Treblle Financial Model
Dev Tools Startup Financials (Free Excel Download)
API observability SaaS - real-time monitoring, auto-generated docs, analytics, and quality scoring via a lightweight SDK install.
professionals from Deloitte
Used by professionals from
About this model
Treblle is API observability software offering monitoring, logs, documentation, analytics, testing, and quality scoring through a lightweight SDK. Developers can install it quickly and gain visibility into API performance, security, and behavior.
It has explicit volume-based subscription tiers from free to enterprise, ranging from 10,000 requests to custom request volumes and retention periods. Early traction included two million API requests across 30 live projects.
The model is subscription ARR with tier migration. Projects, API requests, free-to-paid conversion, tier mix, expansion, and churn determine revenue. Log-storage cost, developer acquisition, and enterprise upgrades drive 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 Treblle
treblle.com
How to build a detailed financial model for Treblle
A complete walkthrough of the business, drivers, and assumptions behind the downloadable Treblle model - distilled from its pitch deck and publicly available information.
Product & value proposition
- SDK/package installable on any API in <2 minutes, supporting PHP, Laravel, Rails, .NET, Python.
- Out-of-the-box features: real-time API monitoring, logging & error tracking, auto-generated documentation, API analytics, one-click testing, API quality score.
- Deep signal capture: user geolocation, device/app details, authentication detection, sensitive data masking, load times, response sizes, endpoint grouping, version detection, dynamic URL parsing.
- Dashboard shows per-project Treblle Score (composite of Performance, Security, Quality sub-scores visible in product screenshots: e.g., golfr.io scored Performance 17 / Security 100 / Quality 100 / Total 76).
Market
- 25 million developers globally (2019); forecast 40 million by 2030.
- 400 billion API calls made per month.
- REST API popularity growing ~30% YoY.
- 66% of developers expected to use more APIs in 2020 vs. 2019.
- Global software development cost: $1.25T/year; $312B of that spent on problem-fixing, docs, monitoring, support.
Revenue model
- SaaS subscription, volume-based on API requests processed + log retention period.
- Five tiers:
| Tier | Requests/mo | Log retention | Price/mo | | -- | -- | -- | -- | | Free | 10K | 7 days | $0 | | Small | 200K | 30 days | $50 | | Medium | 1M | 45 days | $200 | | Large | 5M | 60 days | $500 | | Enterprise | Custom | 90 days | Custom |
- All tiers include all features; differentiation is purely on volume and retention.
- Go-to-market: bottom-up, developer-led (free tier → upgrade); community channels (Twitter, Reddit, LinkedIn).
- Enterprise upmarket expansion planned post-initial growth.
Traction & metrics
- 30 real-life projects live in past 9 months.
- 2 million API requests processed to date.
- 60 diverse beta users worldwide.
- Named beta customers: DwellSnap, Golfr, Autopix, Quadrant2, MOV.
- No revenue figures disclosed; product is pre-commercial launch (slide 16 implies launch occurs post-funding: "Launch the product" at Y1 3–6 months).
Competition / moat
- Competitive set identified:
- API Gateways: MuleSoft, Azure, AWS
- Bug Trackers: Bugsnag, Sentry, Rollbar
- Documentation & Testing: Postman, Swagger, RapidAPI
- Treblle's claimed differentiation: only product combining real-time monitoring, auto-generated docs, one-click testing, error tracking, API analytics, quality scoring, and device/location detection in one tool. Competitors described as covering each area only "partially".
- Moat framing: deep SDK-level intelligence (not code-level only), focused on real-life API workflows and diverse team use cases.
Team & funding ask / use of funds
- Vedran Cindrić - Full-stack developer, 15 years experience.
- Darko Blažević - Designer, 15 years experience.
- Tea Šakić - iOS developer, 5 years experience.
- All three previously co-founded Flip, a web/mobile development agency (est. 2011, 100+ clients, 100+ projects, avg. budget €50K–€100K, markets: USA, Norway, Dubai).
- Funding ask: €1.5–2 million.
- Use of funds - post-funding milestones:
- Y1 Q1: Product launch prep + hire full-stack developer.
- Y1 Q2: Product launch + hire CMO.
- Y1 Q3: Hire Customer Success Manager, onboard users.
- Y1 Q4: Hire Sales Manager, boost sales.
- Y2 Q1: Expand features + hire front-end developer.
- Y2 Q2: Push sales on new features + hire back-end developer.
- Y2 Q3–Q4: "10x value" feature round; continue growth.
- No valuation or equity split disclosed.
Recommended financial model
- Archetype + why: SaaS ARR / subscription model with volume-based tier migration. Revenue is purely recurring subscription; pricing tiers are defined; developer-led bottom-up growth makes cohort-based subscriber forecasting natural. No marketplace, no usage metering beyond tier thresholds.
- Forecast horizon & granularity: 3 years (Y1–Y3), monthly for Y1, quarterly for Y2–Y3. Deck's post-funding milestones are quarterly, making monthly Y1 natural for headcount and cash burn tracking.
- Key drivers & assumptions:
| Driver | Value | Source |
|---|---|---|
| Free tier conversion rate to paid | 5% of free signups convert within 90 days - typical PLG B2D benchmark | |
| Paid subscriber growth (new logos/mo) | starts at ~5/mo post-launch (Y1 Q2), scaling to ~30/mo by end Y2, reflecting small developer community GTM | |
| Tier mix at entry | 70% Small ($50), 20% Medium ($200), 10% Large ($500); Enterprise negligible Y1 | |
| Monthly tier upgrade rate | 5% of paid subs upgrade one tier per quarter as API traffic grows | |
| Monthly churn rate | 2% gross monthly churn - early-stage B2D benchmark | |
| ARPU blended (at launch) | ~$80/mo based on 70/20/10 tier mix on $50/$200/$500 | |
| Headcount ramp | 4 hires in Y1 (dev, CMO, CSM, Sales), 2 in Y2 H1 (FE dev, BE dev) | |
| Avg. salary | €50K/year per hire - Croatia mid-market | |
| Founder salaries | €60K/year each × 3 founders | |
| Infrastructure / COGS | ~15% of revenue - log storage and compute scale with request volume | |
| S&M spend | €10K/mo in Y1 post-launch (community, content, paid); scales with revenue in Y2 | |
| R&D spend | primarily headcount (devs); minimal external | |
| G&A | €3K/mo flat in Y1 | |
| Funding raised | €1.75M midpoint of €1.5–2M range | |
| Pre-funding runway | funded by Flip agency cashflow; no burn stated |
- Scenarios (Base / Bull / Bear - which variables flex):
- Base: 5% free-to-paid conversion, 2% churn, blended ARPU ~$80, 4 Y1 hires.
- Bull: 8% conversion, 1% churn, faster Enterprise deals in Y2, ARPU lift to ~$120.
- Bear: 3% conversion, 3.5% churn, Enterprise delayed to Y3, ARPU stays at ~$65.
- Required sheets / outputs:
- Assumptions - all drivers in one place with scenario toggle (Base/Bull/Bear).
- Subscriber Model - monthly free signups → paid conversion → tier mix → churn waterfall → ending paid subscribers by tier.
- Revenue - MRR / ARR by tier; blended ARPU; net revenue retention.
- Headcount & Opex - hiring plan per roadmap, salaries, S&M, R&D, G&A.
- P&L (3-year) - Revenue, COGS (~15%), Gross Profit, Opex, EBITDA.
- Cash Flow & Runway - opening cash (€1.75M raise), monthly burn, runway to breakeven.
- KPI Dashboard - MRR, ARR, paying customers, churn rate, CAC (once S&M spend defined), LTV, LTV/CAC, months of runway.
Frequently asked
Is the Treblle financial model free?+
Yes. The Treblle 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 Treblle'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.
