Almost Friday Financial Model
Media/Gaming Startup Financials (Free Excel Download)
Almost Friday is a multi-platform comedy/lifestyle media brand built around the "Friday Beers" universe, monetising through apparel, brand partnerships, events, podcasts, and music.
professionals from Deloitte
Used by professionals from
About this model
Almost Friday is a comedy and lifestyle media ecosystem built around the Friday Beers universe. Its community targets 18–34-year-old weekend warriors through more than ten Instagram accounts, TikTok, podcasts, original music, live shows, and an apparel storefront.
The business has several distinct revenue legs: direct-to-consumer apparel, brand sponsorships embedded in social and podcast content, ticketed events, podcast advertising, and music royalties. It had more than 80,000 apparel customers and scheduled more than ten 2022 events, including a Borgata Atlantic City residency.
Audience scale supports the commercial case: the network reported 3.1 million-plus followers, 31.2 million weekly Instagram impressions, and 37 million TikTok views in the prior 30 days. A useful model separates merchandise, sponsorship, event, and podcast economics while keeping music royalties immaterial.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
About Almost Friday
almostfriday.com
How to build a detailed financial model for Almost Friday
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Almost Friday model - distilled from its pitch deck and publicly available information.
Product & value proposition
Almost Friday operates a hub-and-spoke media ecosystem under the "Friday Beers" and "Almost Friday" brand umbrella.
Spokes:
- Instagram: 10+ accounts (@friday.beers, @almost.friday, @commence.suckdown, @dr.locks.md, @countryclubadjacent, @djpressplay, @empty.netters, @entrapranure)
- TikTok: @almostfriday.tv, @countryclubadjacent
- Twitter: @friday_beers
- Podcasts: Friday Beers Podcast, Country Club Adjacent, Welcome to Friday
- Music: original music + curated playlists
- Events: live shows / residencies
- Apparel: e-commerce storefront
Value proposition: Comedy brand targeting 18–34 male "weekend warriors" at the intersection of humor, lifestyle, and unwind culture - positioned as the modern National Lampoon. Community-first, not an audience-first strategy.
Revenue model
Revenue streams implied by the ecosystem slide:
- Apparel (e-commerce) - direct-to-consumer; 80k+ existing customers. Pricing not shown.
- Brand sponsorships / integrations - embedded across social accounts and podcasts. Deal terms not disclosed.
- Live events - ticket/venue revenue; 10+ events scheduled for 2022 including Borgata Atlantic City residency.
- Podcast advertising - three active shows; CPM/download data not shown.
- Music streaming royalties - 3M+ streams; likely immaterial relative to other streams.
No pricing tiers, take rates, or revenue splits shown.
Traction & metrics
All figures from slides 1–2:
| Metric | Value | Source |
|---|---|---|
| Total followers, all platforms | 3.1M+ | Slide 2 |
| Instagram followers (10+ accounts) | 2.1M+ | Slide 2 |
| Instagram accounts reached/week | 21.5M | Slide 2 |
| Instagram impressions/week | 31.2M | Slide 2 |
| Instagram avg engagement rate | 11%+ | Slide 2 |
| TikTok followers (4+ accounts) | 700k+ | Slide 2 |
| TikTok total likes | 22M+ | Slide 2 |
| TikTok views (last 30 days) | 37M+ | Slide 2 |
| Music streams (original) | 3M+ | Slide 1 |
| Playlist followers | 150k+ | Slide 1 |
| Apparel customer base | 80k+ | Slide 1 |
| Events scheduled for 2022 | 10+ | Slide 1 |
| Audience: male | 79% | Slide 2 |
| Audience: age 18–34 | 85.3% | Slide 2 |
No revenue, GMV, AOV, retention, or MoM growth figures shown.
Competition / moat
Not explicitly in deck. Moat is implied via slide 3:
- Proprietary characters, storylines, and cultural IP ("Commence Suckdown™", "Consumption Vortex™", "Sneaky Bender™", etc.) built over multiple years.
- Community vs. audience framing - harder to replicate organic belonging.
- Multi-format distribution reduces platform concentration risk.
No named competitors presented.
Recommended financial model
- Archetype + why: Creator/media holding company P&L - three distinct revenue legs (e-commerce, sponsorships, events) each with different margin profiles. Think DTC brand P&L layered with a media/advertising revenue schedule and an events P&L. A single 3-statement model is appropriate to tie it together; a pure SaaS or marketplace model does not fit.
- Forecast horizon & granularity: 3 years monthly (Y1–Y2) then annual (Y3); monthly needed to capture event seasonality and apparel launch timing.
- Key drivers & assumptions:
- *Apparel*
- Active customer base starting point: 80k; growth rate ~20% YoY - typical for brand-led DTC at this stage
- Average order value ~$55 - mid-market lifestyle apparel benchmark
- Purchase frequency ~1.3x/year - light repeat for lifestyle merch
- COGS margin ~45% - consistent with print/apparel dropship model
- *Brand sponsorships / integrations*
- Total addressable impressions: 31.2M/week on Instagram alone
- Sponsorship CPM ~$10–$20 - creator/influencer mid-market range
- Number of brand deals/month 2–4 across accounts and podcasts
- Deal value range $10k–$75k depending on channel and exclusivity
- *Events*
- 10+ events in 2022; growth cadence +5 events/year
- Avg ticket revenue per event $25k - small-to-mid venue residency
- Gross margin on events ~40% after venue, talent, production
- *Podcasts*
- Download counts not in deck; 50k–150k downloads/month across 3 shows - sized relative to 700k TikTok + 2.1M IG following
- Podcast CPM $20–$30 host-read
- Ad slots per episode 2
- *Music*
- Streaming royalties immaterial (<$10k/year at 3M streams); model as zero or rounding
- *Headcount / OpEx*
- Scenarios (Base / Bull / Bear - which variables flex):
- *Base:* Apparel +20% customer growth, 2 brand deals/month at avg $25k, 10 events/year flat
- *Bull:* Major brand partnership signed (e.g., beer/spirits co-brand), apparel launches paid media, event count 2x, podcast downloads 2x
- *Bear:* Algorithm change hits IG/TikTok reach, apparel repeat rate falls, events limited to 5/year, sponsorship CPMs compress
- Required sheets / outputs:
- Assumptions dashboard (all tagged drivers in one place)
- Apparel revenue schedule (customers × AOV × freq, COGS, gross profit)
- Sponsorship/brand deal revenue schedule (deals × avg value, quarterly)
- Events P&L (events × ticket rev, direct costs, gross profit)
- Podcast ad revenue schedule
- Consolidated P&L (IS): revenue by stream, gross profit, OpEx, EBITDA
- Summary KPIs: total followers trend, revenue per follower, EBITDA margin
- Scenario toggle (Base / Bull / Bear)
Frequently asked
Is the Almost Friday financial model free?+
Yes. The Almost Friday model is a free Excel (.xlsx) download with live formulas. Sign up with your email and the workbook is yours to keep, review, and edit.
What's included in the model?+
A 5-year monthly forecast with P&L, cash flow and runway, valuation (exit multiple plus a DCF cross-check), MOIC/IRR returns, and unit economics, with live formulas throughout.
How was this model built?+
It was built from Almost Friday's pitch deck and publicly available information, then structured to investment-banking standards as a fully editable Excel model.
Can I change the assumptions?+
Yes. You can change assumptions and the live formulas will recalculate in the downloadable Excel model.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Media/Gaming Startup Financial Models
Browse another startup in the same category.
Amagi
Cloud-native SaaS platform for TV/OTT channel creation, distribution, and ad monetization (FAST-focused)
Audoo
IoT + SaaS platform that captures real-time public music performance data and reports it to Performing Rights Organisations (PROs) to enable accurate royalty distribution.
Backbone
Backbone makes a mobile gaming controller (hardware) + unified software platform (Backbone app) that aggregates all game streaming services in one place.
Beacon Pines
Beacon Pines is a cute-and-creepy narrative adventure game set inside a magical storybook, developed by indie studio Hiding Spot Games.
Bear and Breakfast
A management/adventure video game where you play as a bear running a B&B cabin in the woods.
Bioshock
BioShock is a first-person action horror game pitched to a publisher for development funding - a game-development studio deal, not an operating startup.
Button City 2018
Indie narrative adventure game about cute animal kids saving their local arcade, targeting console and PC.
Button City 2020
Narrative adventure game about saving a local arcade, featuring three embedded mini-games, built by indie studio Subliminal Gaming LLC.
