Financial Model

Five-Year Financial Projections (USD)

Investment Opportunity

Strategic Advantage

  • • Unique 45% production incentive advantage
  • • First-mover position in Saudi market
  • • Rapidly growing global animation demand
  • • Strategic location between EU and Asia

Financial Highlights

  • • 58.5% projected profit margin by Year 5
  • • $30M annual revenue projection
  • • Strong tax credit benefits
  • • Clear path to profitability

Our unique position combines Saudi Arabia's generous incentives with growing market demand, creating an exceptional opportunity for early investors to participate in the region's emerging animation industry.

Connect With Our Investment Team

Initial Investment Requirements

Capital Expenditure Amount Notes
Technical Infrastructure $3,500,000 Workstations, render farm, software licenses
Facility Setup & Improvements $1,000,000 Office build-out, furniture, security systems
Initial Operating Capital $4,000,000 6 months runway, training, marketing
Total Initial Investment $8,500,000

Detailed Startup Costs Breakdown

Q1 2025 - Initial Setup

Category Amount Notes
Facility & Infrastructure $1,250,000 Office lease, build-out, security
Technical Infrastructure $2,400,000 Workstations, render farm, storage
Initial Personnel $375,000 Core team setup
Other Costs $225,000 Legal, insurance, marketing

Q2-Q4 2025 - Expansion

Category Amount Notes
Additional Infrastructure $2,000,000 Equipment, software, facilities
Team Growth $1,800,000 Production and support staff
Education Launch $600,000 Training facilities and staff
Operating Expenses $325,000 Marketing, training, operations

Revenue Projections

Category Year 1 Year 2 Year 3 Year 4 Year 5
Character Animation $4,200,000 $7,200,000 $10,800,000 $14,400,000 $18,000,000
VFX & Environments $2,100,000 $3,600,000 $5,400,000 $7,200,000 $9,000,000
Motion Graphics $700,000 $1,200,000 $1,800,000 $2,400,000 $3,000,000
Total Revenue $7,000,000 $12,000,000 $18,000,000 $24,000,000 $30,000,000

Operating Expenses

Category Year 1 Year 2 Year 3 Year 4 Year 5
Personnel $4,610,000 $5,990,000 $7,787,000 $9,733,750 $11,680,500
Software Licenses $600,000 $780,000 $975,000 $1,218,750 $1,462,500
Hardware/Infrastructure $400,000 $520,000 $650,000 $812,500 $975,000
Facility Costs $500,000 $650,000 $812,500 $1,015,625 $1,218,750
Marketing/Sales $300,000 $390,000 $487,500 $609,375 $731,250
Training & Development $200,000 $260,000 $325,000 $406,250 $487,500
General Operations $700,000 $910,000 $1,137,500 $1,421,875 $1,706,250
Total Expenses $7,310,000 $9,500,000 $12,174,500 $15,218,125 $18,261,750

Profit & Loss Summary

Category Year 1 Year 2 Year 3 Year 4 Year 5
Total Revenue $7,000,000 $12,000,000 $18,000,000 $24,000,000 $30,000,000
Total Expenses ($7,310,000) ($9,500,000) ($12,174,500) ($15,218,125) ($18,261,750)
Operating Profit ($310,000) $2,500,000 $5,825,500 $8,781,875 $11,738,250
Tax Credit $2,299,500 $2,988,000 $3,869,775 $4,837,219 $5,804,663
Net Profit $1,989,500 $5,488,000 $9,695,275 $13,619,094 $17,542,913
Net Profit Margin 28.4% 45.7% 53.9% 56.7% 58.5%

Key Assumptions

  • • Annual personnel cost increase: 30% (Years 1-3), 25% (Years 4-5)
  • • Revenue growth: 71% (Year 2), 50% (Year 3), 33% (Years 4-5)
  • • Software/Hardware costs scale with team growth
  • • Facility costs increase with team expansion
  • • Marketing budget maintains ~4% of revenue
  • • Tax credit applies to personnel, facility, and training costs
  • • Exchange rates remain stable
  • • No debt service included in projections

Ready to Join Our Vision?

With projected profit margins of 58.5% by Year 5 and a unique 45% production incentive advantage, now is the time to be part of Saudi Arabia's animation revolution.

Become an Investment Partner