consented, uncopyable at scale.
  2. Outcome-proof bank — 2 peer-reviewable case series with Allison + Frank Ennis + Kirk Campbell by Y2.
  3. Franchise royalty system — proven unit economics + FDD-registered network by Series A.
  4. Trade-secret engine + IP perimeter — LESRI + multiplier stack + Master Library + omnibus provisional patent.
  5. Foundation-subsidized CAC — 100K Girls program pulls assessment volume that otherwise costs acquisition dollars.

12Open questions & risks

Open questions

Risks + mitigations