| LINE ITEM | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| MRR Revenue | $442K | $442K | $515K | $598K |
| Revenue Share | $342K | $529K | $798K | $1,230K |
| Total Revenue | $799K | $970K | $1,313K | $1,828K |
| Total COGS | $302K | $478K | $726K | $1,076K |
| Gross Profit | $496K | $492K | $587K | $752K |
| Gross Margin | 62.1% | 50.7% | 44.7% | 41.2% |
| Total Expenses | $1,102K | $1,158K | $1,674K | $2,277K |
| Net Income (Loss) | ($93K) | ($187K) | ($392K) | ($527K) |
| HOLDER | TYPE | FD SHARES | FD % |
|---|---|---|---|
| Pablo Laurino | Founder | 4,050,000 | 33.59% |
| Golden Section (all) | Investor | 2,239,349 | 18.57% |
| Franco Gilio | Founder | 2,100,000 | 17.42% |
| Chile Ventures | Investor | 788,864 | 6.54% |
| Fen Ventures | Investor | 673,888 | 5.59% |
| Marcelo Ferrero | Investor | 513,652 | 4.26% |
| SkyDeck | Investor | 385,132 | 3.19% |
| Options & Other | Pool | 1,306,746 | 10.84% |
| Total FD | 12,056,579 | 100% |
Publica.la (legal entity: QueryLoop, Inc.) is a digital content commerce platform enabling publishers, authors, and media companies to sell eBooks, audiobooks, and digital content directly to consumers — bypassing traditional intermediaries like Amazon. Founded in 2017 by Pablo Laurino, the platform operates as both a SaaS subscription and a revenue-share marketplace.
The platform provides white-label storefronts, DRM-protected content delivery, multi-currency payment processing via Stripe, real-time analytics, and consumption tracking. Publica retains 10–30% of transaction revenue (take rate ~12%) plus monthly subscription fees ($29–$2,400/mo depending on plan).
The tech stack runs serverless on AWS (Lambda, SQS) with SingleStore database, Cloudflare CDN, and proprietary DRM with AES encryption. CI/CD via GitLab with SonarQube and OWASP security scanning.
Penguin Random House, Planeta, Christian Books, Starbucks (pilot), Mayo Clinic, Sanborns, university presses across LATAM. Growing US market presence with $2M+ pipeline.
| SCENARIO | EXIT VAL | GSV RETURN | MOIC |
|---|---|---|---|
| Wipeout | $0 | $0 | 0.0x |
| Base (2x CoC) | $10M | $1.86M | 0.83x |
| Target ($20M) | $20M | $3.71M | 1.66x |
| Upside ($40M) | $40M | $7.43M | 3.33x |
| Weighted Avg | $3.26M | 1.46x |
Assumes GSV 18.57% FD ownership. Weighted: 10% wipeout, 30% base, 40% target, 20% upside. Total GSV capital deployed: ~$2.24M (notes + warrant + credit memo).
| METRIC | 2024A | 2025E | 2026E | 2027E |
|---|---|---|---|---|
| MRR Revenue | $598K | $926K | $1,389K | $2,084K |
| Revenue Share | $1,230K | $2,158K | $3,237K | $4,855K |
| Total Revenue | $1,828K | $3,086K | $4,626K | $6,939K |
| Gross Profit | $752K | $1,221K | $1,832K | $2,748K |
| Gross Margin | 41.2% | 39.6% | 39.6% | 39.6% |
| EBITDA | ($492K) | ($8K) | $694K | $1,735K |