Unlisted Group
Pre-Revenue

Building the Physical Layer of the AI Economy

A validation-first path to transforming Rust Belt power into machine intelligence.

Silicon Valley builds the models. We're building the engines.

By leveraging the Mahoning Valley's stranded industrial power and skilled labor, we're deploying scalable inference platforms designed to out-compete hyperscalers on pure unit economics.

This is the re-industrialization of the American Midwest—one GPU cluster at a time.

70% cheaper~54% ROC~22 mo payback40 GPUs

The Physics of Profit

YEAR 1

Net Profit (EBITDA)

$194,472

Total CapEx

$361,440

Annual ROC

54%

Payback

22.3 mo

Monthly Net

$16,206

4x RTX PRO 6000 Blackwell per rig
10 rigs target (Phase 2)
40 GPUs / 3.8TB VRAM

Tri-Modal Revenue Engine

Three distinct revenue streams provide resilience and optimization—each tier activates based on market conditions.

Tier 1 Priority
Private Contracts
Sovereign Retainers

Fixed monthly contracts with local firms needing 'Sovereign' offline compute. Data sovereignty ensures IP never leaves the 330 area code.

Rate$1,500/mo
Term12-Month Contracts
Tier 2 Priority
Public Cloud Rental
Global Spot Market

Renting individual GPUs or whole nodes to researchers via Vast.ai. Verified host status ensures high visibility and premium pricing.

Rate (per rig)$5.00/hr
Target75% Utilization
Tier 3 Priority
Crypto Mining
Revenue Floor

Automated mining of memory-hard algorithms during idle gaps, setting a 'Revenue Floor' that always covers electricity costs.

Floor~$30/day
RoleCovers Electricity

Phased Deployment

Interactive roadmap — adjust rig counts to see real-time projections for each deployment phase.

PROOF OF CONCEPT
Month 0-2
Seed Rig
Immediate GPU cluster deployment for revenue validation. Validates model and Vast.ai verification.

CapEx Allocation

$32,044

Rig Intensity

1 Units

MAX 4
Projected FCF
$1,887/mo
EXPANSION
Month 3-6
Commercial Fleet
Industrial flex space with 10 Seed Rigs (40 GPUs). Scale operations with 3-phase power.

CapEx Allocation

$336,940

Rig Intensity

10 Units

MAX 34
Projected FCF
$13,370/mo
ASSET OWNERSHIP
Month 24+
Unlisted HQ
Move from lease to owned asset. Eliminates rent expense ($24k/yr savings) and creates permanent equity base.

Funding Source

Accumulated Profits

Rig Intensity

34 Units

MAX 164
Projected FCF
$56,310/mo

Growth Strategy

We execute a disciplined, profit-first roadmap designed to scale compute revenue into hard asset ownership.

1. Commercial Acceleration

Create immediate, high-velocity cash flow by deploying a fleet of 10 Seed Rigs (40 GPUs, 3.8TB VRAM) into a leased industrial facility. Target: ~$16,000/mo net.

2. Asset Ownership

Eliminate OpEx liabilities and build permanent assets. Utilize retained earnings to self-fund 'Unlisted HQ'—a purpose-built data center owned debt-free.

3. Sovereign Value

Treasury strategy balances infinite scalability of Compute with pristine collateral of Bitcoin and physical permanence of Real Estate. We accumulate sovereign value.

The Financial Engine

Our plan ensures consistent cash flow across market conditions, optimizing for both resilience and growth.

Revenue Model

Tri-Modal Strategy

Cloud + Retainers + Mining

The Ask

$500,000

Seed Capital

Use of Funds

100% Revenue-Gen

Hardware + Infrastructure

Projected Year 1

~$194,472

EBITDA

Hardware Simulator

Deep-dive into our unit economics. Adjust hardware counts to see how the model scales from single-rig pilot to enterprise-grade cluster.

Configuration

40x RTX 6000 Blackwell (3840GB VRAM)
Seed Rigs (4 GPU each)10 rigs (40 GPUs)
1 rig (Pilot)10 rigs (Safe Target)20 rigs (Scale)
Hourly Rate (96GB VRAM)$1.25/GPU-hr
$0.80 bear market$1.25 target$2.00 premium
Infrastructure CapEx$41,000
$0 (Garage)$41k (Full Build)$75k (Enterprise)
Utilization (Vast.ai fees: 25%)75%
25% new host75% verified95% premium
Power Rate (Max-Q: 14.5kW)$0.132/kWh
$0.08 industrial$0.132 Ohio$0.20 expensive
Facility Type
Management

Projected Returns

Total Capital

$361,440

Annual ROC

53%

Monthly Net

$15,872

Payback

22.8 mo

Breakdown
Hardware (10 rigs)$320,440
Infrastructure$41,000
Gross Revenue+$36,000
Net Revenue (after fees)+$20,250
Power (14.5kW × $0.132)-$1,378
Facility Lease-$3,000
Year 1 EBITDA$190,463

v3.0 projections based on RTX 6000 Blackwell Max-Q @ $1.25/hr. Actual results may vary.