Investment Proposal · 2026
Investment Proposal · Equity Round

Own 51% of
Campass Digital Asia

Three live, revenue-ready products — entertainment, mobility & healthcare — and a specialist team ready to run them full-time for a year. This is the deal.

📺 Campass TV 🛵 Upper+ 🏥 iHospita
Company Value
$128,500
Raising · 51% Equity
$45,000
The Offer

A simple, clear deal

We are offering a 51% majority stake in Campass Digital Asia — bringing on a strategic partner to back the team and the My Phsar ecosystem.

Company Valuation
$128,500
Combined value of three live products, their traction & IP.
Equity Offered
51%
A majority stake, released from the founders' shares.
Investment Amount
$45,000
$45,000 for 51% — funds the core team full-time for one year.
Valuation Basis · Product Value

Built assets, not a pitch

Our valuation reflects more than code — it captures production-ready software, real users, a paying clinic client and built-in revenue potential across three products.

Campass TV
$32,000
Upper+
$40,500
iHospita
$56,000
Total Value
Asset basis behind the equity offer
$128,500
✅ Production-ready code 👥 Live users · a paying clinic client 💸 Built-in revenue models 🤖 AI & proprietary IP
Share Structure

Who owns what

The founders first release 35% for the $45,000. To give the investor a 51% majority, each then gives up a little more — an extra 16% for free, at no additional cost. Founders retain 49%.

ShareholderCurrentSellsAfter · 35%BonusFinal · 51%
Sim ChomroeunTech & Product Lead
55%−20%35%−13%22%
Khun VattanakStrategic Advisor
25%−7.5%17.5%−2.5%15%
Kun KimhengDigital Marketing Lead
20%−7.5%12.5%−0.5%12%
New Investor$45,000 investment
—+35%35%+16%51%
51%
22%
15%
12%
Investor 51% Sim Chomroeun 22% Khun Vattanak 15% Kun Kimheng 12% Founders retain 49%
Use of Investment

100% into the team

The $45,000 isn't spent on overhead — it funds our three core specialists to work full-time for 12 months, building, running and pushing all three products to revenue.

3
Core members
12 mo
Full-time commitment
100%
Of funds to the team
≈ $1.25k
Per member / month
🧠

Sim Chomroeun

Tech & Product — full-stack & AI engineering across all three platforms.

🎯

Khun Vattanak

Strategy — growth direction and partnerships for the portfolio.

📣

Kun Kimheng

Digital Marketing — brand, growth and user acquisition.

Beyond the Investment

What we also ask you to bring

Separate from the $45,000 for the team, we ask our investor to enable the business. Indicative Year-1 estimates:

🏛️

Company & Team Registration

Legal entity, licenses and contracts to sign merchants and hospitals.

≈ $4,000
🏢

Office / Workplace

A dedicated space for the team to operate and meet clients — 12 months.

≈ $3,600
🖥️

Server & Infrastructure

Cloud hosting, storage and streaming bandwidth for all three products.

≈ $4,200
🎬

Content Development

Producing & licensing movies, sport and short videos for Campass TV's library.

≈ $12,000
📣

Marketing Budget

User acquisition & brand to drive real revenue across the portfolio.

≈ $15,000
💰

Estimated Year-1 Support

≈ $38,800
3-Year Plan · Product 01

Campass TV — growth roadmap

Khun VattanakProduct LeadKhun Vattanak
Year 1 · Build

Content & audience

  • 100K+ app downloads
  • 200K+ social followers
  • 10K+ free content videos
  • 500+ premium videos
  • Soft launch — building content & audience
Year-1 revenue$0
Year 2 · Sustain

Sustainable revenue

  • 250K+ app downloads 150K+
  • 500K+ social followers 300K+
  • 20K+ free content videos 10K+
  • 1K+ premium videos 500+
  • 5K+ paid views/mo × $0.50 = $2.5K
  • 2 sponsorship deals · $3.5K/mo
Monthly revenue≈ $6K/mo
Year 3 · Profit

Scale & earn

  • 500K+ app downloads 250K+
  • 750K+ social followers 250K+
  • 30K+ free content videos 10K+
  • 1.5K+ premium videos 500+
  • 10K+ paid views/mo × $0.50 = $5K 5K+
  • 4 sponsorship deals · $8K/mo 2+
Monthly revenue≈ $13K/mo
3-Year Plan · Product 02

Upper+ — growth roadmap

Kun KimhengProduct LeadKun Kimheng
Year 1 · Build

Launch supply (B2C)

  • 3 cities
  • 30+ merchants
  • 500+ vehicles listed
  • 10K+ app users
  • 300+ rentals/mo × $1.5 = $450
Monthly revenue≈ $450/mo
Year 2 · Sustain

Marketplace + POS

  • 5 cities 2+
  • 100+ merchants 70+
  • 1.5K+ vehicles 1K+
  • 25K+ users 15K+
  • 1K+ rentals/mo × $1.5 = $1.5K 700+
  • 50+ POS merchants × $20/mo = $1K
Monthly revenue≈ $2.5K/mo
Year 3 · Profit

Regional network

  • 5 cities
  • 200+ merchants (B2B) 100+
  • 3K+ vehicles 1.5K+
  • 80K+ users 55K+
  • 1K+ merchants (C2C)
  • 2.5K+ rentals/mo × $1.5 = $3.75K 1.5K+
  • 275+ POS merchants × $20/mo = $5.5K
Monthly revenue≈ $9.25K/mo
3-Year Plan · Product 03

iHospita — growth roadmap

Sim ChomroeunProduct LeadSim Chomroeun
Year 1 · Build

Deploy & prove

  • From today's 1 cabinet client
  • 5 pharmacies × $50/mo = $250
  • 3 clinics × $150/mo = $450
  • + setup & hardware fees
Monthly recurring≈ $700/mo
Year 2 · Sustain

Multi-tier rollout

  • 15 pharmacies × $50/mo = $750 10+
  • 8 clinics × $150/mo = $1.2K 5+
  • 1 hospital × $500/mo = $500
  • + setup & maintenance fees
Monthly recurring≈ $2.5K/mo
Year 3 · Profit

Regional expansion

  • 40 pharmacies × $50/mo = $2K 25+
  • 20 clinics × $150/mo = $3K 12+
  • 3 hospitals × $500/mo = $1.5K 2+
  • + maintenance & hardware
Monthly recurring≈ $6.5K/mo
The Payoff

Return on investment

By Year 3 the three products reach a combined annual run-rate that puts your 51% on track to recover the $45,000 — then pays out every year after.

Campass TV — Year 3
≈ $156K / yr
Upper+ — Year 3
≈ $111K / yr
iHospita — Year 3
≈ $78K / yr
Combined Year-3 revenue
≈ $345K / yr
Conservative net profit (~25%)
≈ $86K / yr
Investor 51% share
≈ $44K / yr
≈ $44K/yrto investor from Year 3
Your 51% earns ≈ $44K a year at the Year-3 run-rate — recovering the $45,000 within ~12 months and growing every year after.
Your Return

What the investor gets

You're not funding an idea or a risky R&D bet — you're backing a finished portfolio and the specialist team that will take it to market.

01

51% majority of the ecosystem

A controlling equity stake spanning three products across three high-growth verticals — and every future revenue stream they generate.

02

You invest in the team, not just code

Specialist talent in full-stack & AI engineering, product, digital marketing and strategy — the hardest part to buy is already in place.

03

A full year of full-time execution

The founding team commits to run and push all three products to market for 12 months to convert build into real revenue.

04

De-risked — already built & shipping

No development gamble. iHospita is deployed with a paying clinic client; Campass TV and Upper+ are live to users today.

05

Diversified across three verticals

Entertainment, mobility & commerce, and healthcare — three independent bets in one ticket, not a single point of failure.

06

Powered by the My Phsar ecosystem

Our three products plug directly into My Phsar's commerce platform — and the team will leverage its reach and data to drive both product improvement and marketing across the portfolio.

See It Live

Try the live products

These aren't mockups — open the real, shipping software and explore it yourself.

📺 Campass TV 🌐 Web campasstv.com 🎬 Video Hosting stream.campasstv.com 🔐 Admin admin.campasstv.com
🏥 iHospita 🩺 Clinic Demo samaki-clinic.web.app
Let's build it together

Back the team.
Share the upside.

$45,000
Investment
51%
Equity
3
Live Products
12 mo
Full-time Runway
1 / 13