W3BCLOUD SPAC
Projected Strong Revenue and EBITDA Growth
($ in U.S. millions, unless otherwise noted)
Revenue
$40
2021A
2021A(¹) - 2023E CAGR = 181%
W3B CLOUD
$39
2022E
$82
$314
1Q'23E (¹)
Run-Rate
2023E
$572
4Q'23E (2)
Run-Rate
EBITDA
2021A(¹) - 2023E CAGR = 164%
$29
2021A
73%
Notes: Assumes Compute / Storage / Access based on ETH/FIL/POKT respectively at $1,150 / $5.00 / $0.10 respectively for July 2022, growing
linearly to $1,550 / $6.74 / $0.13 respectively in March 2023 and then linearly to $3,000/ $13.04 / $0.26 in December 2023.
(1) 1Q 2023E run-rate figures annualize 1Q 2023E revenue and EBITDA.
(2) 4Q 2023E run-rate figures annualize 4Q 2023E revenue and EBITDA.
$10
2022E
24%
$27
1Q'23E(¹)
Run-Rate
33%
$203
EBITDA Margins
2023E
65%
$412
4Q'23E (2)
Run-Rate
72%
24View entire presentation