KYKyra Financial Model
Marketplace Startup Financials (Free Excel Download)
Gen Z creator economy platform - media company, creator marketplace, and brand campaign engine rolled into one.
professionals from Deloitte
Used by professionals from
About this model
Kyra is a Gen Z creator-economy business combining owned media, talent management, creative production, and a marketplace for brand campaigns. Its technology tracks creators and trends on TikTok, helping brands identify talent, buy campaign content, and measure performance.
The company reported 10 billion views, one billion engagements, 100 million Gen Z reach, and $5 million of creator payouts over 12 months. Brands can buy campaigns on a cost-per-view basis, while the planned platform also includes a subscription layer; creators use the marketplace free of charge.
The model transitions from services revenue to a hybrid marketplace and SaaS build. Brand campaign volume, CPV, creator payout, and platform take rate determine transaction economics, while brand subscriptions create ARR. Campaign repeat rates, creator supply, production mix, and platform adoption show whether the company can increase software-like margin over time.
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 Kyra
How to build a detailed financial model for Kyra
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Kyra model - distilled from its pitch deck and publicly available information.
Product & value proposition
Four-pillar "creative empire":
- KYRA Originals - owned & operated TikTok publications (content distribution / audience building).
- KYRA Platform - technology marketplace connecting brands and creators on TikTok; brand portal + creator wallet (launching Nov 2022).
- KYRA Profile - talent management for Gen Z TikTok creators (MCN/management arm).
- KYRA Studios - creative & production services for brands (low-fi TikTok to high-res YouTube).
Proprietary tech stack:
- Kyra IQ - creator/trend database scraping TikTok; tracks 285M+ creators and billions of data points 24/7.
- RICOCHET - AI growth & optimisation tool.
Value prop to creators: solve income-generation pain points (finding partnerships, pricing, legal, payments, community). Value prop to brands: authentic Gen Z reach with data-led creator selection and campaign execution.
Market
- Global creators: 50M (2021) → 300M (2025).
- Global brand spending on creators: $14BN (2021) → $40BN (2025).
- Implied CAGR on brand spend: ~30% over 4 years.
Revenue model
Two-sided marketplace business model:
Brands (paying side):
- Platform subscription fee (SaaS - amount not disclosed).
- Campaign content buy priced on CPV (cost per view) model.
Creators (supply side):
- Free to use the platform.
- Paid on a CPV basis per campaign delivered.
Current services revenue (pre-platform):
- Content integrations into KYRA Originals TikTok channels.
- Creator campaign execution across creators' channels.
- Social production for brand channels.
- Channel management (TikTok channel outsourcing).
No explicit pricing tiers, CPV rates, or subscription price points disclosed in deck.
Traction & metrics
- Total views in 2021: 10B+.
- Total engagements in 2021: 1B+.
- Gen Z reach: 100M+.
- Creators tracked in Kyra IQ: 285M+.
- Total creator payouts in 12 months: $5M.
- Monthly creator payouts trajectory (from chart, slide 12): started ~$50K–$100K in Oct '20, grew linearly to ~$750K–$800K by Oct '21, projected to reach ~$1M+ by Jan '22.
- Brand clients: Calvin Klein, Converse, Crocs, eBay, Luxottica, Nike, Prime Video, Sennheiser, Farfetch, Jack in the Box, Levi's, LinkedIn, Steve Madden, Vita Coco, Walmart, Yahoo.
- Revenue / GMV: Not explicitly stated (creator payouts are cost-side, not revenue).
Unit economics
- CPV model referenced but no specific CPV rate disclosed.
- Creator payout is the primary COGS analogue; implied take-rate on campaigns not stated.
Competition / moat
Competitive positioning: positions against two categories:
- MCN / management services - creator-focused but not open to all creators, no platform, limited tech.
- Influencer management platforms - tech-enabled and available to all creators, but lack global brand relationships and creator focus.
Kyra claims to be the only player checking all four boxes: creator-focused, available to all creators, global brand relationships, tech-enabled.
Moat claims:
- Proprietary Kyra IQ database (285M+ creators, billions of TikTok data points).
- RICOCHET AI growth tool.
- Existing brand trust (blue-chip client roster).
- Cross-pillar data flywheel: Originals → audience data → Platform → creator selection → Studios → production quality.
Team & funding ask / use of funds
Founders:
- Dev - CEO & Co-Founder. Forbes 30 Under 30. London. 8 years experience in tech, creators & content.
- Nick - COO & Co-Founder. Forbes 30 Under 30. London / NYC.
Funding ask:
- $10M Series A.
Use of funds (3 buckets from pie chart - approximate split, no percentages disclosed):
- Platform development (~40–45% visually, pink slice).
- Creator acquisition (~30% visually).
- Brand acquisition (~25–30% visually).
Note: percentage splits are visual estimates from pie chart - no exact figures stated.
Recommended financial model
Archetype + why: Hybrid marketplace GMV + SaaS ARR model. Kyra is transitioning from a services business (brand campaigns billed as projects/retainers) to a two-sided tech marketplace (brand SaaS subscription + CPV volume). The model must capture both revenue streams with a step-change as the platform goes live (Nov 2022 per roadmap). A pure SaaS model misses the transactional CPV volume; a pure services model misses the platform monetisation.
Forecast horizon & granularity:
- Monthly for Year 1–2 (platform launch and ramp critical to track).
- Quarterly for Year 3–5.
- 5-year total horizon appropriate for a Series A.
Key drivers & assumptions:
*Supply side (creators):*
- Active creators on platform at launch
- Creator acquisition rate (monthly net adds)
- Average campaigns per creator per year
- Average CPV paid to creator
*Demand side (brands):*
- Brand SaaS subscribers at launch
- Monthly SaaS subscription price
- Campaign spend per brand per year (GMV)
- Kyra take-rate on CPV campaign volume
*Media / originals revenue:*
- Content integration slots per channel per month
- Revenue per integration
*Studios revenue:*
- Production projects per month
*Creator payouts (COGS):*
- Current run rate ~$800K–$1M/month; model should escalate with campaign volume.
Scenarios (Base / Bull / Bear - which variables flex):
- Base: Platform launches on schedule (Nov 2022), 25 brand SaaS subscribers end Y1, CPV volume grows in line with creator ramp.
- Bull: Platform adoption accelerates; brand subs reach 60+ by end Y1; new social platforms beyond TikTok (YouTube, Instagram) added by Y2.
- Bear: Platform launch delayed 6 months; brand SaaS uptake slow (10 subs end Y1); services revenue offsets but margins remain thin.
- Flex variables: brand subscriber count, CPV rate, take-rate, creator ramp speed, platform launch timing.
Required sheets / outputs:
- Assumptions - all drivers in one place, clearly tagged.
- Creator Supply Model - monthly active creators, campaign volume, CPV payouts.
- Brand Demand Model - SaaS subscribers, campaign GMV, take-rate revenue.
- Services Revenue - Studios + content integrations + channel management (legacy/parallel stream).
- P&L - Revenue (SaaS + marketplace take-rate + services), COGS (creator payouts + production), Gross Profit, OpEx (headcount, tech, S&M), EBITDA.
- Headcount Plan - tech (platform dev), creator acquisition, brand sales (mapped to use-of-funds allocation).
- Cash Flow & Runway - burn rate vs. $10M raise, months of runway.
- KPI Dashboard - GMV, take-rate revenue, brand subs, active creators, avg CPV, monthly creator payouts, gross margin.
- Scenarios - Base / Bull / Bear toggle.
Frequently asked
Is the Kyra financial model free?+
Yes. The Kyra 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 Kyra'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 Marketplace Startup Financial Models
Browse another startup in the same category.
Acquco
Amazon brand aggregator - acquires third-party Amazon seller businesses at attractive multiples, then scales them via proprietary growth playbooks and technology.
Arive
Premium q-commerce app delivering lifestyle and branded products in under 30 minutes across German cities.
Audience Town
Vertical data and advertising platform targeting home movers across the entire home journey - pre-move through post-move.
AudioMob
Non-intrusive in-game audio ad platform bridging music/brand advertisers to mobile game publishers.
Authoritive
Two-way messaging platform that turns creator expertise into scalable, push-delivered learning experiences via SMS/WhatsApp.
Avo
Building amenity and office perk platform delivering same-day grocery/pantry/goods to residential and commercial tenants via a white-label marketplace.
beehiiv
Newsletter platform for creators to build, grow, and monetize email audiences - SaaS subscription + native ad network revenue.
Borzo
Global same-day logistics marketplace connecting B2B merchants with crowdsourced couriers for last-mile delivery
