NENeuraLegion Financial Model
Dev Tools Startup Financials (Free Excel Download)
AI-driven application security platform (DAST/IAST/OSA/Pen-testing) integrated into CI/CD pipelines, spanning build to compliance.
professionals from Deloitte
Used by professionals from
About this model
NeuraLegion’s NeXploit platform spans application security from code analysis and scanning to penetration testing and compliance. It supports API and multi-protocol testing, authenticated and single-page-app scanning, CI/CD integration, and machine-learning vulnerability detection, including business-logic vulnerabilities that conventional tools may miss.
The product is designed to embed security in developer workflows and claims to cover build-to-compliance in one system. Its commercial structure is not disclosed, but the research supports a SaaS model based on seats, scans, projects, or enterprise licences, sold through both developer-led and enterprise channels.
The company had 24 employees, including 14 security, machine-learning, and developer experts. No customer, ARR, price, or usage figures are available. The model should therefore use assumptions for developers, applications, scans, enterprise wins, integration cost, sales cycle, expansion, churn, and cloud margin.
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 NeuraLegion
neuralegion.com
How to build a detailed financial model for NeuraLegion
A complete walkthrough of the business, drivers, and assumptions behind the downloadable NeuraLegion model - distilled from its pitch deck and publicly available information.
Product & value proposition
- Product: NeXploit - an AppSec platform covering the full security lifecycle from code (OSA/SAST), to application scanning (DAST/IAST), to pen testing, to compliance.
- Core claim: Only solution that spans build-to-compliance AND detects Business Logic Vulnerabilities AND integrates with QAA workflows - no competitor does all three.
- Key technical differentiators: API & multi-protocol testing, authenticated site + SPA scanning, CI/CD native integration, ML/AI-driven vulnerability detection.
- Dev-first design: security embedded in the developer workflow, not bolted on post-release.
Market
- TAM: >$20B combined (company's own framing).
- Forrester: AppSec Market = $11B by 2024.
- Markets & Markets: Developer-Driven AppSec Market = $9.5B.
- Markets & Markets: App Pen Test Market = $5B.
- Market growth rate: Not explicitly stated; deck cites >50% of dev orgs adopting CI/CD by 2020 as an inflection point.
- Tailwinds cited: CI/CD adoption, security professional shortage, cost/complexity of manual pen-testing.
Revenue model
- Given developer-first positioning and CI/CD integration, likely SaaS subscription (seat-based or usage-based per scan/project). Enterprise license deals probable for compliance-driven buyers.
- Go-to-market: direct sales (enterprise) + self-serve/PLG for developer adoption, given the dev-first branding.
Traction & metrics
- Team size: 24 employees including 14 Security, ML & Dev Experts.
Competition / moat
- Competitors mapped on two quadrant charts:
- Build-to-compliance axis competitors: HCL (AppScan), Contrast Security, Micro Focus, Synopsys, WhiteHat Security.
- Code/SAST/OSA competitors: Checkmarx, Veracode, Rapid7, Acunetix.
- Modern dev practices competitors (partial): GitLab, various.
- Competitor gaps claimed:
- Checkmarx, Rapid7, Acunetix, Veracode, Contrast: don't have IAST or have low-quality DAST, or don't have DAST.
- Synopsys, WhiteHat, Micro Focus: span build-to-compliance but don't support modern dev practices.
- None have Business Logic detection or QAA integration.
- Moat: proprietary ML/AI engine (Chief Scientist with neural network / ML background), full-stack coverage no competitor matches, CI/CD-native architecture.
Team & funding ask / use of funds
- Shoham Cohen, CEO: Founder/COO Sogo; Head of Global Investments, Phoenix Group; Developer/Architect, Comverse; 20 years college professor (Hebrew Univ / COLMAN); 5 academic degrees.
- Gadi Bashvitz, President & CCO: CRO multiple companies up to $50M ARR; Founder/CEO OLSET (M&A); VP Product & Global Business, Merced (M&A >$300M); VP Product/PMK/Customer Success, Verint (IPO); MBA magna cum laude, NYU.
- Bar Hofesh, CTO: CISO & System Architect, Safe-T-Data; Security & DevSecOps advisor >10 companies; multiple publications in cybersecurity; CISO & MCITP certified.
- Art Linkov, Chief Scientist: PhD researcher, biology & stem cell regeneration; ML/AI/algorithm expert; researcher/publisher in neural networks; Bachelor/Masters/PhD, Technion.
Recommended financial model
- Archetype + why: B2B SaaS ARR model. NeuraLegion sells recurring software subscriptions to enterprise security/dev teams. The natural metrics are ARR, net revenue retention, seat expansion, and CAC/LTV ratios. A 3-statement model is not warranted at this stage - ARR waterfall with a connected P&L is the right level.
- Forecast horizon & granularity: 3 years (Year 1–3), monthly in Year 1, quarterly in Years 2–3. Early stage with no disclosed revenue warrants a bottoms-up new-logo build in Year 1.
- Key drivers & assumptions:
| Driver | Value |
|---|---|
| Starting ARR | $0 (no traction disclosed) |
| Average Contract Value (ACV) | $30K–$80K - enterprise AppSec deals typically mid-market to enterprise range |
| New logos per quarter (Y1) | 2–5 - small team, early sales motion |
| Net Revenue Retention | 110–120% - land-and-expand via seat growth and module upsell |
| Gross margin | 70–80% - SaaS, cloud-hosted scanning; some COGS for compute |
| Sales cycle | 3–6 months - enterprise security buyer, compliance use case |
| Headcount (current) | 24 |
| R&D as % of OpEx | ~50% - 14 of 24 are technical |
| AppSec market TAM (2024) | $11B (Forrester) / $9.5B developer-driven (M&M) |
| CI/CD adoption inflection | >50% of dev orgs by 2020 |
- Scenarios (Base / Bull / Bear - which variables flex):
- Base: 3–4 new logos/quarter at $40K ACV, 110% NRR, moderate hiring.
- Bull: PLG motion accelerates deal velocity; 6–8 logos/quarter, ACV expansion to $60K+, NRR 120%+.
- Bear: Long enterprise sales cycles + security budget freezes → 1–2 logos/quarter, high churn risk on pilot accounts.
- Primary flex variables: new logo velocity, ACV, NRR, sales headcount ramp time.
- Required sheets / outputs:
- Assumptions (all drivers in one place, color-coded inputs).
- ARR Waterfall (new, expansion, churn, net new ARR by period).
- P&L (revenue → gross profit → S&M, R&D, G&A → EBITDA → net income).
- Headcount plan (by department, with salary assumptions).
- Cash & runway (cash burn, runway months at current/projected burn).
- KPI dashboard (ARR, logos, ACV, NRR, CAC, LTV, LTV/CAC, months to payback, gross margin).
- Scenario toggle (Base / Bull / Bear linked to assumptions sheet).
Frequently asked
Is the NeuraLegion financial model free?+
Yes. The NeuraLegion 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 NeuraLegion'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 Dev Tools Startup Financial Models
Browse another startup in the same category.
8base
Low-code/no-code platform providing backend and frontend development tools for building digital products, internal apps, and SaaS.
Ably
Enterprise realtime messaging infrastructure (pub/sub) delivered as a cloud-native platform, enabling developers to build scalable live experiences without managing complex realtime infrastructure.
Amplitude
Mobile analytics SaaS platform giving app developers real-time behavioral analytics, funnel/retention analysis, and raw data warehouse access at scale.
Anima
Automated design-to-code platform - designers export production-ready code from their design tools with one click.
Apollo
Apollo builds and sells an enterprise "data graph" platform (powered by GraphQL) that sits as a unified API layer between frontend apps and backend microservices.
BrowserStack
Cloud-based cross-browser and mobile app testing platform used by 50,000+ customers across 135 countries.
CodeSandbox
Cloud-native collaborative web IDE that lets entire product teams (not just developers) code, review, and iterate together in the browser.
CommandBar
SaaS SDK that embeds a search-based command bar into web apps, improving UX, onboarding, and retention for B2B software companies.
