EXECUTIVE SUMMARY

Investment Opportunity

Delper Group is a dual-track digital commerce and security architecture backed by the 10-year market traction, infrastructure, and AAA-rated corporate client relationships of Radiant Synage Pvt Ltd. 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.
• Pricipal 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 while the investor keeps their permanent 40% equity upside.

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.

Financial Summary Table