Coralogix Financial Model
Crypto/Web3 Startup Financials (Free Excel Download)
Cloud-native observability platform (logs, metrics, security) using patented stateful streaming analytics to decouple indexing from real-time analysis, delivering up to 70% storage savings vs. legacy tools.
professionals from Deloitte
Used by professionals from
About this model
Coralogix is a cloud-native observability platform for logs, metrics, and security analytics. Its stateful streaming architecture separates real-time analysis from conventional indexing, which the company says can reduce storage costs by up to 70% compared with legacy observability tools.
The company sells globally to enterprises and had raised more than $40 million when the deck was prepared. Its compliance posture spans ISO, GDPR, and PCI, while the product’s core economic tension is clear: customers want growing data ingestion and broad retention, but the provider must control the cloud cost of processing that data.
Forecast enterprise logos, initial contract value, data ingestion, expansion, renewals, and churn to build ARR and usage revenue. Derive COGS from ingestion and storage economics instead of applying a generic margin, then include implementation and customer-success capacity. Scenarios should flex net retention, usage growth, pricing, and cloud efficiency, which jointly determine the benefit of the streaming architecture.
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 Coralogix
coralogix.com
How to build a detailed financial model for Coralogix
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Coralogix model - distilled from its pitch deck and publicly available information.
Product & value proposition
- Patented "Streama" technology: analyze logs/metrics in real time before indexing; skip indexing for low-priority data
- Three pillars: Log Analysis, Metrics, Cloud Security
- Key differentiators vs. Splunk/SumoLogic/Elastic:
- No storage/indexing required for real-time analytics - reduces storage costs up to 70%
- No data loss, no throttling, no overages
- OS-standard syntax (no proprietary query language) - removes vendor lock-in
- ML-powered anomaly detection and dynamic alerting without static thresholds
- Pricing model: pay per GB ingested - usage-based, not per-seat
- Data platform angle (roadmap): targeting a broader "cloud data platform for any data, any syntax, any storage" by 2023
- 100+ integrations; pluggable API for any new integration in under 24 hours
Revenue model
- Pricing unit: GB ingested per month - consumption/usage-based
- Tiers implied by "TCO Data Orchestration" feature: customers can route data to hot index, archive, or analyze-without-index (three tiers of data treatment), which implies tiered pricing by data pipeline/storage tier. Explicit tier pricing not shown.
- Sales motion: implied enterprise/mid-market B2B (Fortune 100 customers, Masterclass, Payoneer, Fiverr, Lufthansa, Adobe); no self-serve PLG motion explicitly described.
- Channel: direct sales inferred; marketplace/reseller not mentioned.
Traction & metrics
- 2,000+ paying customers
- 10 Fortune 100 customers
- $40M+ raised (cumulative)
- 3M+ events processed per second
- 500K+ apps monitored
- 9.8/10 G2 Crowd rating
- 3 patents for "Streama" technology
- Founded 2015
- No ARR or revenue figures disclosed.
Case study - monday.com:
- monday.com annual revenue at time of case study: $130M
- 10x log volume growth at monday.com
- 60% reduced MTTR after Coralogix
- $100K saved/year by monday.com using Coralogix
Unit economics
- Only indirect signal: "up to 70% storage savings" for customers; "pay per GB ingested". No Coralogix-side margin data in deck.
Competition / moat
Named competitors (positioned as legacy):
- Splunk (ingest/search/visualize, 2003)
- SumoLogic ("Splunk in the cloud," 2010)
- Elastic (multi-tenant search engine, 2010)
- LogLogic (2002)
Moat claims:
- 3 patents on "Streama" stateful streaming technology - structural differentiation
- First-mover on decouple-index-from-analysis architecture
- Network effects not claimed; stickiness via integrations (100+), CI/CD workflow embedding, and data already flowing through platform
- OS-standard syntax (Lucene/PromQL) lowers switching-in cost vs. Splunk SPL
Team & funding ask / use of funds
Team:
- Ariel Assaraf, CEO - veteran of Israeli intelligence unit 8200; former GL at Verint
- Matt Handler, COO & President - former leader at Sumo Logic, NTT, Whitehat, LogLogic, HP
- Yoni Farin, CTO - former engineering leader at Verint and Motorola
Funding:
- $40M+ raised to date
Recommended financial model
Archetype + why: Usage-based SaaS (GB-ingested model) with a subscription revenue layer - sometimes called a "consumption ARR" model. Revenue is driven by data volume per customer, not seat count. The right archetype is a usage-based B2B SaaS model with:
- Customer count × average GB/month/customer × price per GB = revenue
- Layered by data tier (hot-indexed, archive, analyze-only) to capture the TCO optimization upsell/downsell dynamic
Forecast horizon & granularity:
- 3 years monthly (Year 1–2 monthly, Year 3 quarterly is acceptable)
- Monthly is required because usage-based businesses have visible seasonality and expansion/contraction revenue within cohorts
Key drivers & assumptions:
| Driver | Value / Tag |
|---|---|
| Starting customer count | 2,000 |
| New customer adds / month | ~50–80/mo, implying ~600–960/yr net new; growth stage company |
| Average GB ingested / customer / month | 1–5 TB/month (log-heavy enterprise; varies widely by industry) |
| Price per GB ingested | $0.15–$0.40/GB based on observable DevOps SaaS market comps (Datadog, Sumo) |
| Net revenue retention (NRR) | 120–130%; usage-based SaaS with data volume growth tends to expand revenue within cohort; monday.com 10x log volume growth is directional support |
| Gross logo churn rate | 8–12% annually; B2B SaaS mid-market baseline |
| Gross margin | 65–75%; cloud-hosted SaaS with significant AWS/Kafka infrastructure costs; usage-based models often run 60–70% GM at scale |
| Sales & marketing as % of revenue | 40–55%; growth-stage enterprise SaaS typical range |
| R&D as % of revenue | 20–30%; platform-heavy company with patented tech |
| G&A as % of revenue | 10–15% |
| Data tiers mix (hot / archive / analyze-only) | 40% / 30% / 30% blended; directly impacts COGS (storage costs) |
| Fortune 100 customer count | 10; higher ACV per enterprise customer - model separately if possible |
Scenarios (Base / Bull / Bear - which variables flex):
- Base: 50 new logos/month, NRR 120%, GM 70%, GB/customer growing 15% YoY
- Bull: 80 new logos/month, NRR 130%, GM 72%, GB/customer growing 25% YoY (cloud workload explosion)
- Bear: 30 new logos/month, NRR 108%, GM 65%, GB/customer flat (customers limit ingestion for cost control)
Required sheets / outputs:
- Assumptions - all drivers centralized, tagged or
- Customer cohort model - monthly new customer adds, churn, expansion by cohort; outputs ending customers and cohort ARR
- Revenue build - consumption revenue (GB × price) + any base subscription fee; split by data tier (hot/archive/analyze)
- P&L (Income Statement) - Revenue → Gross Profit → OpEx (S&M, R&D, G&A) → EBITDA → Net Loss
- Cash & runway - starting cash (infer from $40M+ raised minus burn), monthly cash burn, months of runway
- KPI dashboard - ARR, NRR, Gross Margin %, CAC payback (once assumptions populated), logo count, GB processed
Frequently asked
Is the Coralogix financial model free?+
Yes. The Coralogix 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 Coralogix'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.
