SMART.MODA — Investor Summary
SMART.MODA · AI Fashion Commerce

One platform connecting outfit creation, smart shopping, virtual fitting and creator monetization.

SMART.MODA is a multimodal fashion-tech ecosystem where users create outfits from catalog products, try items virtually, publish looks, receive AI styling recommendations and generate commerce-driven creator royalties.

✦ AI fashion commerce
♙ Outfit Constructor
◈ Virtual Fitting Room
$ Creator royalty engine
▣ Smart Catalog & wardrobe
◒ Fashion education / LFS
◎ Y3 Revenue
$9.20M
Venture-relevant year-three scale case after conservative acquisition and retention revisions.
↗ Y3 EBITDA
$1.32M
Profitability after growth spend; Y3 EBITDA margin equals 14.4% in the base model.
$ M36 LTV / CAC
5.12x
Above the 3x target; still marked for diligence until actual channel and cohort data are available.
◷ M36 CAC Payback
3.9 mo
Base-case CAC payback is below 6 months by Month 36; early months remain watch items.
SMART.MODA · Funding Plan & Launch Roadmap

Investment Ask

Excel-based investor model view: total equity funding is $6.05M across a $2.25M Pre-seed in Month 1 and a $3.80M Seed in Month 13. Final round structure, valuation and investor rights should be confirmed through due diligence and legal documentation.

◍
Capital needed now
$2.25M Pre-seed
Month 1 close for platform hardening, AI rendering pipeline, initial paid acquisition tests and legal/IP setup.
↗
Total equity funding
$6.05M
$2.25M Pre-seed + $3.80M Seed. Growth / Series A is not required in the base 36-month cash plan.
▣
Investor ownership
25.7% / 17.4%
Pre-seed ownership at $6.5M pre-money / $8.75M post; Seed ownership at $18M pre-money / $21.8M post.
◷
Cash & valuation logic
$4.87M cash
Month 36 ending cash with self-funding dynamics; model also shows $41.4M base implied EV and $26.2M SOTP valuation.
✓
Updated model: revenue, EBITDA, cash runway, CAC, LTV/CAC and payback assumptions.
✓
Cap table, round structure, valuation logic and use of funds.
✓
Product demo showing outfit creation, fitting and creator monetization.
✓
Proof of demand: creators, brands, partner pipeline and early traction.
✓
AI cost model, IP compliance, data protection and moderation approach.
✓
12–18 month roadmap with MVP, revenue and partnership milestones.
↗

SMART.MODA Service Launch Roadmap

A 24–36 month staged rollout: validate the core product first, then scale marketplace, B2B brand tools, AI styling, virtual fitting, digital fashion and education services.

01
0–6 months

MVP Launch

  • Outfit Constructor
  • Main Feed
  • Women’s Products
  • Product & Avatar Catalog
  • User Account
  • Basic Brand Account
  • Social Media Launch
  • Pre-seed Funding
02
6–12 months

MLP & Soft Launch

  • Marketplace v1
  • B2B Marketplace Integration
  • Virtual Fitting Room v1
  • Smart Wardrobe v1
  • Bonus System
  • AWS Cloud Migration
  • AI Product Pipeline
  • Closed Soft Launch
03
12–18 months

Public Launch

  • Public Platform Launch
  • School Account
  • Brand API Integrations
  • AI Outfit Animation
  • Performance Marketing Launch
  • Seed Funding
04
18–24 months

Scale Product

  • LMS v1
  • AI Stylist v1
  • Virtual Fitting Room v2
  • Smart Wardrobe v2
  • Women’s Size Plus Products
  • Men’s Products
  • Brand Account with Analytics
  • Virtual Product Catalog
  • Digital Fashion Sales
  • B2B Digital Showroom
05
24–36 months

Ecosystem

  • P2P Virtual Content Sales
  • Men’s Size Plus Products
  • International Version
  • AI Stylist v2
  • LMS Marketplace
  • Brand Digital Drops
  • AI Fashion Video / Reels
  • Series A Preparation
◇
Financial outputs are based on the uploaded SMART.MODA Excel model: total equity funding $6.05M, minimum forecast cash $773K, Month 36 ending cash $4.87M, Y3 revenue $9.20M and Y3 EBITDA $1.32M. Final terms remain subject to due diligence and legal documentation.