Investment Opportunity
The group is organizing a total seed capital raise of USD 8.00 Million to scale two high-velocity trade and e-commerce platforms, culminating in a mega-scale Industrial Factory-as-a-Service (FaaS) rollout by Year 5.
Corporate Structure & Equity Allocation
The corporate framework is structured as a Consolidated Holding Company (Top-Co) controlling 100% of downstream operations, keeping Radiant Synage in operational and voting control while maximizing investor upside:
- Total Capital Ask: USD 8.00 Million Cash (Split as two USD 4.00M allocations).
- Total Implied Post-Money Valuation: USD 20.00 Million.
- Radiant Synage Contribution: Appraised at USD 12.00 Million in corporate intellectual property (IP), banking lines, and infrastructure.
- Equity Split: 60% Radiant Synage (Majority Control) / 40% Investor (Significant Minority).
Dual-Track Operational Architecture
Track A: Delper Global Consultants (Singapore SPV)
- Focus: Cross-border B2B bulk enterprise trade platform utilizing Radiant's trust-layer integration model.
- Infrastructure Spend (USD 4.0M): Allocated immediately into SAP BTP & Signavio middleware ($0.86M), SAP S/4HANA Core ERP ($0.39M), and SGS quality webhooks ($0.15M).
- Unit Economics: Operates on a 15.184% fixed transaction rate over a rapid 14-day settlement loop (26 capital turns per year from Year 2), plus a 6.0% net annual liquidity spread on cargo-secured facilities.
Track B: Delper Retail (India Domestic Engine)
- Focus: India-focused, buyer-first digital marketplace natively integrated with the Open Network for Digital Commerce (ONDC).
- Milestone Capital Deployment (USD 4.0M):
- Tranche 1 ($1.0M): Immediate setup, legal licensing, and engineering team onboarding.
- Tranche 2 ($1.5M): Triggered on execution of formal Axis Bank escrow terms and SGS 3PQC partnership terms.
- Tranche 3 ($1.5M): Funds a comprehensive 6-to-9 month pilot phase (30–50 factories, 15–25 DTC brands).
- Unit Economics: Generates a 24.2% e-commerce take rate ($72.67 gross profit per baseline $300 order) driven by real-time factory bidding and viral QR-distributor onboarding.
Investor Risk Mitigation: The 12-Month Exit Pipe
To completely de-risk the investor's USD 8.00 million cash commitment, Delper runs an isolated financial vehicle in parallel to the core technology tracks:
- The Vehicle: Routes 800,000 metric tons of bulk palm oil annually through Irrevocable At-Sight Letters of Credit (LCs).
- The Trust Pool: Capturing a locked logistics fee of USD 10 per ton builds a ring-fenced USD 8.00 Million Bare Trust pool.
- Principal Return: 100% of the seed capital (USD 8.0M) is returned to the investor as a single lump-sum payout within 12 months. Net cash risk drops to USD 0.00. Investor exits.
Five-Year Horizon: Delper Aegis Scaling
By Year 5, the unencumbered cash flows from both core operational wings combine into a mega-reserve:
- Global Consultants Profit: USD 2.03 Billion
- Delper Retail Profit: USD 204.38 Million
- Combined Year 5 Profit Pool: USD 2.234 Billion
- Capital Deployment: USD 1.90 Billion deployed as Capex to launch Delper Aegis, an industrial-grade Factory-as-a-Service (FaaS) cybersecurity layer rolling out 3,000,000 Delper Guard firewalls.
- Terminal Scale: Yields USD 5.35 Billion in net upfront margins in Year 1 of rollout, accelerating to USD 102.50 Billion per year in recurring revenue at full operational capacity.
Milestones
Setup, legal licensing, and engineering team onboarding.
Triggered on execution of formal Axis Bank escrow terms and SGS 3PQC partnership terms.
Funds a pilot with 30–50 factories and 15–25 DTC brands.
Rapid 14-day settlement loop for the B2B trade platform.
100% of the seed capital returned to the investor as a single lump-sum payout.
Factory-as-a-Service cybersecurity layer rolling out 3,000,000 Delper Guard firewalls.
Financial Summary
| Metric | Track A: Global Consultants |
Track B: Delper Retail |
Combined Total (Top-Co) |
|---|---|---|---|
| Capital Allocation | USD 4.00 Million | USD 4.00 Million | USD 8.00 Million |
| Equity Percentage | 40% Pass-through | 40% Pass-through | 40% Permanent Stake |
| Governance Stake | 60% Radiant Synage | 60% Radiant Synage | 60% Radiant Synage |
| 12-Month Cash Payout | — | — | USD 8.00 Million (100% Return) Permanent equity TBA |
| Projected Year 5 Profit | USD 2.03 Billion | USD 204.38 Million | USD 2.234 Billion |