Calaxy Financial Model
Crypto/Web3 Startup Financials (Free Excel Download)
Creator economy mobile app where athletes and influencers issue personal tokens and sell fan perks (shoutouts, video calls, DMs, subscriptions) directly to their communities.
professionals from Deloitte
Used by professionals from
About this model
Calaxy is a mobile creator-economy app built on Hedera Hashgraph, where athletes and influencers issue personal tokens and sell direct fan access. A creator can monetise shoutouts, video calls, DMs, subscriptions, and other perks without relying solely on conventional social-platform advertising.
The deck describes an Alpha-stage product preparing for a seed round in early 2021, so historical revenue is not the basis for the forecast. Its US-first roster of athletes and influencers makes creator supply a critical launch variable, while fan demand determines both marketplace activity and recurring fan-club potential.
Model the business as a creator marketplace with a subscription layer. Start with creators activated, fans per creator, paid conversion, purchase frequency, and average perk value to produce GMV; then apply the platform take rate and separately forecast subscriptions. Creator payouts, token-related incentives, creator acquisition, and community support should remain visible below revenue.
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 Calaxy
calaxy.com
How to build a detailed financial model for Calaxy
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Calaxy model - distilled from its pitch deck and publicly available information.
Product & value proposition
- Creators launch a personal token (ticker symbol) representing a "share or stake within a community."
- Fans buy tokens to unlock perks: Follow, Shoutout, Custom request, Fan Club subscription, Video call, Video message, DM, Stories, Drop-in Audio, Chat Rooms.
- Creator Token Card is the "all-access pass" - holds tokens, fan club subscriptions, special perks, and exclusive content.
- Platform is cohesive vs. fragmented incumbents (Facebook, YouTube, TikTok).
- Planned native protocol token "Calaxy Cash" (CLX) - "potentially used as a fee for the application" and for governance. Labeled "Coming Soon."
- Pilot case: NBA player Spencer Dinwiddie (SD26) issued a personal token and secured $1.35M through it.
Revenue model
- Primary (live): 15% take rate on every creator token issuance.
- Pipeline (in-development, 2021): Digital marketplace, subscriptions (fan club), brand partnerships, and token trading.
- Pricing example visible in app UI: CLS (Claudia Sampedro) token at $20/token. This is illustrative, not a stated platform-wide price.
- No transaction fee percentage or subscription price stated for fan club.
Traction & metrics
- Pilot: Spencer Dinwiddie (SD26) token issuance secured $1.35M for the creator.
- Hedera Grant received: $400K.
- MVP (Alpha) released with 10+ features.
- 70+ influencers with signed LOIs.
- Starting roster combined reach: 85+ million fans across traditional social media platforms.
- Individual roster reach examples: Teyanna Taylor 13M, Ezekiel Elliott 5M, Andre Drummond 2M, Claudia Sampedro 1.3M, Denver Biddle 1.8M, Matt James 1.2M, Elzo JamDong 500K, Spencer Dinwiddie 350K.
- In-app dashboard screenshot shows one creator earning $144,320.44 revenue, 1,200 tokens outstanding, 104 total posts, avg. revenue per post $1,387.69. - This appears to be a live/demo creator dashboard figure, likely Spencer Dinwiddie's SD26 pilot.
- No DAU/MAU, retention, or cohort data in deck.
Unit economics
- Platform take rate: 15% of token issuance proceeds.
- Implied gross revenue from SD26 pilot: $1.35M × 15% = ~$202.5K to platform (not stated explicitly - arithmetic from deck data).
- No CAC, LTV, payback period, or margin figures disclosed.
Competition / moat
Competitive matrix shows Calaxy as the only platform with all five capabilities: Decisions (governance), Audio, Video, Micro-Endorsements, and Tokenization.
Named competitors: Cameo, Rally, Patreon, Clubhouse, OnlyFans.
Implied moats:
- Supply-side lock-in: 70+ influencers with signed LOIs; celebrity co-founders (Spencer Dinwiddie) bring roster credibility.
- Blockchain-native personal tokens - Rally is the closest comp but Calaxy adds audio/video perk layer.
- Hedera Hashgraph infrastructure (enterprise-grade, low fees) vs. Ethereum-based competitors.
Team & funding ask / use of funds
Team:
- Spencer Dinwiddie - Founder & CEO (NBA player, pilot creator)
- Rusty Matveev - Chief Strategy Officer
- Kyle Ellicott - Chief Operating Officer
- Cooper Kunz - Chief Technology Officer
- Solo Ceesay - Co-Founder & Chief Influencer Officer
- Extended team: full-stack engineers, project managers, UX/UI design director
Advisors:
- Roham Gharegozlou - CEO, Dapper Labs
- Adrian Lai - CEO, Liquefy
- Rahul Kothari - Research Engineer, BlueSky
Funding ask: Seed round planned Q1 2021. Specific raise amount and valuation not stated in deck. Prior non-dilutive: $400K Hedera Grant.
Recommended financial model
Archetype + why: Creator/marketplace GMV + take-rate P&L, with a token-issuance volume driver. Calaxy's primary revenue is a 15% cut of creator token sales - structurally a marketplace model where GMV = aggregate token issuance value across all creators. Secondary streams (subscriptions, marketplace transactions, trading fees) should be modeled as separate line items that layer in over time. This is NOT a SaaS ARR model (no recurring software subscription) and NOT a pure 3-statement model at seed stage given minimal historical financials.
Forecast horizon & granularity:
- Monthly for Years 1–2 (2021–2022); quarterly for Years 3–5 (2023–2025).
- Rationale: pre-revenue at scale, token issuance volume is lumpy; monthly granularity needed to track creator cohort ramp.
Key drivers & assumptions:
| Driver | Value | Source |
|---|---|---|
| Active creators at launch | 70 | signed LOIs |
| Creator ramp target (end 2021) | 500 | roadmap |
| Avg. token issuance per creator (Year 1) | $50K | SD26 pilot was $1.35M (outlier celebrity); typical mid-tier influencer likely orders of magnitude smaller |
| Platform take rate - token issuance | 15% | - |
| Fan club subscription price | $9.99/mo | comparable to Patreon/Cameo tier; no deck data |
| Avg. fan club subscribers per creator | 200 | conservative given 85M total reach but early product |
| Platform take rate - subscriptions | 15% | consistent with token take rate; no deck data |
| Perk transaction avg. value | $20 | CLS token price shown as $20 (used as proxy) |
| Perk transactions per creator per month | 50 | early-stage, illustrative |
| Platform take rate - perks/marketplace | 15–20% | consistent with Cameo (25%) and Patreon (8–12%); 15% midpoint |
| CLX token launch (Calaxy Cash) | Q3 2021 | labeled "Coming Soon" in deck; model should treat protocol fee revenue as zero until launch |
| Headcount (Year 1) | ~15 FTE | typical seed-stage engineering + ops |
| Hosting/infra (Hedera) | low per-tx | Hedera known for sub-cent transaction fees |
Scenarios (Base / Bull / Bear - which variables flex):
- Bear: 70 creators stay flat through 2021 (LOI drop-off), avg. token issuance $20K, subscription uptake slow. Revenue ~$1–2M in Year 1.
- Base: 70 → 300 creators by year-end 2021, avg. issuance $50K, fan club launches Q2. Revenue ~$3–5M Year 1.
- Bull: 500+ creators per roadmap, viral celebrity driven issuances (3–5 at SD26 scale), marketplace + subscriptions launch on time. Revenue ~$10M+ Year 1.
Flex variables: # active creators, avg. token issuance size, take rate consistency across revenue lines, CLX fee adoption.
Required sheets / outputs:
- Assumptions - all drivers centralized, color-coded vs.
- Creator Cohort Model - monthly creator additions, issuance per cohort, decay curve
- Revenue Build - Token issuance revenue | Fan club subscriptions | Perk/marketplace fees | Trading fees (Year 2+) | CLX protocol fees (Year 2+)
- OpEx / P&L - Headcount, engineering, marketing/creator acquisition, Hedera infra, G&A
- Cash & Runway - Seed raise amount (to be filled), burn, months of runway
- KPI Dashboard - GMV, # active creators, # fan club subscribers, take rate blended, MoM growth
- Scenario toggle - Bear / Base / Bull via drop-down
Frequently asked
Is the Calaxy financial model free?+
Yes. The Calaxy 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 Calaxy'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 Crypto/Web3 Startup Financial Models
Browse another startup in the same category.
0x Labs
0x Labs builds open exchange infrastructure (protocol, API, consumer app) for on-chain token trading across multiple blockchains.
1inch Network
DeFi aggregation protocol that routes crypto swaps across 100+ liquidity sources to deliver best rates and lowest gas fees.
Aether
Synthetic biology platform that builds searchable protein indexes to engineer novel molecular assemblers for high-value industrial products.
Alto
Self-directed IRA platform enabling retail investors to invest in alternative assets (private equity, debt, real estate, crypto) via tax-advantaged retirement savings.
Auki Labs
Decentralized peer-to-peer spatial positioning SDK for social AR - building the infrastructure layer to replace GPS and enable a persistent AR metaverse.
Awesome People Ventures Fund 2
Awesome People Ventures is a community-driven, decentralized early-stage Web3 VC fund raising Fund II.
Axelar
Cross-chain blockchain overlay network enabling universal transfer of assets, transactions, and state across all blockchain ecosystems.
BRD
BRD is a non-custodial crypto wallet app (consumer) and blockchain infrastructure API platform (enterprise) targeting mass-market crypto adoption.
