06 / EDITABLE ANALYSIS

Set the assumptions. Inspect the opportunity.

Illustrative potential gross OpenAI revenue model. Direct subscriptions and API are shown separately from conditional advertising budgets. No confirmed deals, net profits or authorised resale rights are implied.

Our proposal ↗

INTERACTIVE SCENARIO

Potential OpenAI gross revenue scenarios

Three direct commercial categories plus conditional advertising shown separately. No input comes from signed orders.

Sports businesses approached

businesses

Business adoption rate

Seats per adopting business

seats

Assumed seat price per month

USD

Businesses using API assistant

businesses

API requests per business / month

requests

Assumed API spend / 1,000 requests

USD

GYMDD Club members

members

Monthly active AI users

Requests per active user / month

requests

Assumed API spend / 1,000 Club requests

USD

Eligible advertisers

advertisers

Monthly media budget per advertiser

USD

Illustrative year-two growth

Hypothetical Business subscriptions—

GMAO / enterprise API usage—

Free GYMDD Club optional AI API—

Ads: possible spend, not committed—

Monthly potential: subscriptions + API only—

12 months at same run-rate, excluding ads—

Year 2 with editable growth, excluding ads—

Optional monthly total if ads are purchased—

Illustrative gross USD amounts, not OpenAI net profit. Rates are assumptions, not contracted pricing; subscriptions are direct with OpenAI and ad spend is not committed. Year two is not a verified forecast. Inputs remain in the browser only.

Interpretation: ads are NOT included in the core subscriptions/API total; they only appear in the explicitly conditional figure. No user data sale or automatic access to Club member information.

All assumptions are editable. The model calculates potential gross commercial revenue for OpenAI, not profit or investment returns. API consumption is approximated via average blended cost per call, not official token price.