Free SaaS valuation
Ecommerce Startup United States
Information is unavailable

Clinically studied liver brand: $3.5M TTM, $1.29M/yr subs, $139 AOV, 81% margin, $431K adj. EBITDA

P&L Documents (1)Supporting files (1)
Asking Price
$2.3M
Multiples
11.4x profit
The asking price divided by TTM net profit.
Learn more about multiples
0.6x revenue
The asking price divided by TTM gross revenue.
Learn more about multiples
Annual Growth Rate
+180%
TTM Revenue
$3.5M
Profit
$196.7k
Last Month's Revenue
$160k
Profit
$-414

Sign up to request access to this startup

Chat with the founder and access exclusive data unavailable to the public.

Learn more and join →
United States

Clinically studied liver brand: $3.5M TTM, $1.29M/yr subs, $139 AOV, 81% margin, $431K adj. EBITDA

This is a high-margin, subscription-first daily liver and metabolic health brand for adults who drink, selling a clinically studied supplement through Shopify and Amazon. The product is rated 4.8 stars across 773+ verified reviews, customers stay on multi-month subscriptions, and operations are fully outsourced. In 20 months the company generated $5.5M in gross sales ($4.8M net revenue through September), including $3.54M in the last 12 months, with 25,000+ customers across Shopify and Amazon. Adjusted EBITDA before management compensation was $431K for the 12 months to June 2026: $255.9K of EBITDA plus $174.6K of one-off projects, ended retainers and owner items, verified line by line in a general-ledger review. The platform's $196.7K net profit covers the year to September, a different period. ✅ $107K a month in subscription MRR across 2,659 active subscriptions (Loop $83.9K, Amazon Subscribe & Save $23.6K average); more than half of September revenue came from subscription renewals, and 6-month plans collect $239 upfront ✅ 49% of 6-month and 57% of 3-month subscribers renew for another term; subscribers are worth $339 each to date and still rising, and 2026 cohorts retain like 2025 ✅ Completed 12-week pre/post study of the finished formula, run by an independent research company: 92% woke refreshed more often, 94% improved on five or more of nine outcomes, 75% had a decrease in at least one liver enzyme ✅ Exclusive on-demand inventory agreement: avoids funding large production runs, with about $31K of stock on hand ✅ Exclusive rights to a patented ingredient, 1,000+ clinician recommendations, a first direct clinic order (October 2026) and an at-home liver blood test kit ✅ Built by founders with prior exits and advised by operators behind notable consumer-health and beverage-brand exits ✅ Growth upside: the new study claims in ads, retail and practitioner channels, Amazon, 11,500+ one-time buyers to convert, new SKUs and international expansion
Asking Price
$2.3M
Multiples
11.4x profit
The asking price divided by TTM net profit.
Learn more about multiples
0.6x revenue
The asking price divided by TTM gross revenue.
Learn more about multiples
Asking Price Reasoning
0.64x TTM revenue and 5.2x adjusted EBITDA before management compensation ($431K, 12 months to June 2026). The platform's 11.4x uses net profit to September, which carries a funded clinical study, financing costs and agencies since discontinued. After Meta's Andromeda update raised acquisition costs across DTC health in 2026, the founders cut unprofitable ad spend, protected the subscription base (more than half of September revenue; $107K a month MRR), completed the 12-week study and secured exclusive ingredient rights. A buyer gets 81% gross margins, an exclusive on-demand agreement that avoids funding large production runs, prepaid plans that collect cash upfront, and study claims not yet used in ads. A strategic adds retail, Amazon or practitioner reach; an operator restarts acquisition on an established base. Open to cash plus an earnout or seller note.
Recent performance
TTM Revenue
Trailing twelve month (TTM) gross revenue.
$3.5M last 12 months gross revenue
TTM Profit
Trailing twelve month (TTM) net profit.
$196.7k last 12 months net profit
Last Months Revenue
Total gross revenue last month.
$160k last month gross revenue
Last Months Profit
Total net profit last month.
$-414 last month net profit
Customer metrics
Product Manufactured
The country where the product is manufactured.
United States
Annual Growth Rate
The percentage change in revenue over the last 12 months compared to the previous 12 months.
+180% Annual Growth Rate
Customers
Total unique customers who have made a purchase.
5,000+ Customers
Number of SKUs
The number of product variations you sell.
8 SKUs
Total Value of Inventory
The combined retail value of all ready to sell inventory on hand.
30983 Total Value of Inventory
Company overview
Date Founded
March 2025
Team Size
Small (2-20)
Business Model
  • Business-to-consumer (B2C)
  • Subscription
  • Ecommerce
  • Direct-to-consumers (DTC)
Prepaid 1, 3, 6 and 9-month plans on Loop subscriptions (average charge $184; 6-month plan $239, collected upfront), plus Amazon Subscribe & Save (722 active; Amazon puts subscriber 24-month value at $215 vs $54 for one-time buyers). An exclusive on-demand inventory agreement means the manufacturer produces as needed, so large production runs are not funded upfront; fulfilment is outsourced to a US 3PL, so a small team runs it. The annual growth figure compares the last 12 months with a partial launch year.
Tech Stack
  • Shopify
Shopify store with Loop Subscriptions, Klaviyo email and SMS, Judge.me reviews, Amazon Seller Central, QuickBooks and Triple Whale attribution.
Growth Opportunities
  • Increase digital marketing
  • Focus on SEO
  • Improve conversion rates
  • Expand to new markets
  • Increase content marketing
Put the completed study's results (final October 2026) into ads and landing pages. Take the product into retail and practitioner channels, which the study and 1,000+ recommending clinicians suit; the first direct clinic order came in October 2026. Use the at-home liver blood test kit as a front-end offer and retention tool. Add study claims to Amazon. Launch the exclusive ingredient as an upgrade or new SKU. Convert 11,500+ one-time buyers to subscription. Expand to Canada, the UK, Australia and Europe.
Competitors
  • Cheers Health
  • ZBiotics
  • Dose Daily
  • Morning Recovery
Key Assets
  • Marketing materials
  • Copyright
  • Domain
  • Social media accounts
  • Inventory
  • Trademarks
  • Intellectual property
  • Brand
  • Customers
  • Website
  • Other
  • Clinical Trial
  • Exclusive ingredient rights
Acquisition details
Selling Reasoning
  • Financial gain
  • Starting a new venture
The founders built the product, the proof and the customer base. The next stage, retail and scaled acquisition, needs an owner with distribution or capital. Founders will support the transition.
Financing
  • Angel investment
Verified business
Business address and incorporation certificate verified (US entities only).

Get more with Platinum

Unlock exclusive advantages for startup buyers.

Upgrade to Platinum   →
Unlock Private Data
Get access to private financials, pitch decks, data rooms, and more.

Direct Founder Access
Chat directly with the founder, ask questions, and negotiate terms.

Buyer Concierge
Join office hours to get personalized support during live sessions.
Learn more
Upgrade to Platinum to request access to this startupChat with the founder and access exclusive data unavailable to the public.
Upgrade to access