Paying customers: 500
ARPU: $49.00
Monthly churn rate: 3.00%
New customers a month: 25
Monthly recurring revenue: $24,500.00
Annual recurring revenue: $294,000.00
Churned customers: 15
Churned MRR: $735.00
New MRR: $1,225.00
Net new MRR: $490.00
Net MRR growth: 2.00%
MRR in 12 months: $30,380.00
Verdict: MRR $24,500.00 — net new MRR $490.00 a month, growing 2.00% a month; growing steadily
Branch: 600 customers: MRR $29,400.00; ARR $352,800.00; net new MRR $343.00; net MRR growth 1.17%
Branch: 400 customers: MRR $19,600.00; ARR $235,200.00; net new MRR $637.00; net MRR growth 3.25%
Branch: ARPU $59.00: MRR $29,500.00; ARR $354,000.00; net new MRR $590.00; net MRR growth 2.00%
Branch: ARPU $39.00: MRR $19,500.00; ARR $234,000.00; net new MRR $390.00; net MRR growth 2.00%
Branch: Churn 5%: MRR $24,500.00; ARR $294,000.00; net new MRR $0.00; net MRR growth 0.00%
Branch: Churn 1%: MRR $24,500.00; ARR $294,000.00; net new MRR $980.00; net MRR growth 4.00%
Branch: 50 new customers a month: MRR $24,500.00; ARR $294,000.00; net new MRR $1,715.00; net MRR growth 7.00%
Branch: 10 new customers a month: MRR $24,500.00; ARR $294,000.00; net new MRR −$245.00; net MRR growth −1.00%
Branch: 1,000 customers: MRR $49,000.00; ARR $588,000.00; net new MRR −$245.00; net MRR growth −0.50%
Branch: ARPU $99.00: MRR $49,500.00; ARR $594,000.00; net new MRR $990.00; net MRR growth 2.00%
Reverse: Smallest ARPU for the MRR to STAY at or above $25,000: $50.00
Reverse: Smallest ARPU for the MRR to STAY at or above $25,000 (rounded): $50.00
At $50.00 the figures are: MRR $25,000.00; ARR $300,000.00; net new MRR $500.00; net MRR growth 2.00% (unrounded 2.000000%)
At the lower neighbor the figures are: MRR $24,995.00; ARR $299,940.00; net new MRR $499.90; net MRR growth 2.00% (unrounded 2.000000%)
At the upper neighbor the figures are: MRR $25,005.00; ARR $300,060.00; net new MRR $500.10; net MRR growth 2.00% (unrounded 2.000000%)
Reverse verdict: STEP
Reverse: Smallest customer count for the MRR to STAY at or above $25,000: 511 customers
Reverse: Smallest customer count for the MRR to STAY at or above $25,000 (rounded): 511 customers
At 511 customers the figures are: MRR $25,039.00; ARR $300,468.00; net new MRR $473.83; net MRR growth 1.89% (unrounded 1.892368%)
At the lower neighbor the figures are: MRR $24,990.00; ARR $299,880.00; net new MRR $475.30; net MRR growth 1.90% (unrounded 1.901961%)
At the upper neighbor the figures are: MRR $25,088.00; ARR $301,056.00; net new MRR $472.36; net MRR growth 1.88% (unrounded 1.882813%)
Reverse verdict: STEP
Reverse: Smallest ARPU for the net new MRR to STAY at or above $500: $50.00
Reverse: Smallest ARPU for the net new MRR to STAY at or above $500 (rounded): $50.00
At $50.00 the figures are: MRR $25,000.00; ARR $300,000.00; net new MRR $500.00; net MRR growth 2.00% (unrounded 2.000000%)
At the lower neighbor the figures are: MRR $24,995.00; ARR $299,940.00; net new MRR $499.90; net MRR growth 2.00% (unrounded 2.000000%)
At the upper neighbor the figures are: MRR $25,005.00; ARR $300,060.00; net new MRR $500.10; net MRR growth 2.00% (unrounded 2.000000%)
Reverse verdict: STEP
Reverse: Largest churn rate for the net new MRR to STAY at or above $0: 5% churn
Reverse: Largest churn rate for the net new MRR to STAY at or above $0 (rounded): 5% churn
At 5% churn the figures are: MRR $24,500.00; ARR $294,000.00; net new MRR $0.00; net MRR growth 0.00% (unrounded 0.000000%)
At the lower neighbor the figures are: MRR $24,500.00; ARR $294,000.00; net new MRR $2.45; net MRR growth 0.01% (unrounded 0.010000%)
At the upper neighbor the figures are: MRR $24,500.00; ARR $294,000.00; net new MRR −$2.45; net MRR growth −0.01% (unrounded −0.010000%)
Reverse verdict: STEP
Reverse: Smallest new customers a month for the net new MRR to STAY at or above $1,000: 36 new customers
Reverse: Smallest new customers a month for the net new MRR to STAY at or above $1,000 (rounded): 36 new customers
At 36 new customers the figures are: MRR $24,500.00; ARR $294,000.00; net new MRR $1,029.00; net MRR growth 4.20% (unrounded 4.200000%)
At the lower neighbor the figures are: MRR $24,500.00; ARR $294,000.00; net new MRR $980.00; net MRR growth 4.00% (unrounded 4.000000%)
At the upper neighbor the figures are: MRR $24,500.00; ARR $294,000.00; net new MRR $1,078.00; net MRR growth 4.40% (unrounded 4.400000%)
Reverse verdict: STEP
Reverse: Smallest ARPU for the ARR to STAY at or above $300,000: $50.00
Reverse: Smallest ARPU for the ARR to STAY at or above $300,000 (rounded): $50.00
At $50.00 the figures are: MRR $25,000.00; ARR $300,000.00; net new MRR $500.00; net MRR growth 2.00% (unrounded 2.000000%)
At the lower neighbor the figures are: MRR $24,995.00; ARR $299,940.00; net new MRR $499.90; net MRR growth 2.00% (unrounded 2.000000%)
At the upper neighbor the figures are: MRR $25,005.00; ARR $300,060.00; net new MRR $500.10; net MRR growth 2.00% (unrounded 2.000000%)
Reverse verdict: STEP
Edge: 0 customers: No paying customers or no price — the MRR is $0, so the net MRR growth is undefined.
Edge: Churn 0%: MRR $24,500.00; ARR $294,000.00; net new MRR $1,225.00; net MRR growth 5.00%
Edge: Churn 100%: MRR $24,500.00; ARR $294,000.00; net new MRR −$23,275.00; net MRR growth −95.00%
Edge: 0 new customers a month: MRR $24,500.00; ARR $294,000.00; net new MRR −$735.00; net MRR growth −3.00%
Edge: 487 customers, ARPU $49.99, churn 3.25%, 23 new customers a month (growth unrounded 1.472793%): MRR $24,345.13; ARR $292,141.56; net new MRR $358.55; net MRR growth 1.47% (unrounded 1.472793%)
Edge: 100,000 customers, ARPU $199.99, churn 2%, 5,000 new customers a month: MRR $19,999,000.00; ARR $239,988,000.00; net new MRR $599,970.00; net MRR growth 3.00%
Edge: ARPU $0: No paying customers or no price — the MRR is $0, so the net MRR growth is undefined.
Edge: 1 customer: MRR $49.00; ARR $588.00; net new MRR $1,223.53; net MRR growth 2,497.00%
Edge: Churn 50%: MRR $24,500.00; ARR $294,000.00; net new MRR −$11,025.00; net MRR growth −45.00%
Edge: 100 new customers a month: MRR $24,500.00; ARR $294,000.00; net new MRR $4,165.00; net MRR growth 17.00%
Edge: 15 new customers a month: MRR $24,500.00; ARR $294,000.00; net new MRR $0.00; net MRR growth 0.00%
600 customers: MRR $29,400.00; ARR $352,800.00; net new MRR $343.00; net MRR growth 1.17%.
400 customers: MRR $19,600.00; ARR $235,200.00; net new MRR $637.00; net MRR growth 3.25%.
ARPU $59.00: MRR $29,500.00; ARR $354,000.00; net new MRR $590.00; net MRR growth 2.00%.
ARPU $39.00: MRR $19,500.00; ARR $234,000.00; net new MRR $390.00; net MRR growth 2.00%.
Churn 5%: MRR $24,500.00; ARR $294,000.00; net new MRR $0.00; net MRR growth 0.00%.
Churn 1%: MRR $24,500.00; ARR $294,000.00; net new MRR $980.00; net MRR growth 4.00%.
50 new customers a month: MRR $24,500.00; ARR $294,000.00; net new MRR $1,715.00; net MRR growth 7.00%.
10 new customers a month: MRR $24,500.00; ARR $294,000.00; net new MRR −$245.00; net MRR growth −1.00%.
1,000 customers: MRR $49,000.00; ARR $588,000.00; net new MRR −$245.00; net MRR growth −0.50%.
ARPU $99.00: MRR $49,500.00; ARR $594,000.00; net new MRR $990.00; net MRR growth 2.00%.
Reverse: The smallest ARPU for the MRR to STAY at or above $25,000 is $50.00; at $50.00 the figures are MRR $25,000.00; ARR $300,000.00; net new MRR $500.00; net MRR growth 2.00% (unrounded 2.000000%); at the lower neighbor the figures are MRR $24,995.00; ARR $299,940.00; net new MRR $499.90; net MRR growth 2.00% (unrounded 2.000000%) — verdict: STEP. Reverse: The smallest customer count for the MRR to STAY at or above $25,000 is 511 customers; at 511 customers the figures are MRR $25,039.00; ARR $300,468.00; net new MRR $473.83; net MRR growth 1.89% (unrounded 1.892368%); at the lower neighbor the figures are MRR $24,990.00; ARR $299,880.00; net new MRR $475.30; net MRR growth 1.90% (unrounded 1.901961%) — verdict: STEP. Reverse: The smallest ARPU for the net new MRR to STAY at or above $500 is $50.00; at $50.00 the figures are MRR $25,000.00; ARR $300,000.00; net new MRR $500.00; net MRR growth 2.00% (unrounded 2.000000%); at the lower neighbor the figures are MRR $24,995.00; ARR $299,940.00; net new MRR $499.90; net MRR growth 2.00% (unrounded 2.000000%) — verdict: STEP. Reverse: The largest churn rate for the net new MRR to STAY at or above $0 is 5% churn; at 5% churn the figures are MRR $24,500.00; ARR $294,000.00; net new MRR $0.00; net MRR growth 0.00% (unrounded 0.000000%); at the upper neighbor the figures are MRR $24,500.00; ARR $294,000.00; net new MRR −$2.45; net MRR growth −0.01% (unrounded −0.010000%) — verdict: STEP. Reverse: The smallest new customers a month for the net new MRR to STAY at or above $1,000 is 36 new customers; at 36 new customers the figures are MRR $24,500.00; ARR $294,000.00; net new MRR $1,029.00; net MRR growth 4.20% (unrounded 4.200000%); at the lower neighbor the figures are MRR $24,500.00; ARR $294,000.00; net new MRR $980.00; net MRR growth 4.00% (unrounded 4.000000%) — verdict: STEP. Reverse: The smallest ARPU for the ARR to STAY at or above $300,000 is $50.00; at $50.00 the figures are MRR $25,000.00; ARR $300,000.00; net new MRR $500.00; net MRR growth 2.00% (unrounded 2.000000%); at the lower neighbor the figures are MRR $24,995.00; ARR $299,940.00; net new MRR $499.90; net MRR growth 2.00% (unrounded 2.000000%) — verdict: STEP.
Edges: 0 customers gives No paying customers or no price — the MRR is $0, so the net MRR growth is undefined.. Churn 0% gives MRR $24,500.00; ARR $294,000.00; net new MRR $1,225.00; net MRR growth 5.00%. Churn 100% gives MRR $24,500.00; ARR $294,000.00; net new MRR −$23,275.00; net MRR growth −95.00%. 0 new customers gives MRR $24,500.00; ARR $294,000.00; net new MRR −$735.00; net MRR growth −3.00%. 487 customers, ARPU $49.99, churn 3.25%, 23 new customers gives MRR $24,345.13; ARR $292,141.56; net new MRR $358.55; net MRR growth 1.47% (unrounded 1.472793%). 100,000 customers, ARPU $199.99, churn 2%, 5,000 new customers gives MRR $19,999,000.00; ARR $239,988,000.00; net new MRR $599,970.00; net MRR growth 3.00%. ARPU $0 gives No paying customers or no price — the MRR is $0, so the net MRR growth is undefined.. 1 customer gives MRR $49.00; ARR $588.00; net new MRR $1,223.53; net MRR growth 2,497.00%. Churn 50% gives MRR $24,500.00; ARR $294,000.00; net new MRR −$11,025.00; net MRR growth −45.00%. 100 new customers a month gives MRR $24,500.00; ARR $294,000.00; net new MRR $4,165.00; net MRR growth 17.00%. 15 new customers a month gives MRR $24,500.00; ARR $294,000.00; net new MRR $0.00; net MRR growth 0.00%.