ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Revenge Business Plan
3
March 2026
4
5
6
7
Date2027202720272027Totaljanvier 2027février 2027mars 2027avril 2027mai 2027juin 2027juillet 2027août 2027septembre 2027octobre 2027novembre 2027décembre 2027
8
QuartersQ1Q2Q3Q4Q1Q1Q1Q2Q2Q2Q3Q3Q3Q4Q4Q4
9
Installed50 000150 000270 000540 0001 010 0005 00015 00030 00040 00050 00060 00070 00090 000110 000140 000180 000220 000
10
Cumulative installs50 000200 000470 0001 010 0001 010 0005 00020 00050 00090 000140 000200 000270 000360 000470 000610 000790 0001 010 000
11
Daily metrics
12
# of streamers (Raiders + Guides)Proportion of total players
13
Tier 1 Assuming an audience of 25,000 spectators per game0,01%4065809595203540506065707580859095
14
Tier 2 Assuming an audience of 600 spectators per game0,24%1204801 1282 4242 42420481202163364806488641 1281 4641 8962 424
15
Tier 3 Assuming an audience of 140 spectators per game0,75%3751 5003 5257 5757 575501503756751 0501 5002 0252 7003 5254 5755 9257 575
16
Rest of the players99,00%49 465197 955465 267999 906999 9064 91019 76749 46589 059138 554197 955267 257356 361465 267603 876782 089999 906
17
Total100,00%50 000200 000470 0001 010 0001 010 0005 00020 00050 00090 000140 000200 000270 000360 000470 000610 000790 0001 010 000
18
19
# Spectators (Oracles)Ratio of spectators per streamer
20
Tier 125 0002 375 0004 375 0005 625 0006 750 00019 125 000500 000875 0001 000 0001 250 0001 500 0001 625 0001 750 0001 875 0002 000 0002 125 0002 250 0002 375 000
21
Tier 21 500282 0001 548 0003 960 0008 676 00014 466 00030 00072 000180 000324 000504 000720 000972 0001 296 0001 692 0002 196 0002 844 0003 636 000
22
Tier 314080 500451 5001 155 0002 530 5004 217 5007 00021 00052 50094 500147 000210 000283 500378 000493 500640 500829 5001 060 500
23
Rest of the players------------------
24
Total2 737 5006 374 50010 740 00017 956 50037 808 500537 000968 0001 232 5001 668 5002 151 0002 555 0003 005 5003 549 0004 185 5004 961 5005 923 5007 071 500
25
26
Game Revenue inputs
27
Evereach revenue splitStreamer80%80%80%80%80%80%80%80%80%80%80%80%
28
Evereach revenue splitSpectator50%50%50%50%50%50%50%50%50%50%50%50%
29
Game changers per gameStreamer101010101010101010101010
30
Game changers per gameSpectator111111111111
31
Boosts per game changerStreamer------------
32
Boosts per game changerSpectator111111111111
33
34
Players item purchase (#)4579241,001,251,381,511,661,832,012,212,442,682,953,24
35
Players item purchase ($ per user)2666624222222222222
36
Total spent per player ('25% to 50% of the estimate Fortnite ARPU)
710131848233334445566
37
38
Tier 1 game revenue
39
40
Streamers#203540506065707580859095
41
Money spent per game changer ($)2,52,52,52,52,52,52,52,52,52,52,52,5
42
% of boosts paid100%100%100%100%100%100%100%100%100%100%100%100%
43
Money spent by streamers ($)5008751 0001 2501 5001 6251 7501 8752 0002 1252 2502 375
44
Streamer revenue ($)237 500437 500562 500675 0001 912 50050 00087 500100 000125 000150 000162 500175 000187 500200 000212 500225 000237 500
45
Net revenue by all streamers ($)235 125433 125556 875668 2501 893 37549 50086 62599 000123 750148 500160 875173 250185 625198 000210 375222 750235 125
46
Tier 1 streamers income Net revenue per streamer7 4257 4257 4257 42529 7002 4752 4752 4752 4752 4752 4752 4752 4752 4752 4752 4752 475
47
48
Spectators#500 000875 0001 000 0001 250 0001 500 0001 625 0001 750 0001 875 0002 000 0002 125 0002 250 0002 375 000
49
Money spent per game changer ($)0,050,050,050,050,050,050,050,050,050,050,050,05
50
% of boosts paid25%25%25%25%25%25%25%25%25%25%25%25%
51
Money spent by all spectators ($) 62 500 109 375 125 000 156 250 187 500 203 125 218 750 234 375 250 000 265 625 281 250 296 875
52
Spectator revenue ($) 250 438 500 625 750 813 875 938 1 000 1 063 1 125 1 188
53
Money spent by 1 spectator ($) 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12
54
55
EverreachRevenue from streamers ($) 100 175 200 250 300 325 350 375 400 425 450 475
56
Revenue from spectators ($) 31 250 54 688 62 500 78 125 93 750 101 563 109 375 117 188 125 000 132 813 140 625 148 438
57
Total revenue per game ($)148 913274 313352 688423 2251 199 138 31 350 54 863 62 700 78 375 94 050 101 888 109 725 117 563 125 400 133 238 141 075 148 913
58
59
60
Tier 2 game revenue
61
62
Streamers#20481202163364806488641 1281 4641 8962 424
63
Money spent per game changer ($)2,52,52,52,52,52,52,52,52,52,52,52,5
64
% of boosts paid100%100%100%100%100%100%100%100%100%100%100%100%
65
Money spent by streamers ($)5001 2003 0005 4008 40012 00016 20021 60028 20036 60047 40060 600
66
Streamer revenue ($)28 200154 800396 000867 6001 446 6003 0007 20018 00032 40050 40072 00097 200129 600169 200219 600284 400363 600
67
Net revenue by all streamers ($)23 500129 000330 000723 0001 205 5002 5006 00015 00027 00042 00060 00081 000108 000141 000183 000237 000303 000
68
Net revenue per streamer1962692932981 055125125125125125125125125125125125125
69
70
Spectators#30 00072 000180 000324 000504 000720 000972 0001 296 0001 692 0002 196 0002 844 0003 636 000
71
Money spent per game changer ($)0,050,050,050,050,050,050,050,050,050,050,050,05
72
% of boosts paid25%25%25%25%25%25%25%25%25%25%25%25%
73
Money spent by all spectators ($) 3 750 9 000 22 500 40 500 63 000 90 000 121 500 162 000 211 500 274 500 355 500 454 500
74
Spectator revenue ($) 250 600 1 500 2 700 4 200 6 000 8 100 10 800 14 100 18 300 23 700 30 300
75
Money spent by 1 spectator ($) 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12 0,12
76
77
EvereachRevenue from streamers ($) 100 240 600 1 080 1 680 2 400 3 240 4 320 5 640 7 320 9 480 12 120
78
Revenue from spectators ($) 1 875 4 500 11 250 20 250 31 500 45 000 60 750 81 000 105 750 137 250 177 750 227 250
79
Total revenue per game ($)18 565101 910260 700571 170952 345 1 975 4 740 11 850 21 330 33 180 47 400 63 990 85 320 111 390 144 570 187 230 239 370
80
81
82
Tier 3 game revenue
83
84
Streamers#501503756751 0501 5002 0252 7003 5254 5755 9257 575
85
Money spent per game changer ($)2,52,52,52,52,52,52,52,52,52,52,52,5
86
% of boosts paid25%25%25%25%25%25%25%25%25%25%25%25%
87
Money spent by streamers ($)3139382 3444 2196 5639 37512 65616 87522 03128 59437 03147 344
88
Streamer revenue ($)8 05045 150115 500253 050421 7507002 1005 2509 45014 70021 00028 35037 80049 35064 05082 950106 050
89
Net revenue by all streamers ($)4 45624 99463 938140 081233 4693881 1632 9065 2318 13811 62515 69420 92527 31935 45645 91958 706
90
Net revenue per streamer1217181865888888888888
91
92
Spectators#7 00021 00052 50094 500147 000210 000283 500378 000493 500640 500829 5001 060 500
93
Money spent per game changer ($)0,050,050,050,050,050,050,050,050,050,050,050,05
94
% of boosts paid25%25%25%25%25%25%25%25%25%25%25%25%
95
Money spent by all spectators ($) 875 2 625 6 563 11 813 18 375 26 250 35 438 47 250 61 688 80 063 103 688 132 563
96
Spectator revenue ($) 156 469 1 172 2 109 3 281 4 688 6 328 8 438 11 016 14 297 18 516 23 672
97
Money spent by 1 spectator ($) 0,10 0,10 0,10 0,10 0,10 0,10 0,10 0,10 0,10 0,10 0,10 0,10
98
99
EvereachRevenue from streamers ($) 63 188 469 844 1 313 1 875 2 531 3 375 4 406 5 719 7 406 9 469
100
Revenue from spectators ($) 438 1 313 3 281 5 906 9 188 13 125 17 719 23 625 30 844 40 031 51 844 66 281