MowXml: A Global Security and Communication Platform & Community
MowXml Structure
| MowElit Training & Sponsors |
MowLab R&D - Proj. Mgt. |
MowBrain Strategy & Exec. Dev. |
|---|
Vision, Mission, Value, Product, Ambition
| VISION Web universe safe & secure, awaked users |
MISSION Union of the best skills to provide a new kind of web technology |
VALUE Neo tech program, better practices, communities of ambassadors, MowXml |
PRODUCT MowElit, MowLab, MowBrain, MowTools, and more |
AMBITION Becoming an actor of a new web, evolved, augmented, safety first, secure merchant transactions & secure data |
MowXml Hubs
|
MowElit Training & Sponsors Virtual structure with hubs in:
|
MowLab R&D - Proj. Mgt. Completely virtual under the supervision of the Thailand hub. |
MowBrain Strategy & Exec. Dev. Corporate Think Tank working on global technology R&D and survey. |
MowElit Training & Sponsors
Training program of two (2) years addressed to:
- Senior management
- IT professionals
Tuition costs: USD 160,000
Sponsors: USD 100,000
Planned participants:
- 100-150 in Year 1
- 400-450 in Year 2
- 800-850 in Year 3
MowLab R&D - Proj. Mgt.
Developing tailor-made 360° solutions for:
- Sponsors
- Large corporations
- Governmental entities
360° audit: USD 500,000
Minimum project size: USD 250,000
Number of projects in the pipeline: 10
MowBrain Strategy & Exec. Dev.
Cross revenues provided by MowElit and MowLab for special actions required.
Financial Projections
MowElit Financial Projections
| Y1 | Y2 | Y3 | Y4 | Y5 |
|---|---|---|---|---|
| 2,500,000 | 11,500,000 | 24,000,000 | 48,000,000 | 80,000,000 |
| 375,000 | 1,725,000 | 3,600,000 | 7,200,000 | 12,000,000 |
| 2,125,000 | 9,775,000 | 20,400,000 | 40,800,000 | 68,000,000 |
| 1,375,000 | 5,520,000 | 9,840,000 | 16,800,000 | 23,200,000 |
| 750,000 | 4,255,000 | 10,560,000 | 24,000,000 | 44,800,000 |
MowLab Financial Projections
| Y1 | Y2 | Y3 | Y4 | Y5 |
|---|---|---|---|---|
| 2,500,000 | 12,250,000 | 38,750,000 | 90,000,000 | 147,500,000 |
| 375,000 | 1,837,500 | 5,812,500 | 13,500,000 | 22,125,000 |
| 2,125,000 | 10,412,500 | 32,937,500 | 76,500,000 | 125,375,000 |
| 1,300,000 | 6,370,000 | 20,150,000 | 46,800,000 | 76,700,000 |
| 825,000 | 4,042,500 | 12,787,500 | 29,700,000 | 48,675,000 |
MowXml Consolidated EBITDA
| Y1 | Y2 | Y3 | Y4 | Y5 |
|---|---|---|---|---|
| 5,000,000 | 23,750,000 | 62,750,000 | 138,000,000 | 227,500,000 |
| 750,000 | 3,562,500 | 9,412,500 | 20,700,000 | 34,125,000 |
| 4,625,000 | 21,912,500 | 56,937,500 | 124,500,000 | 205,375,000 |
| 2,675,000 | 11,890,000 | 29,990,000 | 63,600,000 | 99,900,000 |
| 1,950,000 | 10,022,500 | 26,947,500 | 60,900,000 | 105,475,000 |
