Revenue Architecture

Seven Revenue Streams.
One Intelligent Platform.

Hardware sales fund the network. Free services drive adoption. Metered usage generates recurring revenue. Token economics align every stakeholder. This is infrastructure that pays for itself.

$3.5M
Year 1 ARR
$52.1M
5-Year Total
81%
Recurring by Y5
7
Revenue Streams
Explore
01

Seven Ways to Generate Revenue

Every layer of the platform monetizes โ€” from the first device sale through decades of recurring services. No single stream dominates. All seven compound together.

๐Ÿ”ง

Hardware Sales

Link ($1,499) and Link Pro ($2,299) devices with $580โ€“$620 net margin per unit. Immediate revenue recognition on every sale.

$1.2M Y1 projection (2,000 devices)
โšก

RDC Metered Services

AI inference, dVPN, messaging, and cellular โ€” metered via RDC at 30โ€“100% markup when accessed remotely or over quota.

$0.7M Y1 consumer recurring
โ˜๏ธ

Cloud VRAM-as-a-Service

$0.25/GB VRAM-hour โ€” 50% cheaper than AWS. Developer-direct sales via revofi.cloud with 100% RevoFi margin.

$0.5M Y1 (200 devs @ $25K ARR)
๐Ÿข

Venue & Enterprise

SD-WAN, premium WiFi, loyalty programs, and AI credits. Replaces Cisco/Boingo at under $500/site for multi-location chains.

$0.7M Y1 venue/enterprise
๐Ÿ“Š

B2B Smart Retail AI

Edge computer vision at $599โ€“$2,999/mo per venue. 30-day free trial converts to custom fine-tuned analytics at 75/25 revenue share.

$0.3M Y1 (30% trial conversion)
๐Ÿ’ฑ

RDC Transaction Fees

0.8% average fee on all RDC purchases, swaps, and conversions. Volume-driven revenue that scales with platform adoption.

$0.2M Y1 ($100M RDC volume)
๐Ÿช™

RVS Token Economics

Proof-of-Availability mints reward uptime. 10% RDC discount when paying with RVS creates a permanent token sink tethered to real platform revenue โ€” not speculation.

$0.1M
Y1 PoA Value
1B
Fixed Supply
50yr
Halving Schedule

By Year 5, hardware drops to 19% of revenue while recurring services grow to 81% โ€” the hallmark of a platform business, not a hardware company.

02

The Economics of Free

Private Tiered Services is the framework that makes giving services away for free the most profitable strategy. SSID-based detection determines whether you're on your own RevoFi WiFi (generous free quotas) or accessing remotely (metered via RDC).

Why this works: Private tier is capped at 25% of G292-280 server capacity (~$800โ€“$1K/mo total electricity for ALL device owners). One device sale ($580โ€“$620 margin) covers 7โ€“8 years of maximum free usage. The remaining 70%+ server capacity is sold as B2B WaaS at $8Kโ€“$12K/mo per MIG slice. "Free" costs pennies. Everything else is pure margin.

Service Owner Quota
On RevoFi WiFi
Sub-Owner
Up to 5 Family
Guest
Teaser Access
Remote / Over-Quota
Metered via RDC
๐Ÿง  AI Inference 1M tokens/mo 300K pooled 50K teaser ~$0.0013โ€“$0.01/token
๐Ÿ”’ dVPN 500 GB/mo 50 GB pooled 1 GB teaser ~$0.013โ€“$0.02/GB
๐Ÿ’ฌ Private Messaging 50K msgs / 10 GB 5 GB pooled โ€” ~$0.0013โ€“$0.002/msg
๐Ÿ“ถ Cellular Data 1 GB/mo 500 MB pooled โ€” ~$0.0065โ€“$0.02/GB
๐Ÿ“Š Smart Retail AI 30-day free trial (general model) $599โ€“$2,999/mo
โ˜๏ธ Cloud WaaS Developer API access only $0.25/GB VRAM-hr
private_tier_economics.py
# Why "free" is the most profitable strategy

server_cost_monthly = $1,000 # G292-280 electricity for ALL users
private_tier_allocation = 25% # Reserved for device owner quotas
private_cost = $250/mo # Total cost of all "free" services

device_margin = $600 # Average per-device hardware profit
free_runway = 600 / (250 / 2000 devices) = ~7.7 years

# Remaining 75% capacity generates real revenue
waas_revenue = $8,000โ€“$12,000/mo per MIG slice
waas_capacity = 70%+ of server # Sold to B2B developers

result: "Free costs pennies โ†’ drives hardware sales โ†’ everything else is margin"
03

Dual-Token Economics

Two instruments working in tandem: RVS tokens for governance and rewards, RDC credits for precision billing. Together they create a self-reinforcing economic loop where real utility drives real value.

๐Ÿช™

RVS Token

Governance ยท Utility ยท Rewards

โ—

1 Billion Fixed Supply

50-year halving schedule. No inflation. No minting.

โ—

Proof-of-Availability Rewards

~50 RVS/day per device at 99%+ uptime. Passive income for staying connected.

โ—

10% RDC Discount

Pay for services with RVS instead of fiat โ†’ save 10%. Creates permanent token sink.

โ—

Base Chain (L2)

On-chain transparency. Low gas. Coinbase ecosystem.

Value tethered to real platform revenue โ€” not speculation.
๐Ÿ’ณ

RDC Credits

Billing ยท Metering ยท Compliance

โ—

1 RDC = $0.000001 USD

Stable, auditable virtual credit. PostgreSQL decimal โ€” not blockchain.

โ—

Zero Crypto Volatility

Enterprise-grade billing abstraction. B2B customers see dollars, not tokens.

โ—

Multi-Rail Payment

Fiat (Stripe 1.5%) ยท USDC (0.5%) ยท Lightning (0.2%) ยท RVS (0% + 10% discount)

โ—

Micro-Transaction Precision

Bill for a single AI inference token or 1 MB of VPN traffic. No minimums.

100% compliance-friendly. No SEC concerns. Just a billing unit.

The Token Sink Mechanism

Why rational developers choose RVS over fiat โ€” and why that creates permanent deflationary pressure:

Path A: Pay with Fiat
Developer needs $100 in RDC
โ†“
Pays $100 + 5โ€“10% platform fee
โ†“
Total cost: $105โ€“$110
Path B: Pay with RVS โ˜… Preferred
Developer needs $100 in RDC
โ†“
Pays $90 in RVS (10% discount) + 0% fee
โ†“
Total cost: $90 โ€” Saves 15โ€“20%
RVS used for payment is permanently removed from circulation

The 15โ€“20% economic spread makes RVS the rational choice for every developer. Every payment burns tokens. Value is tethered to real platform revenue โ€” not speculation.

04

Waterfall Revenue Distribution

For B2B device deployments (~30% of all devices), revenue flows through a two-phase waterfall that prioritizes investor capital recovery, then shifts to long-term partnership rewards.

Consumer direct sales (70% of devices) generate 100% RevoFi revenue โ€” no waterfall applies.

Phase 1
Before Capital Repayment
80% LPs
16%
4%
LPs / Investors 80%
RevoFi 16%
Channel Partners 4%

Preferred return until all invested capital is returned. Typical payback: 12โ€“15 months.

Phase 2
After Capital Repayment
20%
60% RevoFi
20%
RevoFi 60%
Channel Partners 20% (5ร— increase)
LPs / Investors 20% (ongoing)

Partners see a 5ร— increase post-payback โ€” the key long-term incentive. Investors retain 20% ongoing perpetuity.

RevoFi (Company)

65โ€“70% net margin on all device sales

60โ€“80% net on services (100% consumer, 55% business)

Y1 $2.8M
5-Year $40.6M
Channel Partners (IDC)

10โ€“15% device commissions

25% venue placements ยท 50/50 premium WiFi

Y1 $0.4M
5-Year $6.5M
Device Investors (LPs)

80% preferred return โ†’ 20% ongoing

12โ€“15 month payback ยท 9.7ร— over 5 years

Y1 $0.3M
5-Year $5.0M
05

Unit Economics

Every device is profitable from day one. Every cluster generates outsized returns. Here's the math at every level of the stack.

๐Ÿ 

Consumer Device

70% of all deployments

Hardware Margin $580โ€“$620
Recurring Revenue ~$100/device/year avg
Private Tier Cost <$1K/mo total (all devices)
Free Usage Runway 7โ€“8 years per sale
Revenue Share 100% RevoFi

Consumer value: $50โ€“$100+/mo in free services. RVS earnings: ~50 RVS/day. USDC share: 4% โ†’ 20% per completed job.

๐Ÿข

Business Device

30% of all deployments

Hardware Margin $580โ€“$620
Recurring Revenue $300โ€“$800/device/year
Add-On Revenue Smart Retail + SD-WAN + Premium WiFi
Waterfall Shares 80/16/4 โ†’ 20/60/20
Example Deal 500-location hotel chain

500-location example: $870K hardware revenue + $1.5Mโ€“$2M/yr recurring from SD-WAN, WiFi offload, loyalty, AI credits.

Per-Cluster Economics

1,000 devices + 1 G292-280 server = one cluster unit

70/30
Consumer / Business
$680
Consumer Rev/Device/Yr
$880
Business Rev/Device/Yr
$250Kโ€“$350K
Server WaaS Rev/Yr

Total cluster revenue: $2.0Mโ€“$4.0M/yr depending on maturity year

06

Five-Year Trajectory

From $3.5M to $15M annual revenue over five years. Hardware bootstraps the network, recurring services take over, and the platform becomes increasingly capital-efficient with scale.

$3.5M
Year 1
2,000 devices
$6.2M
Year 2
5,000 devices
$9.3M
Year 3
9,500 devices
$12.1M
Year 4
18,500 devices
$15.0M
Year 5
32,000 devices
Year 1
$3.5M

Hardware: $1.2M

Consumer: $0.7M

Enterprise: $0.7M

B2B AI: $0.3M

Cloud: $0.5M

Fees+Token: $0.1M

Year 2
$6.2M

โ†‘ 77% YoY

Recurring overtakes hardware as primary stream

Year 3
$9.3M

โ†‘ 50% YoY

Enterprise contracts scale. Multi-cluster operations begin.

Year 4
$12.1M

โ†‘ 30% YoY

Token economics mature. RVS sink creates meaningful deflation.

Year 5
$15.0M

โ†‘ 24% YoY

81% recurring. 13,500 devices. Platform self-sustaining.

Post Year 5, growth stabilizes at ~20% YoY โ€” driven by geographic expansion, new verticals, and compounding recurring revenue from the installed device base. This aligns with broader edge AI and DePIN market CAGRs, marking the transition from startup acceleration to sustainable platform-scale compounding.

$52.1M
5-Year Cumulative
13.5K
Devices by Year 5
3,375
Venues by Year 5
9.7ร—
LP Return (5-Year)

The Numbers Work.
Now See Your Opportunity.

Whether you're investing equity, deploying a cluster, or building a channel partnership โ€” the economics are designed for every stakeholder to win.

Protected by U.S. Patent No. 12,293,359 ยท RevoFi LLC ยท All projections based on current operational data