Prodwave
LinguaLeap
Sign in
Read only

Dashboard

Demo

About

AI-powered language platform supporting 12 languages with adaptive lessons, speech recognition and social practice rooms. Revenue from certification tests, B2B school/corporate licenses, specialty course packs, and live tutoring marketplace (15% take rate).

36-month forecast: ~16K users, $227K net income, LTV/CAC 30.5x. Exceptional organic growth through viral mechanics and paid channels.

Unit Economics

CAC
7 ₸
Weighted average Customer Acquisition Cost = total channel spend / total customers acquired
CPA
7 ₸
Cost per Client Acquisition
ARPU
26 ₸/mo.
Average Revenue Per User
ARPPU
26 ₸/mo.
Revenue per paying user (= ARPU, no free tier)
LTV
109 ₸
Customer Lifetime Value
LTV : CAC
15.9 x
Healthy ratio (≥3)
CAC Payback
0.3 mo.
Months to recover customer acquisition cost
Payback Period
Discounted project payback period

Yearly P&L

Year 1
-348K
295 clients
Year 2
-114K
950 clients
Year 3
49K
1,412 clients

P&L Flows

Revenue: 747,645 ₸Product Sales6 subch., 0Income747,645 100%Payroll893,547 120%OpEx156,690 21%Channels109,600 15%
Profit: -412,192 ₸

Sales Table

Year 1
Year 2
Year 3
Metric
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
New Sales
–
–
–
–
–
–
69
206
251
271
306
360
432
462
490
526
578
638
635
635
635
635
635
635
635
635
635
635
635
635
635
635
635
635
635
635
16,019
Base at Start
–
–
–
–
–
–
–
69
275
526
798
1K
1K
2K
2K
3K
3K
4K
5K
5K
6K
6K
7K
8K
8K
9K
10K
10K
11K
12K
12K
13K
13K
14K
15K
15K
15,378
Total Clients
–
–
–
–
–
–
69
275
526
798
1K
1K
2K
2K
3K
3K
4K
5K
5K
6K
6K
7K
8K
8K
9K
10K
10K
11K
12K
12K
13K
13K
14K
15K
15K
16K
16,013
Active at Start
–
–
–
–
–
–
–
30
100
152
194
239
295
363
421
476
535
602
677
731
779
825
868
910
950
990
1K
1K
1K
1K
1K
1K
1K
1K
1K
1K
1,373
Churn
–
–
–
–
–
–
–
18
56
75
86
99
117
141
155
167
181
199
220
224
227
230
231
233
233
234
234
234
235
235
235
235
235
235
235
235
5,474
Active at End
–
–
–
–
–
–
30
100
152
194
239
295
363
421
476
535
602
677
731
779
825
868
910
950
990
1K
1K
1K
1K
1K
1K
1K
1K
1K
1K
1K
1,412

Expenses Table

Year 1
Year 2
Year 3
Expense Item
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
Operational Expenses
2K
2K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
5K
156,690 ₸
Acquisition Channels
–
–
–
–
–
2K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
109,600 ₸
Team Payroll
21K
21K
24K
29K
29K
29K
29K
29K
29K
29K
26K
26K
26K
26K
26K
26K
26K
26K
26K
26K
26K
26K
26K
26K
21K
21K
21K
21K
21K
21K
21K
21K
21K
21K
21K
21K
893,547 ₸
Fraud Losses
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
–
0 ₸
Total Expenses
22K
22K
28K
32K
32K
34K
37K
37K
37K
37K
35K
35K
35K
35K
35K
35K
35K
35K
35K
35K
35K
35K
35K
35K
30K
30K
30K
30K
30K
30K
30K
30K
30K
30K
30K
30K
1,159,837 ₸

Income Table

Year 1
Year 2
Year 3
Income Item
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
M11
M12
Total
Tariffs(258,570 ₸)
Product Sales
–
–
–
–
–
–
326
1K
2K
2K
3K
3K
4K
5K
5K
6K
7K
7K
8K
9K
9K
10K
10K
10K
11K
11K
12K
12K
13K
13K
13K
14K
14K
15K
15K
15K
258,570 ₸
Additional Income(4 · 489,075 ₸)
Language Certification Tests
–
–
–
–
–
–
–
–
533
679
838
1K
1K
1K
2K
2K
2K
2K
3K
3K
3K
3K
3K
3K
3K
4K
4K
4K
4K
4K
4K
4K
5K
5K
5K
5K
82,011 ₸
B2B School & Corporate Licenses
–
–
–
–
–
–
–
–
–
–
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
10K
260,000 ₸
Specialty Course Packs
–
–
–
–
–
–
–
201
305
388
479
590
727
841
952
1K
1K
1K
1K
2K
2K
2K
2K
2K
2K
2K
2K
2K
2K
2K
2K
3K
3K
3K
3K
3K
47,064 ₸
Live Tutoring Marketplace (15% take)
–
–
–
–
–
–
–
–
–
–
–
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
4K
100,000 ₸
Total Income
–
–
–
–
–
–
326
1K
3K
3K
14K
19K
20K
21K
22K
23K
24K
25K
26K
27K
28K
28K
29K
30K
30K
31K
32K
32K
33K
33K
34K
35K
35K
36K
37K
37K
747,645 ₸

Income & Expense Trends

  • Balance
  • Cumulative Profit
  • Expenses
  • Income
M1M5M9M13M17M21M25M29M33-560K-260K40K340K626K

Acquisition Channels

  • ASO & App Store
  • Blog & YouTube SEO
  • Google UAC
  • Meta Ads
  • TikTok Ads
  • Word of Mouth & Viral Sharing
M1M5M9M13M17M21M25M29M330200400600800

Sales Trends

  • Active Clients
  • Churn
  • New Sales
  • Total Clients
M1M5M9M13M17M21M25M29M3305K9K14K18K

Yearly Forecast

MetricYear 1Year 2Year 3
Sales1,4636,9367,620
Active Clients2959501,412
Income per Client64 ₸31 ₸26 ₸
Total Income40,134 ₸302,048 ₸405,463 ₸
Total Expenses387,844 ₸415,830 ₸356,164 ₸
Partner Share
Net Income-347,709 ₸-113,782 ₸49,299 ₸

Average Monthly Turnover

MetricYear 1Year 2Year 3
Sales122578635
Active Clients846781,201

Income Structure (Year 1)

Language Certification Tests3,082 ₸
B2B School & Corporate Licenses20,000 ₸
Specialty Course Packs1,962 ₸
Live Tutoring Marketplace (15% take)4,000 ₸
Product Sales11,091 ₸
Total40,134 ₸

Expense Structure (Year 1)

Operational Expenses45,453 ₸
Acquisition Channels23,320 ₸
Team Payroll319,071 ₸
Fraud Losses
Total387,844 ₸

Results Summary

Total Sales
16K
1,412 active
Total Income
748K
Total Cost
1.2 M
Net Income
-412K