# Backbone Financial Model

Backbone makes a mobile gaming controller (hardware) + unified software platform (Backbone app) that aggregates all game streaming services in one place.

- Canonical: https://finamodel.com/startups/backbone
- Excel download: https://finamodel.com/startup-models/backbone.xlsx
- Category: Media/Gaming
- Model type: SaaS ARR / Valuation
- Funding round: Series A
- Funding: $40M
- Founded: 2022
- Geography: Not in deck (US-centric by context; Xbox partnership implies English-language markets).
- Customer: B2C

## About the company

Backbone makes the Backbone One controller, which clips onto an iPhone to create a console-like handheld experience. Its companion app is a unified launcher for cloud, remote-play, and native games, with social and recording features alongside services including Xbox Game Pass and PlayStation Remote Play.

The company positions itself as an independent layer that helps game services reach mobile players. Revenue comes from controller sales, commercial tie-ups with platform holders, and the Backbone+ subscription product. The deck confirms an Xbox partnership but does not disclose device pricing, subscription features, margins, or partner terms.

This is a hardware-and-subscription business with a third, lumpy B2B revenue line. A model should track sell-through and inventory separately from subscription cohorts, churn, and deferred revenue, then schedule partner agreements deal by deal. The research gives no unit sales, user, or retention metrics.

## What's included

- 5-year monthly revenue build with stage-appropriate growth assumptions
- Full P&L, headcount plan, and operating-expense schedule
- Cash-flow statement, runway, and burn-rate tracking
- Valuation via exit multiple with a DCF cross-check
- Returns analysis with MOIC and IRR
- Unit economics including CAC, LTV, payback, and cohort retention

## Product & value proposition

- Hardware: Backbone One - a physical game controller that clips onto an iPhone, turning it into a console-like handheld.
- Software: Backbone app - a unified launcher that aggregates cloud gaming services (Xbox Game Pass / xCloud, PlayStation Remote Play, Amazon Luna, Nvidia GeForce Now, Google Stadia, Apple Arcade, App Store native games) plus social/recording features.
- Value prop: Mobile phones are more powerful than the Nintendo Switch, but the experience of actually playing games on mobile is poor. Backbone solves the experience layer that all major gaming platforms have ignored.
- Positioning: "Independent and neutral third party" whose goal is to optimise any game or hero service's ability to reach players.
- Notable endorsement: TechCrunch Editor-in-Chief Matthew Panzarino quoted calling it "the way of the future for mobile gaming."

## Market

- Mobile games generated **$86.3B** in 2020, representing **49% of the global gaming market**.
- Total addressable market framing: **2 billion gamers** worldwide.
- No SAM or SOM breakdown in deck.
- No market growth CAGR cited.

## Revenue model

Three stated revenue streams:
1. **Devices** - hardware sales of the Backbone One controller (sold direct or through retail; price not stated in deck).
2. **Partner tie-ups** - B2B commercial arrangements with platform holders (Xbox partnership confirmed; others implied via logo grid on slides 8, 17). Revenue structure (rev-share, fixed fee, co-marketing) not specified.
3. **Backbone+** - subscription product (name only; tier, price, and included features not specified in deck).

No ASP, unit economics, margin, or pricing disclosed.

## Traction & metrics

- Xbox partnership launched "In June" (year not stated, context suggests 2021).
- No revenue figures, user counts, unit sales, DAU/MAU, retention, or GMV disclosed in deck.

## Competition / moat

- Direct competitive framing: Backbone positions against all the major gaming platforms (Microsoft, Sony, Apple, Nvidia, EA, Google, Nintendo, Amazon) not as competitors but as content partners it aggregates.
- Moat claims: Neutral aggregator positioning; Xbox partnership (exclusive or preferred status not stated); TechCrunch editorial endorsement.
- Traditional hardware comps (Razer Kishi, GameSir) not mentioned.

## Team & funding ask / use of funds

- Presenter/backer: The Shalizi Group (TSG) - appears as the presenting entity, likely an influencer/talent management firm (Marshmello appears in cover image wearing Backbone controller).
- No founding team slides, no named executives.
- No funding ask, valuation, or use-of-funds slide in deck.

---

## Recommended financial model

- **Archetype + why:** Hardware + SaaS hybrid (consumer electronics + recurring subscription). Two distinct P&L legs: (1) device revenue with COGS/gross margin, inventory, and channel mix; (2) Backbone+ subscription ARR with MRR build, churn, and LTV. Partner tie-up revenue is a third, lumpy B2B revenue line. Closest archetype: **DTC hardware + subscription (Peloton-style 3-statement model)**.

- **Forecast horizon & granularity:** 5 years (FY1–FY5), monthly for Year 1–2 (hardware sell-through cycles + subscription cohort build), quarterly thereafter.

- **Key drivers & assumptions:**

| Driver | Seed value |
| -- | -- |
| Addressable mobile gamers (global) | 2 billion |
| Mobile gaming market size (2020) | $86.3B |
| Mobile gaming share of total gaming | 49% |
| Hardware ASP (Backbone One) | ~$99–$149 |
| Hardware COGS % | ~40–50% |
| Backbone+ attach rate (% of hardware buyers) | 20–40% |
| Backbone+ monthly churn | 5% |
| S&M as % of revenue | 25–35% |
| R&D as % of revenue | 15–20% |

- **Scenarios (Base / Bull / Bear - which variables flex):**
  - **Bear:** Low hardware unit sell-through, low Backbone+ attach rate, no new partner deals signed.
  - **Base:** Steady hardware growth via Xbox partnership distribution lift, Backbone+ attach at 25%, 1–2 new platform partner deals per year.
  - **Bull:** Hardware becomes the de-facto mobile gaming accessory (Razer/Peloton analogy), Backbone+ reaches 100k+ subscribers, multiple platform rev-share deals.
  - Key flex variables: units sold, Backbone+ attach rate, partner deal count/value, hardware ASP (potential Android expansion).

- **Required sheets / outputs:**
  1. Assumptions & drivers (single input sheet)
  2. Hardware revenue (units × ASP, channel split DTC vs retail, returns reserve)
  3. Backbone+ ARR (cohort waterfall: new subs, churn, net revenue, deferred revenue)
  4. Partner / B2B revenue (deal-by-deal schedule)
  5. COGS & gross margin bridge (hardware COGS, content/platform costs, payment processing)
  6. Operating expenses (S&M, R&D, G&A)
  7. Income statement (3-statement)
  8. Balance sheet (3-statement) - inventory is material
  9. Cash flow statement (3-statement) - working capital: inventory build ahead of hardware launches
  10. Scenario toggle (Base / Bull / Bear)
  11. KPI dashboard: units sold, Backbone+ subscribers, MRR, gross margin %, CAC, LTV/CAC

## Frequently asked questions

### Is the Backbone financial model free?

Yes. The Backbone model is a free Excel download with live formulas.

### Can I change the assumptions?

Yes. The workbook is editable and its live formulas recalculate when assumptions change.