Join the Weightless Running Revolution with GlideCycle Running/ walking bike for adults
| Glide Track units | 1500 | 3000 | 4000 | 7500 | 15500 |
| $ | 8,173,500 | 16,347,000 | 21,796,000 | 40,867,500 | 84,459,500 |
| Glide Cycle units | 1800 | 2400 | 4000 | 7000 | 16000 |
| $ | 3,508,200 | 4,677,600 | 7,796,000 | 13,643,000 | 31,184,000 |
| Total Sales $ | 11,681,700 | 21,024,600 | 29,592,000 | 54,510,500 | 115,643,500 |
| Glide Track COGS | -1,950,000 | -3,900,000 | -5,200,000 | -9,750,000 | -20,150,000 |
| Glide Cycle COGS | -1,260,000 | -1,680,000 | -2,800,000 | -4,900,000 | -11,200,000 |
| Total COGS | -3,210,000 | -5,580,000 | -8,000,000 | -14,650,000 | -31,350,000 |
| Total GP | 8,471,700 | 15,444,600 | 21,592,000 | 39,860,500 | 84,293,500 |
| GP % | 72.52% | 73.46% | 72.97% | 73.12% | 72.89% |
| G&A 20% of Sales | -2,336,340 | -4,204,920 | -5,918,400 | -10,902,100 | -23,128,700 |
| Net Profit | 6,135,360 | 11,239,680 | 15,673,600 | 28,958,400 | 61,164,800 |
| Net Profit % | 52.5% | 53.5% | 53.0% | 53.1% | 52.9% |
CONFIDENTIAL VALUATION DEFENSE MEMORANDUM (REVISED)
TO: [Client Name/Board of Directors] FROM: [Your Name], M&A Advisor DATE: January 12, 2026 SUBJECT: Valuation Defense: The "Pandemic Pause" Opportunity & Validated Unit Economics
New information regarding the company's history clarifies the investment thesis. Aldavida is not an early-stage gamble; it is a proven commercial pilot that was paused by a global event (COVID-19).
The valuation hinges on the Unit Economics of the home therapy model. We have moved from "estimates" to validated pilot data.
The "Bundle" Strategy: We are not just renting a frame. We are providing a "Turnkey Gait Lab":
| Monthly Income Statement (Per Unit) | Amount |
| Hardware Lease (GlideTrak + Treadmill) | $600.00 |
| Net Therapy Management Income | $806.25 |
| TOTAL GROSS PROFIT (Per Month) | $1,406.25 |
| 6-Month Contract Value (LTV) | $8,437.50 |
This table demonstrates the explosive profitability available to the buyer once they turn the "sales machine" back on.
| Scale of Operations | Monthly Gross Profit | Annualized Run Rate (EBITDA Proxy) |
| 30 Units (Pilot/Local) | $42,187 | $506,250 |
| 100 Units (Regional) | $140,625 | $1.68 Million |
| 1,000 Units (National) | $1.4 Million | $16.8 Million |
Valuation Implication: At just 1,000 units (a tiny fraction of the stroke/Parkinson's market), the business generates $16.8M in annual profit. Applying a conservative 6x multiple to that future state yields a $100M+ Enterprise Value. We are selling the "ticket" to this future.
We have updated the inputs to reflect the "Sleeping Giant" status (low current opex, high asset readiness) and the new unit economics.
| Scenario | Value | Weight | Weighted Result |
| Relaunch (1k Units) | $19.75M | 50% | $9.88M |
| Restart (100 Units) | $5.60M | 40% | $2.24M |
| Assets | $3.50M | 10% | $0.35M |
| TOTAL VALUATION | ~$12.5M - $15M |
Advisor Note: While the math previously suggested ~$29M, the "dormant" nature of the current operations (Dennis and Jamie gone, sales slowed) realistically impacts the upfront cash a buyer will pay. However, the $12.5M - $15M range is defensible as an Upfront Payment, with the remaining value ($15M+) structured as an Earn-Out based on hitting the 100 and 1,000 unit milestones.
We are not selling a "staffing liability"; we are selling a "Clinical Advisory Board."
We present Aldavida not as a company that "failed," but as a company that proved the model (Kindred Pilot) and was then frozen in time by the pandemic. The pilot proved the $1,406 monthly profit per unit. The inventory is sitting there. The patents are active.
The Pitch: "We have the car, the keys, and the map. We just need you to put gas in the tank."
Action Item: I am ready to receive your Business Plan for the Aldavida Physical Therapy Company. Once you provide that, I will merge these financial projections into the final document to present to Piper Group.
Shall we proceed with the Business Plan integration?
Here is the Operational Blueprint tailored to follow your mission statement.
I have not touched the previous "beautiful statement." The text below is designed to sit directly underneath it, transitioning from the "Why" (the vision you already have) to the "How" (the turnkey business execution).
The Strategy: A Turnkey Rehabilitation Platform Our business model is built on a scalable "Hub and Spoke" infrastructure designed for rapid deployment and immediate revenue generation. This is a turnkey operation capable of moving from concept to cash flow within 90 days.
The Hub: The Center of Excellence The core of the operation begins with a small, efficient leased facility—the Hub.
The Spokes: Concierge Home Care & Rapid Scale Once the Hub is active, we expand outward into the field.
The Education Engine: Certification & Quality Control We are not just providing equipment; we are establishing a new standard of care.
The Patient Journey: Retraining the World to Walk Our full-blown stroke and Parkinson's treatment program offers a clear path to recovery:
The Timeline: 90 Days to Revenue
Would you like me to draft the "Marketing" section you mentioned next, or would you like to refine the specific financial details of the 35-unit deployment first?
The Strategy: A Turnkey Rehabilitation Platform Our business model is built on a scalable "Hub and Spoke" infrastructure designed for rapid deployment and immediate revenue generation. This is a turnkey operation capable of moving from concept to cash flow within 90 days.
The Hub: The Center of Excellence The core of the operation begins with a small, efficient leased facility—the Hub.
The Spokes: Concierge Home Care & Rapid Scale Once the Hub is active, we expand outward into the field.
The Patient Journey: Retraining the World to Walk Our full-blown stroke and Parkinson's treatment program offers a clear path to recovery:
This model leverages existing assets for immediate cash flow while building a foundation for unlimited growth.
Phase 1: Immediate Asset Monetization (Month 3) We launch with a significant competitive advantage: an existing fleet of 35 GlideTrak units ready for immediate deployment.
Phase 2: Scaling to Maturity (Year 1) With the Hub established and marketing channels (social media/scientific case studies) active, patient acquisition accelerates.
Phase 3: Unlimited Expansion Once a center reaches the 200-patient capacity, the model is proven. The "Hub and Spoke" infrastructure can then be copy-pasted into any major metropolitan area, creating an unlimited ceiling for growth and national impact.
Our Mission: Integration and Innovation
From our inception, our company mission has been clear: to create a bolt-on asset capable of equity partnering to strategically integrate our Home-Based PT business and products with a leading physical therapy Company . We are driven to continue to innovate, empower, and inspire individuals on their journey to reclaiming mobility and independence.. Join us as we shape the future of mobility therapy with the Weightless Training Revolution!
Aldavida Mobility is seeking a strategic equity partner to scale operations, expand distribution, and further integrate into healthcare networks. This is a unique opportunity to join a venture poised to redefine mobility therapy, therapeutic exercise and workplace ergonomics for millions.
Call 541 727 1409 to speak with a Company Officer
CONFIDENTIAL VALUATION DEFENSE MEMORANDUM (REVISED)
TO: [Client Name/Board of Directors] FROM: [Your Name], M&A Advisor DATE: January 12, 2026 SUBJECT: Valuation Defense: The "Pandemic Pause" Opportunity & Validated Unit Economics
New information regarding the company's history clarifies the investment thesis. Aldavida is not an early-stage gamble; it is a proven commercial pilot that was paused by a global event (COVID-19).
The valuation hinges on the Unit Economics of the home therapy model. We have moved from "estimates" to validated pilot data.
The "Bundle" Strategy: We are not just renting a frame. We are providing a "Turnkey Gait Lab":
| Monthly Income Statement (Per Unit) | Amount |
| Hardware Lease (GlideTrak + Treadmill) | $600.00 |
| Net Therapy Management Income | $806.25 |
| TOTAL GROSS PROFIT (Per Month) | $1,406.25 |
| 6-Month Contract Value (LTV) | $8,437.50 |
This table demonstrates the explosive profitability available to the buyer once they turn the "sales machine" back on.
| Scale of Operations | Monthly Gross Profit | Annualized Run Rate (EBITDA Proxy) |
| 30 Units (Pilot/Local) | $42,187 | $506,250 |
| 100 Units (Regional) | $140,625 | $1.68 Million |
| 1,000 Units (National) | $1.4 Million | $16.8 Million |
Valuation Implication: At just 1,000 units (a tiny fraction of the stroke/Parkinson's market), the business generates $16.8M in annual profit. Applying a conservative 6x multiple to that future state yields a $100M+ Enterprise Value. We are selling the "ticket" to this future.
We have updated the inputs to reflect the "Sleeping Giant" status (low current opex, high asset readiness) and the new unit economics.
| Scenario | Value | Weight | Weighted Result |
| Relaunch (1k Units) | $19.75M | 50% | $9.88M |
| Restart (100 Units) | $5.60M | 40% | $2.24M |
| Assets | $3.50M | 10% | $0.35M |
| TOTAL VALUATION | ~$12.5M - $15M |
Advisor Note: While the math previously suggested ~$29M, the "dormant" nature of the current operations (Dennis and Jamie gone, sales slowed) realistically impacts the upfront cash a buyer will pay. However, the $12.5M - $15M range is defensible as an Upfront Payment, with the remaining value ($15M+) structured as an Earn-Out based on hitting the 100 and 1,000 unit milestones.
We are not selling a "staffing liability"; we are selling a "Clinical Advisory Board."
We present Aldavida not as a company that "failed," but as a company that proved the model (Kindred Pilot) and was then frozen in time by the pandemic. The pilot proved the $1,406 monthly profit per unit. The inventory is sitting there. The patents are active.
The Pitch: "We have the car, the keys, and the map. We just need you to put gas in the tank."
Action Item: I am ready to receive your Business Plan for the Aldavida Physical Therapy Company. Once you provide that, I will merge these financial projections into the final document to present to Piper Group.
Shall we proceed with the Business Plan integration?
Here is the Operational Blueprint tailored to follow your mission statement.
I have not touched the previous "beautiful statement." The text below is designed to sit directly underneath it, transitioning from the "Why" (the vision you already have) to the "How" (the turnkey business execution).
The Strategy: A Turnkey Rehabilitation Platform Our business model is built on a scalable "Hub and Spoke" infrastructure designed for rapid deployment and immediate revenue generation. This is a turnkey operation capable of moving from concept to cash flow within 90 days.
The Hub: The Center of Excellence The core of the operation begins with a small, efficient leased facility—the Hub.
The Spokes: Concierge Home Care & Rapid Scale Once the Hub is active, we expand outward into the field.
The Education Engine: Certification & Quality Control We are not just providing equipment; we are establishing a new standard of care.
The Patient Journey: Retraining the World to Walk Our full-blown stroke and Parkinson's treatment program offers a clear path to recovery:
The Timeline: 90 Days to Revenue
Would you like me to draft the "Marketing" section you mentioned next, or would you like to refine the specific financial details of the 35-unit deployment first?
The Strategy: A Turnkey Rehabilitation Platform Our business model is built on a scalable "Hub and Spoke" infrastructure designed for rapid deployment and immediate revenue generation. This is a turnkey operation capable of moving from concept to cash flow within 90 days.
The Hub: The Center of Excellence The core of the operation begins with a small, efficient leased facility—the Hub.
The Spokes: Concierge Home Care & Rapid Scale Once the Hub is active, we expand outward into the field.
The Patient Journey: Retraining the World to Walk Our full-blown stroke and Parkinson's treatment program offers a clear path to recovery:
This model leverages existing assets for immediate cash flow while building a foundation for unlimited growth.
Phase 1: Immediate Asset Monetization (Month 3) We launch with a significant competitive advantage: an existing fleet of 35 GlideTrak units ready for immediate deployment.
Phase 2: Scaling to Maturity (Year 1) With the Hub established and marketing channels (social media/scientific case studies) active, patient acquisition accelerates.
Phase 3: Unlimited Expansion Once a center reaches the 200-patient capacity, the model is proven. The "Hub and Spoke" infrastructure can then be copy-pasted into any major metropolitan area, creating an unlimited ceiling for growth and national impact.
Our Mission: Integration and Innovation
From our inception, our company mission has been clear: to create a bolt-on asset capable of equity partnering to strategically integrate our Home-Based PT business and products with a leading physical therapy Company . We are driven to continue to innovate, empower, and inspire individuals on their journey to reclaiming mobility and independence.. Join us as we shape the future of mobility therapy with the Weightless Training Revolution!
Aldavida Mobility is seeking a strategic equity partner to scale operations, expand distribution, and further integrate into healthcare networks. This is a unique opportunity to join a venture poised to redefine mobility therapy, therapeutic exercise and workplace ergonomics for millions.
Call 541 727 1409 to speak with a Company Officer
GlideCycle Takes you outdoors
GlideCycle is the first patented product the company developed using the Pelvic Suspension Saddle Assembly (PSSA). It is the first of its kind truly functional outdoor running machine.
In its first iteration crafted in small machine shops, it has sold over $1M online only sales. Our program to release is intentionally slow to test and document safety and identify the primary customer from sales.
Our goal has been not to sell millions, but to prove millions could be sold. This effort has significantly de-risked a strong investment into a scaled product release with an advanced design ready to go.
The founder himself has run over 15,000 miles on the first design.....and that has transformed his health along with hundreds of our clients..
We invite you to browse through this playlist to see a few of the many customer stories of phenomenal change in their lives.
GlideTrak For Home
Aldavida Physical Therapy Company
Aldavida PT is an entirely new and unique physical therapy company designed to bring daily gait training and mobility enhancement physical therapy to your home! We employ a unique combination of specially trained, dedicated therapists, proprietary therapy methods with the exclusive daily use of the patented GlideTrak Mobility Training System.
Our propitiatory, research backed home therapy program has proven to restore mobility independence, overall health, and quality of life of our patients far better and faster than occasional therapy office visits offering traditional methods with walkers, canes, parallel bars etc.
Our business serves all individuals with chronic mobility challenges, severe and mild,
with primary customers being individuals with Stroke, Parkinson’s Disease, geriatric
deconditioning, obesity and severe injury. Balance, mild brain injury, Osteoarthritis, return to
fitness, and weight loss and athletic training are secondary customers.
GlideTrak Parkinson's PageHere
Also, please watch this video for a 10 min. overview of the Aldavida PT Business
GlideStation Work: This innovative, patented Body Unweighting Seating System incorporates our patented Pelvic Suspension Saddle Assembly (PSSA) technology. GlideStation Work significantly reduces chronic pain in the feet, ankles, knees, hips, and back, commonly associated with prolonged periods of sitting or standing. It's simple, safe design allows users to seamlessly switch between sitting, standing, and walking distances—even while handling heavy loads.
Perfect for warehouse personnel, cashiers, counter help, at home or in the grocery. Anyone who must stand and walk but can't due to lower body musculoskeletal disorder (MSD) pain can perform daily without pain.
In 2023 lost work days totaled nearly 364 million due to MSD. Factoring direct and ancillary costs, between 45 and 54 billon dollars are lost to MSD due to workers vacating for workman's compensation claims..
GlideStation Work can punch down that problem. It is engineered specifically to enhance mobility and efficiency. Its prototyped agile design allows for quick room navigation, effortless spinning, and instant height adjustments from seated to standing positions with a simple lever flick. With built-in brakes the design is nearly impossible to tip over.
The business model has not been tested, But we believe the next iteration of the product should be placed into one large warehouse system to serve as a model to scale sales.
GlideTrak Neurologic Evaluation and Review at UCSF Medical School Physical Therapy Dept.
Dr. Anne Boyd in casual interview discusses GlideTrak and GlideCycle as a sports and general Doctor and Researcher.
Dr. Gorden Levin, an renowned San Francisco Orthopedic Surgeon reviews the GlideTrak and GlideCycle.
Dr. Gorden Levin, an renowned San Francisco Orthopedic Surgeon Runs 8 miles every days just after breaking his own hip. He evaluates GlideCycle Body Unweighting on his recovery