{"meta":{"title":"Relay CX — FY2026 ARR Model","creator":"Finance","company":"Relay CX, Inc.","description":"Board plan, January lock"},"sheets":[{"name":"Assumptions","columns":[{"width":4},{"width":40},{"width":12},{"width":52}],"freezePane":{"row":4,"col":0},"pageSetup":{"orientation":"landscape","fitToWidth":1,"fitToHeight":0},"rows":[{"height":20,"cells":[{},{"value":"FY2026 growth assumptions","style":{"font":{"bold":true,"size":14,"color":"FF12343B"}}}]},{"cells":[{},{"value":"Locked at the January board meeting. Churn and expansion rates are trailing-6-month actuals from the billing system.","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[]},{"cells":[{},{"value":"Driver","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Value","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Basis","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}}]},{"cells":[{},{"value":"Opening MRR, 1 Jan 2026","style":{"font":{"size":10}}},{"value":412000,"style":{"numberFormat":"$#,##0","font":{"bold":true},"alignment":{"horizontal":"right"}}},{"value":"December 2025 closing MRR per Stripe billing export","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[{},{"value":"New business MRR, January","style":{"font":{"size":10}}},{"value":28000,"style":{"numberFormat":"$#,##0","font":{"bold":true},"alignment":{"horizontal":"right"}}},{"value":"Weighted pipeline at 28% close rate","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[{},{"value":"New business growth, month over month","style":{"font":{"size":10}}},{"value":0.04,"style":{"numberFormat":"0.0%","font":{"bold":true},"alignment":{"horizontal":"right"}}},{"value":"Two AE starts in Q1, ramped by month 4","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[{},{"value":"Expansion (% of opening MRR)","style":{"font":{"size":10}}},{"value":0.021,"style":{"numberFormat":"0.0%","font":{"bold":true},"alignment":{"horizontal":"right"}}},{"value":"Seat growth plus tier upgrades, T6M actual 2.0–2.3%","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[{},{"value":"Contraction (% of opening MRR)","style":{"font":{"size":10}}},{"value":0.006,"style":{"numberFormat":"0.0%","font":{"bold":true},"alignment":{"horizontal":"right"}}},{"value":"Downgrades at renewal","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[{},{"value":"Gross churn (% of opening MRR)","style":{"font":{"size":10}}},{"value":0.014,"style":{"numberFormat":"0.0%","font":{"bold":true},"alignment":{"horizontal":"right"}}},{"value":"Logo churn concentrated in SMB tier","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[{},{"value":"Opening customer count","style":{"font":{"size":10}}},{"value":318,"style":{"numberFormat":"#,##0","font":{"bold":true},"alignment":{"horizontal":"right"}}},{"value":"Active subscriptions, 31 Dec 2025","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]}]},{"name":"MRR Waterfall","columns":[{"width":28},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":8.5},{"width":10}],"mergedCells":["A1:N1","A2:N2"],"freezePane":{"row":3,"col":1},"pageSetup":{"orientation":"landscape","fitToWidth":1,"fitToHeight":0},"rows":[{"height":22,"cells":[{"value":"Relay CX — FY2026 ARR Model (MRR Waterfall)","style":{"font":{"bold":true,"size":14,"color":"FF12343B"}}}]},{"cells":[{"value":"Monthly recurring revenue build, USD. Contraction and churn shown as negatives. Drivers on the Assumptions tab; do not hardcode over formulas.","style":{"font":{"italic":true,"size":9,"color":"FF6B7280"}}}]},{"cells":[{"value":"","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Jan-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Feb-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Mar-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Apr-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"May-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Jun-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Jul-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Aug-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Sep-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Oct-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Nov-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Dec-26","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"FY2026","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}}]},{"cells":[{"value":"Opening MRR","style":{"font":{"size":10}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"Assumptions!$C$5","cachedValue":412000}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"B9","cachedValue":440412}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"C9","cachedValue":469973}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"D9","cachedValue":500727}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"E9","cachedValue":532724}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"F9","cachedValue":566013}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"G9","cachedValue":600645}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"H9","cachedValue":636675}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"I9","cachedValue":674158}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"J9","cachedValue":713152}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"K9","cachedValue":753718}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"L9","cachedValue":795919}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"B4","cachedValue":412000}}]},{"cells":[{"value":"  New business MRR","style":{"font":{"size":10},"alignment":{"indent":1}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"Assumptions!$C$6","cachedValue":28000}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(B5*(1+Assumptions!$C$7),0)","cachedValue":29120}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(C5*(1+Assumptions!$C$7),0)","cachedValue":30285}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(D5*(1+Assumptions!$C$7),0)","cachedValue":31496}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(E5*(1+Assumptions!$C$7),0)","cachedValue":32756}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(F5*(1+Assumptions!$C$7),0)","cachedValue":34066}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(G5*(1+Assumptions!$C$7),0)","cachedValue":35429}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(H5*(1+Assumptions!$C$7),0)","cachedValue":36846}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(I5*(1+Assumptions!$C$7),0)","cachedValue":38320}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(J5*(1+Assumptions!$C$7),0)","cachedValue":39853}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(K5*(1+Assumptions!$C$7),0)","cachedValue":41447}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(L5*(1+Assumptions!$C$7),0)","cachedValue":43105}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM(B5:M5)","cachedValue":420723}}]},{"cells":[{"value":"  Expansion MRR","style":{"font":{"size":10},"alignment":{"indent":1}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(B4*Assumptions!$C$8,0)","cachedValue":8652}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(C4*Assumptions!$C$8,0)","cachedValue":9249}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(D4*Assumptions!$C$8,0)","cachedValue":9869}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(E4*Assumptions!$C$8,0)","cachedValue":10515}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(F4*Assumptions!$C$8,0)","cachedValue":11187}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(G4*Assumptions!$C$8,0)","cachedValue":11886}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(H4*Assumptions!$C$8,0)","cachedValue":12614}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(I4*Assumptions!$C$8,0)","cachedValue":13370}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(J4*Assumptions!$C$8,0)","cachedValue":14157}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(K4*Assumptions!$C$8,0)","cachedValue":14976}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(L4*Assumptions!$C$8,0)","cachedValue":15828}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"ROUND(M4*Assumptions!$C$8,0)","cachedValue":16714}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM(B6:M6)","cachedValue":149017}}]},{"cells":[{"value":"  Contraction MRR","style":{"font":{"size":10},"alignment":{"indent":1}}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(B4*Assumptions!$C$9,0)","cachedValue":-2472}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(C4*Assumptions!$C$9,0)","cachedValue":-2642}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(D4*Assumptions!$C$9,0)","cachedValue":-2820}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(E4*Assumptions!$C$9,0)","cachedValue":-3004}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(F4*Assumptions!$C$9,0)","cachedValue":-3196}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(G4*Assumptions!$C$9,0)","cachedValue":-3396}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(H4*Assumptions!$C$9,0)","cachedValue":-3604}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(I4*Assumptions!$C$9,0)","cachedValue":-3820}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(J4*Assumptions!$C$9,0)","cachedValue":-4045}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(K4*Assumptions!$C$9,0)","cachedValue":-4279}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(L4*Assumptions!$C$9,0)","cachedValue":-4522}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(M4*Assumptions!$C$9,0)","cachedValue":-4776}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"SUM(B7:M7)","cachedValue":-42576}}]},{"cells":[{"value":"  Gross churn MRR","style":{"font":{"size":10},"alignment":{"indent":1}}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(B4*Assumptions!$C$10,0)","cachedValue":-5768}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(C4*Assumptions!$C$10,0)","cachedValue":-6166}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(D4*Assumptions!$C$10,0)","cachedValue":-6580}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(E4*Assumptions!$C$10,0)","cachedValue":-7010}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(F4*Assumptions!$C$10,0)","cachedValue":-7458}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(G4*Assumptions!$C$10,0)","cachedValue":-7924}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(H4*Assumptions!$C$10,0)","cachedValue":-8409}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(I4*Assumptions!$C$10,0)","cachedValue":-8913}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(J4*Assumptions!$C$10,0)","cachedValue":-9438}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(K4*Assumptions!$C$10,0)","cachedValue":-9984}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(L4*Assumptions!$C$10,0)","cachedValue":-10552}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"-ROUND(M4*Assumptions!$C$10,0)","cachedValue":-11143}},{"style":{"numberFormat":"#,##0;(#,##0)","font":{"color":"FF9B2C2C"}},"formula":{"expression":"SUM(B8:M8)","cachedValue":-99345}}]},{"cells":[{"value":"Closing MRR","style":{"font":{"bold":true,"size":10}}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(B4:B8)","cachedValue":440412}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(C4:C8)","cachedValue":469973}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(D4:D8)","cachedValue":500727}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(E4:E8)","cachedValue":532724}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(F4:F8)","cachedValue":566013}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(G4:G8)","cachedValue":600645}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(H4:H8)","cachedValue":636675}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(I4:I8)","cachedValue":674158}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(J4:J8)","cachedValue":713152}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(K4:K8)","cachedValue":753718}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(L4:L8)","cachedValue":795919}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"SUM(M4:M8)","cachedValue":839819}},{"style":{"numberFormat":"#,##0","font":{"bold":true},"fill":{"type":"solid","fgColor":"FFE9F2F1"},"border":{"top":{"style":"thin","color":"FF2A6F77"},"bottom":{"style":"double","color":"FF2A6F77"}}},"formula":{"expression":"M9","cachedValue":839819}}]},{"cells":[{"value":"Net new MRR","style":{"font":{"size":10}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"B9-B4","cachedValue":28412}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"C9-C4","cachedValue":29561}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"D9-D4","cachedValue":30754}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"E9-E4","cachedValue":31997}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"F9-F4","cachedValue":33289}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"G9-G4","cachedValue":34632}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"H9-H4","cachedValue":36030}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"I9-I4","cachedValue":37483}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"J9-J4","cachedValue":38994}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"K9-K4","cachedValue":40566}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"L9-L4","cachedValue":42201}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"M9-M4","cachedValue":43900}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM(B10:M10)","cachedValue":427819}}]},{"cells":[{"value":"Ending ARR (closing MRR × 12)","style":{"font":{"size":10}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"B9*12","cachedValue":5284944}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"C9*12","cachedValue":5639676}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"D9*12","cachedValue":6008724}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"E9*12","cachedValue":6392688}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"F9*12","cachedValue":6792156}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"G9*12","cachedValue":7207740}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"H9*12","cachedValue":7640100}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"I9*12","cachedValue":8089896}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"J9*12","cachedValue":8557824}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"K9*12","cachedValue":9044616}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"L9*12","cachedValue":9551028}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"M9*12","cachedValue":10077828}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"M11","cachedValue":10077828}}]},{"cells":[{"value":"Net revenue retention (monthly)","style":{"font":{"size":10}}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(B4+B6+B7+B8)/B4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(C4+C6+C7+C8)/C4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(D4+D6+D7+D8)/D4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(E4+E6+E7+E8)/E4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(F4+F6+F7+F8)/F4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(G4+G6+G7+G8)/G4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(H4+H6+H7+H8)/H4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(I4+I6+I7+I8)/I4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(J4+J6+J7+J8)/J4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(K4+K6+K7+K8)/K4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(L4+L6+L7+L8)/L4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"(M4+M6+M7+M8)/M4","cachedValue":1.001}},{"style":{"numberFormat":"0.0%"},"value":null}]},{"cells":[]},{"cells":[{"value":"Opening customers","style":{"font":{"size":10}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"Assumptions!$C$11","cachedValue":318}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"B17","cachedValue":325}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"C17","cachedValue":332}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"D17","cachedValue":340}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"E17","cachedValue":347}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"F17","cachedValue":356}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"G17","cachedValue":364}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"H17","cachedValue":373}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"I17","cachedValue":382}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"J17","cachedValue":392}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"K17","cachedValue":401}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"L17","cachedValue":412}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"B14","cachedValue":318}}]},{"cells":[{"value":"  New logos","style":{"font":{"size":10},"alignment":{"indent":1}}},{"style":{"numberFormat":"#,##0"},"value":11},{"style":{"numberFormat":"#,##0"},"value":11},{"style":{"numberFormat":"#,##0"},"value":12},{"style":{"numberFormat":"#,##0"},"value":12},{"style":{"numberFormat":"#,##0"},"value":13},{"style":{"numberFormat":"#,##0"},"value":13},{"style":{"numberFormat":"#,##0"},"value":14},{"style":{"numberFormat":"#,##0"},"value":14},{"style":{"numberFormat":"#,##0"},"value":15},{"style":{"numberFormat":"#,##0"},"value":15},{"style":{"numberFormat":"#,##0"},"value":16},{"style":{"numberFormat":"#,##0"},"value":17},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM(B15:M15)","cachedValue":163}}]},{"cells":[{"value":"  Churned logos","style":{"font":{"size":10},"alignment":{"indent":1}}},{"style":{"numberFormat":"#,##0"},"value":4},{"style":{"numberFormat":"#,##0"},"value":4},{"style":{"numberFormat":"#,##0"},"value":4},{"style":{"numberFormat":"#,##0"},"value":5},{"style":{"numberFormat":"#,##0"},"value":4},{"style":{"numberFormat":"#,##0"},"value":5},{"style":{"numberFormat":"#,##0"},"value":5},{"style":{"numberFormat":"#,##0"},"value":5},{"style":{"numberFormat":"#,##0"},"value":5},{"style":{"numberFormat":"#,##0"},"value":6},{"style":{"numberFormat":"#,##0"},"value":5},{"style":{"numberFormat":"#,##0"},"value":6},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM(B16:M16)","cachedValue":58}}]},{"cells":[{"value":"Closing customers","style":{"font":{"bold":true,"size":10}}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"B14+B15-B16","cachedValue":325}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"C14+C15-C16","cachedValue":332}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"D14+D15-D16","cachedValue":340}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"E14+E15-E16","cachedValue":347}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"F14+F15-F16","cachedValue":356}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"G14+G15-G16","cachedValue":364}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"H14+H15-H16","cachedValue":373}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"I14+I15-I16","cachedValue":382}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"J14+J15-J16","cachedValue":392}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"K14+K15-K16","cachedValue":401}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"L14+L15-L16","cachedValue":412}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"M14+M15-M16","cachedValue":423}},{"style":{"numberFormat":"#,##0","font":{"bold":true}},"formula":{"expression":"M17","cachedValue":423}}]},{"cells":[{"value":"ARPA (closing MRR / customers)","style":{"font":{"size":10}}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"B9/B17","cachedValue":1355.11}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"C9/C17","cachedValue":1415.58}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"D9/D17","cachedValue":1472.73}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"E9/E17","cachedValue":1535.23}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"F9/F17","cachedValue":1589.92}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"G9/G17","cachedValue":1650.12}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"H9/H17","cachedValue":1706.9}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"I9/I17","cachedValue":1764.81}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"J9/J17","cachedValue":1819.27}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"K9/K17","cachedValue":1879.6}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"L9/L17","cachedValue":1931.84}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"M9/M17","cachedValue":1985.39}},{"style":{"numberFormat":"$#,##0"},"value":null}]}],"conditionalFormatting":[{"ref":"B10:M10","rules":[{"type":"dataBar","color":"FF5FA8A0","min":{"type":"min"},"max":{"type":"max"},"showValue":true}]},{"ref":"B12:M12","rules":[{"type":"cellIs","operator":"lessThan","formula":"1","style":{"font":{"color":"FF9B2C2C","bold":true}}}]}],"charts":[{"type":"line","title":"Closing MRR by month, FY2026 ($)","series":[{"name":"'MRR Waterfall'!$A$9","categories":"'MRR Waterfall'!$B$3:$M$3","values":"'MRR Waterfall'!$B$9:$M$9"},{"name":"'MRR Waterfall'!$A$5","categories":"'MRR Waterfall'!$B$3:$M$3","values":"'MRR Waterfall'!$B$5:$M$5"}],"anchor":{"from":{"col":0,"row":29},"to":{"col":8,"row":44}},"style":{"showLegend":true,"showDataLabels":false}}]},{"name":"Quarterly Summary","columns":[{"width":26},{"width":13},{"width":13},{"width":13},{"width":13}],"freezePane":{"row":3,"col":0},"pageSetup":{"orientation":"landscape","fitToWidth":1,"fitToHeight":0},"rows":[{"height":20,"cells":[{"value":"Quarterly ARR summary","style":{"font":{"bold":true,"size":14,"color":"FF12343B"}}}]},{"cells":[]},{"cells":[{"value":"Metric","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Q1 2026","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Q2 2026","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Q3 2026","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}},{"value":"Q4 2026","style":{"font":{"bold":true,"color":"FFFFFFFF","size":10},"fill":{"type":"solid","fgColor":"FF2A6F77"},"alignment":{"horizontal":"center"}}}]},{"cells":[{"value":"Ending ARR","style":{"font":{"size":10}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!D11","cachedValue":6008724}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!G11","cachedValue":7207740}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!J11","cachedValue":8557824}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!M11","cachedValue":10077828}}]},{"cells":[{"value":"Net new MRR in quarter","style":{"font":{"size":10}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM('MRR Waterfall'!B10:D10)","cachedValue":88727}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM('MRR Waterfall'!E10:G10)","cachedValue":99918}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM('MRR Waterfall'!H10:J10)","cachedValue":112507}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"SUM('MRR Waterfall'!K10:M10)","cachedValue":126667}}]},{"cells":[{"value":"Closing customers","style":{"font":{"size":10}}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!D17","cachedValue":340}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!G17","cachedValue":364}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!J17","cachedValue":392}},{"style":{"numberFormat":"#,##0"},"formula":{"expression":"'MRR Waterfall'!M17","cachedValue":423}}]},{"cells":[{"value":"ARPA (monthly)","style":{"font":{"size":10}}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"'MRR Waterfall'!D18","cachedValue":1472.73}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"'MRR Waterfall'!G18","cachedValue":1650.12}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"'MRR Waterfall'!J18","cachedValue":1819.27}},{"style":{"numberFormat":"$#,##0"},"formula":{"expression":"'MRR Waterfall'!M18","cachedValue":1985.39}}]},{"cells":[]},{"cells":[{"value":"Implied FY2026 ARR growth","style":{"font":{"size":10}}},{"style":{"numberFormat":"0.0%"},"formula":{"expression":"E4/(Assumptions!$C$5*12)-1","cachedValue":1.0384}}]}]}]}