Revenue Model

$400K → $3.6M → $15M in three years.

Conservative assumptions. Revenue-generating by Month 4. The inflection point is the HSA Unlock in Year 2.

Year 1 — The Pilot

$400,000 Gross Revenue

MarketsNYC + Austin
Inspector partners50 agencies
Test bookings5,000
Avg revenue per booking$80

Goal: Prove the cross-sell mechanism. Do patients who visit allergists actually book a home test when prompted? Manual LMN processing. No HSA integration yet.

Year 2 — HSA Unlock + Expansion

$3.6M Gross Revenue

MarketsTop 10 metros
Test bookings45,000
HSA Unlock live
LMN automation

Inflection point. HSA integration makes the service ~30% cheaper for patients. Conversion jumps. The platform becomes the #1 referrer to major environmental labs, creating lock-in.

Year 3 — National + B2B

$12–15M Gross Revenue

MarketsNational
Test bookings150,000+
B2B channelCorporate wellness
Insurance partnershipsIn progress

New channel: “Canary Home Health” as a corporate wellness benefit. Companies pay for employees’ home office air quality and ergonomic testing. High-margin marketplace revenue at 5–10x multiples adds $100M+ in enterprise value.

Unit Economics

Multiple new revenue streams per patient. Zero incremental CAC.

Today

Patient books allergist

1 transaction

Single booking. Patient churns or rebooks for the same condition. The root cause is never addressed.

With Canary

Clinical booking Existing revenue
Environmental test booking New — high-value transaction
LMN telehealth facilitation New — async, high margin
Remediation referral New — 10–15% referral
Revenue per patient ~3x current LTV

Environmental test bookings are high-intent, high-value transactions. Average residential mold inspections run $300–800 (NYC) and $250–1,075 (Austin). Water quality panels run $150–500. The platform captures a share of each transaction — significantly higher than the average clinical booking — from patients who are already on the platform at the moment of highest intent.

$0
Incremental CAC
Patients already on the platform
~3x
LTV Multiplier
Allergy / Pediatric segment
4
New Revenue Streams
Test + LMN + Referral + B2B
$100M+
Enterprise Value Add (Yr 3)
At 5–10x marketplace multiples
See the pilot plan →