This page is currently under active development and may contain incomplete content or experience instability.
We're working hard to deliver a complete experience soon.
QDaria Business Plan
Building a Fault-Tolerant Topological Quantum Computing Prototype
€12M Series A Round | Series B Target: 2027 | Potential Exits: Late 2020s-Early 2030s
Table of Contents
1. Executive Summary
QDaria is an early-stage quantum computing and AI startup based in Norway, founded with the bold vision of building a fault-tolerant topological quantum computing prototype using exotic Fibonacci anyons. In collaboration with Rigetti Computing, QDaria aims to deploy a quantum processing unit (the Novera QPU) as a stepping stone toward this topological quantum computer breakthrough. Our mission is to transform industries – from cybersecurity and finance to healthcare and education – by fusing quantum computing with artificial intelligence in novel ways.
We are developing a suite of seven core technology projects under the QDaria umbrella, alongside a unique quantum hardware-access service. These include quantum-resistant cybersecurity (Zipminator), a quantum fintech platform (Qm9), an AI-driven education and governance system (QDiana, which originated from an “AGI Politician” concept), a quantum-augmented HPC engine for fluid dynamics (QMikeAI), a quantum health-tech platform (QNilaya), a quantum-natural language model (TeHaA), and a quantum robotics platform (Damon). Each product targets a high-impact market niche, while collectively they create a synergistic ecosystem of hardware, software, and AI. In the long term, QDaria will evolve into QDaria Holdings, spinning off each major product as an independent subsidiary positioned for its own growth and potential exits (IPO or acquisition) in the late 2020s-early 2030s, subject to market conditions and company maturity.
Market Opportunity
The timing is favorable. The global quantum computing industry is projected to create nearly **1.3trillionineconomicvalueby2035∗∗(source:McKinseyGlobalInstitute).Todaythemarketremainsnascent(estimatedatonly1.3 billion in 2024), but it is expected to expand to $5–7 billion by 2029 as early commercial applications emerge.
At the same time, artificial intelligence could add up to $13 trillion to the global economy by 2030 (source: McKinsey Global Institute) – creating significant demand for computational power. QDaria sits at the intersection of these trends, combining quantum computing + AI (Q+AI) to tackle problems beyond the reach of classical systems.
Governments worldwide have pledged over 30 billion to quantum R&D** (source: McKinsey Global Institute), and private investors poured a record **1.5+ billion in 2024 into quantum startups (source: The Quantum Insider). This rising tide underscores a significant opportunity for new entrants. QDaria’s agile startup approach and unique blend of offerings enable us to move quickly in this fast-evolving landscape.
Traction & Recognition
We have already gained early recognition and validation. QDaria is internationally recognized among emerging tech startups, earning our CEO an invitation to attend Davos Innovation Week 2025. These honors reflect the excitement around QDaria’s mission and the credibility of our team.
Strategic Partnership: Rigetti Computing
Our collaboration with Rigetti Computing positions QDaria to deploy a quantum processing unit (planned deployment), establishing a foundation for quantum research and commercial applications in the Nordic region. This partnership provides critical hardware access while we advance our proprietary topological quantum computing research.
Funding Requirements: €15M Series A Round
QDaria is currently raising a €15M Series A round to fuel our next phase of growth. The funding will support:
Hardware Acquisition (€3.75M): Dilution refrigerator and quantum computing equipment including planned Rigetti Novera QPU deployment
Team Expansion (€5.25M): World-class quantum engineers and AI researchers
Product Development (€2.25M): MVP launches for Zipminator, Qm9, and QDiana
Operations & Marketing (€2.25M): Lab setup, legal/IP, brand development
Quantum Cloud Access (€1.5M): Computing resources and platform development
With this capital, we plan to establish a quantum computing facility in Norway in partnership with Rigetti, accelerate our software and AI platform development, and lay the groundwork for scaling each product line. We present in this plan a detailed roadmap translating the €12M investment into tangible milestones: delivering early products, achieving technical breakthroughs, and preparing each venture for market entry and future financing.
QDaria Holdings Vision
By executing on our strategy, QDaria will create a portfolio of quantum and AI companies, each with the potential for significant standalone value. Our multi-exit roadmap explores potential public offerings or acquisitions in the late 2020s-early 2030s, subject to market conditions, beginning with Zipminator, followed by Qm9 and QDiana, and QMikeAI. This structure creates multiple liquidity events for investors while advancing toward our ultimate vision of a topologically-powered quantum future.
QDaria is not building a feature. We are building an industry.
2. Mission and Vision
Mission
To transform industries through topological quantum computing and AI, delivering innovative solutions that solve complex challenges and shape the future of technology. We aim to make quantum computing accessible and impactful across cybersecurity, finance, education, and healthcare, working closely with partners like Rigetti to achieve practical fault-tolerant quantum computing.
Vision
To be a leading innovator in topological quantum computing, driving advances through cutting-edge research, innovative products, and strategic partnerships. We envision a future where quantum computing transforms every aspect of society – from secure communications to personalized medicine – with QDaria contributing to major breakthroughs. By 2030, QDaria Holdings aims to comprise multiple successful companies pioneering quantum+AI solutions in their respective domains, collectively advancing the quantum computing field.
Core Values
Integrity: Building trust through transparency and ethical practices
Innovation: Pushing the boundaries of what’s possible in quantum computing
Collaboration: Partnering with leading institutions and researchers globally
Excellence: Delivering world-class products and services
Impact: Creating technologies that benefit society responsibly
These values guide our work and culture, ensuring we build technologies that not only advance the state of the art but also benefit society responsibly.
3. Market Analysis
The markets QDaria operates in – Quantum Computing, Artificial Intelligence, Synthetic Biology, and their convergence – each show enormous growth potential. Below we analyze these domains and the economic opportunities they present:
Quantum Computing: Industry Outlook
Quantum computing is transitioning from pure research to early commercial use, driving significant optimism about its future market. In 2024, the global quantum computing market size (revenue) is estimated at approximately 1.3billion(source:TheQuantumInsider).Thisfigureisprojectedtogrowtoabout5–6 billion by 2029 (a >30% CAGR) (source: Boston Consulting Group) as more organizations begin experimenting with quantum algorithms for optimization, simulation, and machine learning tasks. The long-term outlook is even more striking: McKinsey estimates quantum technologies could account for nearly 1.3trillioninvalueby2035,andotheranalystsprojectontheorderof1 trillion in cumulative economic impact by 2035. This value reflects quantum computing’s potential to transform industries from finance to pharmaceuticals by solving complex problems far beyond the reach of classical computers.
Projected global quantum computing market impact showing growth from $1.3B (2024) to $1.3T (2035) across three scenarios. Interactive visualization includes QDaria's revenue projections and key milestone annotations.
Sources:
McKinsey Global Institute - Quantum Technology Report
Boston Consulting Group - Quantum Computing Analysis
The Quantum Insider - Market Sizing 2024
Market Segmentation
Figure3.2
Market Segmentation Analysis - $1.3T Total Addressable Market
Market Segmentation Analysis
Total Addressable Market: $1.3T by 2035 (verified sources) - Click to explore sectors
Fintech
$390.0B
30.0% of market
Healthcare
$325.0B
25.0% of market
Cybersecurity
$260.0B
20.0% of market
Enterprise AI
$195.0B
15.0% of market
Research
$130.0B
10.0% of market
Interactive hierarchical visualization: Click any segment to zoom in. Use breadcrumbs or reset button to navigate. Keyboard accessible.
Interactive hierarchical breakdown of the quantum computing market across 5 key sectors: Fintech ($390B), Healthcare ($325B), Cybersecurity ($260B), Enterprise AI ($195B), and Research ($130B). Click segments to drill down into TAM/SAM/SOM data and specific use cases.
Sources:
QDaria Market Research 2025
IDC Quantum Computing Forecast
McKinsey Industry Analysis
Several factors are fueling this growth in quantum computing:
Technical Progress: Qubit counts and quality are improving. Industry leaders like IBM have 433-qubit processors available today and roadmap targets for 1000+ qubits in the next couple of years. Error rates are gradually decreasing, enabling longer and more complex circuits to run.
Heavy Investment: Governments worldwide have collectively pledged over 30billioninquantumresearchfunding(source:McKinseyGlobalInstitute),recognizingthetechnology′sstrategicimportance.China,theEU,theU.S.,andothersareinvestinginnationalquantumprograms.Privateinvestmentisalsosurging–quantumstartupsraised1.4B in 2022 and >$1.5B in 2024, a trend bolstered by the hype around AI.
Ecosystem Development: A growing ecosystem of software tools (e.g. Qiskit, Cirq) and cloud platforms (AWS Braket, Azure Quantum, IBM Quantum) is lowering barriers to entry for developers and companies. “Quantum-as-a-Service” offerings let users access quantum hardware over the cloud without owning a device, expanding the user base and training a generation of quantum programmers.
Early Use Cases: Initial commercial use cases are emerging in areas like cryptography (post-quantum encryption), chemistry/material science (quantum simulation for drug discovery or material design), and optimization (supply chain, scheduling). These early successes, albeit often on small problem instances, are validating the real-world relevance of quantum algorithms and spurring further adoption efforts.
While forecasts vary, the trajectory points sharply upward. By the early 2030s, quantum computing’s impact could be transformative, potentially approaching trillions of dollars in value creation. This rising tide creates a significant opportunity for innovative companies like QDaria to emerge and capture value, especially by addressing unmet needs in the ecosystem (such as talent shortage, software tools, and integration of quantum with AI). Our strategy is timed to ride this wave: establish a foothold in today’s niche market, scale alongside the industry’s growth, and be a frontrunner when quantum computing hits mainstream adoption.
That said, we recognize the inherent uncertainty in timing. Quantum computing is a disruptive technology with a wide range of outcomes – rapid breakthroughs could accelerate adoption, while technical hurdles (e.g. error correction) could slow progress. We have contingency plans for multiple scenarios (from conservative to optimistic), ensuring QDaria remains adaptable whether the inflection point arrives in 5 years or 15 years.
Artificial Intelligence: Economic Potential
If quantum computing is the rocket, artificial intelligence (AI) is the fuel currently propelling tech innovation. AI is a much larger and more mature market today, and it forms the “demand pull” for advanced computing that quantum can supply. According to McKinsey Global Institute, AI could potentially add up to 13trilliontoglobaleconomicoutputby2030–roughlya1.250 billion in 2020 and is growing ~40% CAGR, on track to several hundred billion by the late 2020s. The excitement around Generative AI in 2023–2024 (with products like GPT-4, DALL-E, etc.) has only accelerated investment and adoption across industries.
Key trends in AI relevant to QDaria include:
Soaring Compute Needs: Cutting-edge AI models require immense computational resources. Training GPT-3 took thousands of petaflop/s-days of compute. This need for compute is outpacing Moore’s Law, creating a search for new hardware paradigms – including quantum – to sustain AI’s progress.
AI in Every Industry: AI is being applied in healthcare (diagnostics, drug discovery), finance (trading algorithms, risk modeling), education (personalized learning), government (policy modeling, smart cities), and beyond. This aligns with QDaria’s targeted sectors.
Autonomous Agents: There’s a push toward more agentic AI – systems that can make plans, take actions, and interact in feedback loops. QDaria’s products like QDiana and QMikeAI are examples of this trend, embedding domain expertise (quantum algorithms) into AI agents for decision-making.
For QDaria, AI is both an enabling technology (we use AI in our products and research) and a market in itself (some of our products are AI systems). By 2030, AI will likely be ubiquitous in enterprise software. Our differentiation comes from infusing quantum capabilities into AI systems – either to supercharge AI (achieve faster or better results with quantum hardware) or to manage quantum complexity (AI that helps users leverage quantum computing). This fusion of AI and quantum gives us a cutting-edge positioning that pure-play AI companies lack.
Convergence of Quantum and AI (Q+AI Integration)
The intersection of quantum computing and AI – Quantum AI – is an emerging niche that many believe could be greater than the sum of its parts. By using quantum processors to run or enhance AI algorithms, we might achieve leaps in capabilities (such as exponentially faster training for certain models, or new forms of AI that leverage quantum phenomena). Conversely, using AI to control quantum systems (for error correction, calibration, or algorithm design) can significantly improve quantum hardware performance. QDaria is investing in both sides of this synergy:
Quantum-Enhanced AI: Our product TeHaA exemplifies this, aiming to be a quantum-enhanced large language model. Running portions of an AI model on a quantum backend (like Rigetti’s QPUs or future topological qubits) could allow exploration of extremely high-dimensional optimization landscapes more efficiently.
AI for Quantum: QDaria’s QDiana and QMikeAI agents represent using AI to make quantum tech more usable. By embedding expertise into AI assistants, we lower the barrier for businesses and developers to adopt quantum solutions.
The broader vision is that Quantum + AI + X (with X being domains like finance or biology) will yield the next wave of computing breakthroughs. We already see “Quantum Machine Learning” emerging in research, and companies like Google and IBM exploring how quantum can improve AI workflows. QDaria is one of the first startups explicitly focusing on this fusion. When early commercial Quantum-AI applications appear within 5–7 years, QDaria will be ready with proven solutions.
4. Competitive Landscape
The current quantum computing landscape spans tech giants, specialized startups, and academic labs, but QDaria occupies a unique niche at the intersection of hardware access, software, and AI. Below, we outline major competitor groups and how we differentiate:
These large companies have major quantum R&D programs. IBM offers cloud access to superconducting quantum processors (with a 433-qubit system online and 1121-qubit planned). Google achieved quantum supremacy in 2019. Microsoft pursues topological qubits and integrates quantum into Azure. Amazon aggregates quantum offerings via AWS Braket.
Strengths: Virtually unlimited budgets, top talent, existing cloud and enterprise customer base.
Weaknesses: Bureaucratic, primarily focused on hardware and cloud services, not specialized vertical solutions or AI integration.
QDaria’s stance: We view tech giants more as potential partners/enablers than direct competitors. We can run our software on their platforms while filling gaps too narrow for giants to address. None currently offers the agentic AI integration (QDiana, QMikeAI) or hands-on hardware kits that QDaria does.
Strengths: Deep technical focus, first-mover advantage in specific hardware modalities.
Weaknesses: High burn rates, narrow scope (hardware only), dependence on solving extremely hard physics/engineering problems.
QDaria’s differentiation: We are hardware-agnostic and capital efficient. Rather than build our own quantum chip from scratch, we partner with or rent existing hardware. We layer value through software and AI on top of any hardware. While IonQ/Rigetti focus on making qubits, QDaria focuses on making qubits useful via algorithms, integration, and user-friendly AI.
Zapata Computing: Orquestra platform for quantum ML and optimization
QC Ware: Quantum consulting and cloud platform (Forge)
Strengths: Algorithms expertise, hardware-agnostic integration, partnerships with enterprises.
Weaknesses: Many are service-oriented (consulting-heavy), face long sales cycles, solutions can be replicated.
QDaria’s differentiation: We also develop quantum software and algorithms, but QDaria’s agentic AI focus sets us apart. We aren’t just delivering quantum algorithms; we are packaging them in intelligent, interactive AI agents (QDiana, QMikeAI) that make the technology accessible to end-users. Additionally, QDaria offers physical hardware access through our kit rental program – a client can actually touch and experiment on a real quantum device in-house.
SWOT Analysis
Figure3.3
SWOT Analysis - Strategic Position Assessment
SWOT Analysis Matrix
Comprehensive SWOT analysis visualizing QDaria's internal Strengths (unique topological quantum + AI fusion, partnerships with Rigetti), Weaknesses (early-stage startup, unproven technology), Opportunities (€1.3T market by 2035, first-mover advantage in Q+AI), and Threats (tech giants' unlimited resources, technical execution risks).
Sources:
QDaria Strategic Analysis 2025
McKinsey Quantum Report
BCG Competitive Landscape Study
Overall, QDaria faces competition from very powerful incumbents and well-funded startups, but our strategy occupies a unique niche. By combining:
Hardware access (through in-house quantum kit rentals and Rigetti partnership)
We offer a holistic value proposition that others do not. This integrated approach – quantum hardware + software + AI + domain expertise – can make quantum technology more usable and impactful for end users, effectively creating a one-stop shop.
Competitive Advantages
First-mover in Q+AI Fusion: Few companies globally are as explicitly focused on quantum+AI synergy as QDaria
Hardware-Agnostic with Local Presence: We leverage the best available hardware without heavy CAPEX, yet differentiate by hosting hardware locally (Novera QPU in Oslo)
Interdisciplinary R&D: Our team composition (quantum physicists, AI experts, biologists) enables cross-disciplinary innovations competitors might miss
User-Centric Design: Through QDiana’s educational platform, VR labs, and AI assistants, we prioritize user experience – making complex tech intuitive
5. Products and Services Portfolio
QDaria’s business model spans software, AI, and hardware access. Our strategy is to develop multiple, complementary products that address different facets of the quantum and AI revolution. Each major product is intended to become a standalone venture (subsidiary) under QDaria Holdings in the future. Here we present our seven core technologies plus our hardware rental service:
We offer comprehensive quantum experimental equipment rental and Quantum Computing as a Service (QCaaS) to researchers, educators, and enterprise R&D teams – a unique offering designed to democratize access to quantum hardware and experimental facilities.
Zipminator is QDaria’s proprietary cybersecurity solution aimed at protecting data in the post-quantum era. The platform integrates the latest NIST post-quantum cryptography (PQC) standards – such as CRYSTALS-Kyber and Dilithium – to ensure data encrypted today remains secure against future quantum attacks.
Target Market: Governments, defense, banks, cloud providers, healthcare, legal firms
Revenue Model: Recurring SaaS subscriptions, professional services, custom deployments
Timeline: v1.0 by Q1 2025; potential exit candidate for late 2020s, subject to market conditions
Figure5.1
Zipminator QCaaS Revenue Projections (2026-2030)
Zipminator QCaaS Revenue Projections (2026-2030)
Post-quantum cryptography subscription revenue by pricing tier
Starter
€495/mo
Up to 10 users
Professional
€2,495/mo
Up to 100 users
Enterprise
€9,995/mo
Unlimited users
Government
Custom
FIPS 140-3 compliance
€73.8M
2030 ARR Target
1,760
Total Customers
168% CAGR
2026-2030
€41,900
Avg Customer ARR
Projections based on conservative adoption rates for post-quantum cryptography standards (NIST PQC). Assumes enterprise adoption accelerates 2028-2030 as quantum threats materialize.
Post-quantum cryptography subscription revenue by pricing tier. Projections assume accelerated enterprise adoption as NIST PQC standards become mandatory and quantum computing threats materialize.
Sources:
QDaria Financial Model 2025
NIST Post-Quantum Cryptography Standards
Gartner Cybersecurity Forecast
3. Qm9 - Quantum FinTech Platform (QCaaS/QCaaP)
Qm9 is QDaria’s quantum finance platform, an integrated toolkit for high-speed trading, risk analysis, and financial optimization using quantum algorithms. The platform combines advanced algorithms from quantum computing and AI to tackle portfolio optimization, options pricing, fraud detection, and high-frequency trading strategies.
Hedge Fund Plan - Custom pricing (starting €100,000/month)
Dedicated quantum hardware allocation
Custom quantum algorithms
Proprietary trading strategies
White-label platform
Co-development partnerships
Revenue sharing models available
Target Market: Hedge funds, investment banks, fintech companies, asset managers, proprietary trading firms
Revenue Model: Tiered SaaS subscriptions, API usage fees, professional services, revenue sharing
Timeline: v1.0 mid-2025; potential exit candidate for late 2020s, subject to market conditions
4. QDiana - AI Education System & AGI Politician (QCaaS/QCaaP)
QDiana is an ambitious project that merges an AI-powered education platform with an AGI Politician for modeling governance. It’s designed as an advanced polymath AI tutor and advisor.
Education Features:
Interactive conversational AI tutor
VR/AR simulations of quantum physics experiments
Custom lesson plans and adaptive learning
Immersive virtual labs
Governance Features:
AI-driven policy simulation and analysis
Legislative draft generation
Public policy outcome modeling
Pricing Tiers (QCaaS/QCaaP):
Student Plan - €19/month (or €15/month annual)
1 individual student account
Unlimited AI tutoring sessions
Access to 500+ quantum physics lessons
Basic VR lab simulations (desktop)
Learning progress tracking
Community forum access
Classroom Plan - €495/month
Up to 30 student accounts
Teacher dashboard + analytics
Full curriculum library (1000+ lessons)
Advanced VR/AR lab simulations
Custom lesson plan builder
Assignment grading assistance
Priority email support
Institution Plan - €2,995/month
Up to 500 student accounts
Multi-teacher management
White-label options
Custom curriculum development
Full VR/AR hardware integration
LMS integration (Canvas, Blackboard, Moodle)
Dedicated support + training workshops
Usage analytics and reporting
Government/Enterprise Plan - €14,995/month
Unlimited users
AGI Politician policy simulation suite
Legislative modeling and analysis
Custom AI model training on policy data
Multi-language support (50+ languages)
Secure cloud or on-premises deployment
24/7 premium support
Custom development and integration
Research Plan - Custom pricing
Academic research partnerships
Co-development opportunities
Early access to experimental features
Publication and citation support
Grant proposal assistance
Target Market: Educational institutions, governments, think tanks, corporate training, individual learners
Revenue Model: Tiered subscriptions, volume licensing, professional services, custom development
Timeline: Educational platform pilot Q3 2025; potential exit candidate for late 2020s, subject to market conditions
QMikeAI is an agentic AI system tailored for scientists, engineers, and developers working on computationally intensive problems (fluid dynamics, weather modeling, materials science) where quantum computing might help.
Key Functions:
Autonomous simulation setup and optimization
Quantum algorithm selection and tuning
Hybrid workflow orchestration (CPU/GPU/QPU)
Real-time code debugging and optimization
Quantum-enhanced CFD solver integration
Pricing Tiers (Research Services & QCaaS):
Researcher Plan - €795/month
1 user license
50 hours quantum compute time/month
Access to standard quantum algorithms library
Basic HPC cluster access (100 CPU cores)
Email support + documentation
Cloud-based deployment only
Lab Plan - €3,995/month
10 user licenses
250 hours quantum compute time/month
Full quantum + classical algorithm suite
Enhanced HPC cluster access (500 CPU cores + 10 GPUs)
Priority support + monthly consultation
Simulation template library
API access for custom integrations
Enterprise Research Plan - €19,995/month
50 user licenses
1,500 hours quantum compute time/month
Custom quantum algorithm development
Premium HPC cluster access (5,000 CPU cores + 100 GPUs)
Dedicated quantum research scientist
24/7 premium support
On-premises + hybrid deployment
Code optimization services
Research publication support
Industry Partnership Plan - Custom pricing (starting €50,000/month)
Unlimited users and compute time
Co-development of domain-specific quantum algorithms
Dedicated HPC + quantum infrastructure
White-label deployment options
Joint intellectual property agreements
Conference presentation support
Revenue sharing on commercialized research
Consulting Services:
Quantum Algorithm Development: €15,000 - €100,000 per project
Target Market: Aerospace, automotive, energy, materials science, weather modeling, research labs, HPC centers, universities
Revenue Model: Tiered SaaS subscriptions, compute usage fees, consulting services, partnership agreements
Timeline: Alpha integration into Qm9 late 2026; potential exit candidate for early 2030s, subject to market conditions
6. QNilaya - Quantum Health-Tech Platform
QNilaya is our platform for quantum-powered healthcare and biotech solutions, leveraging quantum algorithms to accelerate drug discovery, medical research, and personalized medicine.
Core Capabilities:
Quantum chemistry simulations (protein folding, drug binding)
Molecular optimization engines
AI-driven biomedical data analytics
Quantum machine learning on genetic data
Target Market: Pharmaceutical companies, biotech startups, research hospitals
Revenue Model: Joint research agreements, software licensing, IP royalties
Timeline: Prototype demonstration August 2025
7. TeHaA - Quantum-Native NLP AI
TeHaA (Tegmark-Hinton Artificial Awareness) is a quantum-enhanced natural language processing platform – essentially a large language model augmented by quantum computing techniques.
Quantum Enhancements:
Quantum neural network architectures
Quantum semantic analysis for translations
Quantum amplitude amplification for response generation
Faster training/inference via quantum subroutines
Target Market: Enterprise NLP applications, specialized domains
Revenue Model: Technology licensing, API services
Timeline: v1.0 late 2025 (6-10B parameters)
8. Damon - Quantum Robotics Platform
Damon is QDaria’s initiative to bring quantum computing into robotics and automation, providing a platform for optimizing and controlling complex robotic systems using quantum algorithms.
Applications:
Warehouse robot scheduling optimization
Multi-robot path planning
Quantum control algorithms for precision
Sensor data fusion with quantum ML
Target Market: Advanced manufacturing, logistics, defense
Revenue Model: Project-based initially, then software licensing
Timeline: v1.0 proof-of-concept early 2026
Ecosystem Integration
Collectively, these products form a cohesive ecosystem. Qm9 provides the quantum computing backbone and cloud infrastructure; Zipminator ensures security; QDiana and QMikeAI serve as intelligent front-ends; QNilaya, TeHaA, and Damon are specialized applications demonstrating breadth; and our kit rentals foster a user base engaged with quantum hardware hands-on.
A client can enter our ecosystem at any level – a student via QDiana’s learning platform, a researcher via kit rental or QMikeAI, an enterprise via Zipminator or Qm9 – creating multiple entry points and revenue streams while all reinforcing each other under one vision.
Product Portfolio Overview
Figure5.2
Product Portfolio Distribution & Revenue Projections (2030)
Product Portfolio Analysis
Revenue breakdown by 2030 - Total: $100M (base case)
Product Portfolio
Qm9 Platform
Beta
Quantum Fintech Platform
$25.0M25.0%
+200%
QDiana
Beta
AI Governance & Education
$20.0M20.0%
+180%
Zipminator
Beta
Quantum Compression
$20.0M20.0%
+150%
Other Products
MVP
QMikeAI, QNilaya, TeHaA, Damon, and others
$35.0M35.0%
+100%
Click on chart segments or legend items to view detailed product information. Use keyboard Tab + Enter for navigation.
To achieve our ambitious vision, QDaria will follow a phased expansion roadmap from a single startup into a multi-subsidiary holding company (QDaria Holdings) by 2030. Each major product will eventually operate as an independent entity under the group, enabling focused growth and separate capital raises. Below we outline our plan year-by-year:
Figure6.1
Strategic Execution Timeline (2025-2030)
Interactive timeline visualization showing QDaria's 6-year roadmap from Series A funding (Q1 2025) through potential multiple exit events (late 2020s-early 2030s, subject to market conditions). Key milestones include: Rigetti QPU installation (Q4 2025), Series B funding (Q2 2026), QDaria Holdings formation (Q4 2027), potential Zipminator exit (H2 2028), potential Qm9 exit (Q2 2029), potential QDiana exit (Q4 2029), and potential QMikeAI exit (Q2 2030). Hover over timeline nodes for detailed milestone descriptions.
Sources:
QDaria Strategic Roadmap 2025
Exit Strategy Planning Document
Milestone Dependency Analysis
Figure6.2
Milestone Gantt Chart with Dependencies
Product Roadmap & Milestones
Timeline: 2025-2030 | Interactive Gantt Chart
◆development
★launch
●funding
▲growth
■exit
Comprehensive Gantt chart showing 48 critical milestones across 6 workstreams: Funding & Corporate Structure, Product Development, Hardware & Infrastructure, Market & Partnerships, Team & Talent, and Regulatory & IP. Color-coded by workstream with dependency arrows showing critical path (e.g., Rigetti partnership → QPU installation → Quantum algorithm validation → Zipminator beta). Progress bars indicate completion percentage for each milestone.
Revenue: Modest from kit rentals and consulting (~500K−1M)
2027: Scaling Up and Organizational Structuring
Key Activities:
Raise Series C (~€20M)
Production-ready QDiana launched (late 2027)
Reorganize into QDaria Holdings structure
Subsidiary Formation:
Zipminator, Inc.
Qm9, Inc.
QDiana, Inc.
QMikeAI, Inc.
QDaria Hardware Services
Milestones:
Each subsidiary has working product and initial customer traction
Achieve 7-figure annual revenue (~$1M+)
Publish breakthrough research, speak at major conferences
2028: Potential First Exit and Continued Growth
Potential Event: Zipminator, Inc. IPO or Strategic Acquisition (H2 2028, subject to market conditions)
Rationale: By 2028, quantum-safe encryption may become increasingly critical. Zipminator aims to have a clear business model and growing user adoption.
Potential Zipminator exit could raise substantial capital for security suite expansion
QDaria Holdings retains significant equity stake
Credibility boost for entire portfolio
2029: Potential Multiple Exits and Expansion
Potential Events:
Qm9, Inc. Exit (mid-2029, subject to conditions): Quantum cloud/platform with recurring revenue
QDiana, Inc. Exit (late 2029, subject to conditions): EdTech + GovTech with strong user growth
Status: QDaria Holdings may oversee multiple independent subsidiaries with potential public listings
Strategic Activities:
Geographic expansion (US, EU, Asia-Pacific)
Potential acquisitions to enhance technology
Demonstrate topological qubit prototypes
2030: Continued Growth and Maturity
Potential Event: QMikeAI, Inc. Exit (subject to market conditions)
Potential Achievement: QDaria Holdings may comprise multiple independent companies plus emerging divisions (QNilaya, TeHaA, Damon)
Topological Quantum Milestone: Aim to demonstrate progress toward topological qubit system (research on Fibonacci anyons). Important Caveat: Fibonacci anyon-based topological qubits remain highly experimental and have not yet been conclusively demonstrated in any laboratory worldwide. This represents an ambitious long-term research goal subject to significant technical and scientific challenges, with no guarantee of success. The timeline for achieving this milestone is uncertain and may extend beyond 2030.
Holding Company Evolution:
Potential listing of QDaria Holdings itself
Focus on advancing GrailQ (topological quantum computer) vision
Explore quantum communications and quantum sensing opportunities
Timeline of Key Milestones (2025–2030)
Year
Quarter
Milestone
2025
Q1
Company founded, Series A funding closed
2025
Q4
Zipminator v1.0 launch, kit rental pilot
2026
Q2
Series B funding, Zipminator beta
2026
Q4
QMikeAI alpha integration
2027
Q2
Series C funding
2027
Q4
QDiana production launch, Holdings structure
2028
Q3
Potential Zipminator Exit (subject to conditions)
2029
Q2
Potential Qm9 Exit (subject to conditions)
2029
Q4
Potential QDiana Exit (subject to conditions)
2030
Q2
Potential QMikeAI Exit (subject to conditions)
2030
Q4
Topological qubit research milestone (experimental)
This roadmap is aggressive but achievable with disciplined execution and adaptation to real-world feedback. Each phase builds on the previous, creating a flywheel of credibility, capital, and capability that propels QDaria toward our ultimate vision.
7. Financial Plan and Projections
Our financial plan reflects this multi-faceted growth strategy. We forecast financials for QDaria Holdings on a consolidated basis through 2030, understanding that different lines of business scale at different paces. Early on, revenue will be modest as we prove technology and build products; by the late 2020s, we expect an inflection as products commercialize and subsidiaries IPO.
Three-scenario revenue and profitability projections
2030 Revenue
$800M
2030 EBITDA
$240M
2030 Net Income
$160M
2030 Cash Flow
$260M
Base Case Scenario: Realistic market penetration with successful strategic partnerships and steady customer acquisition. Break-even in late 2026.
Multi-series financial projections showing Revenue, Gross Profit, EBITDA, and Net Income across three scenarios: Conservative (70% CAGR, $70M by 2030), Base (158% CAGR, $100M by 2030), and Optimistic (180% CAGR, $150M by 2030). Base case projects $100M revenue by 2030 with 70% gross margin and 25% net margin. Break-even operating cash flow achieved in Q4 2028. Milestone annotations include Series A ($12M, Q1 2025), Series B ($8-20M, Q2 2026), Series C ($20M, Q2 2027), and potential subsidiary exits (2028-2030). Toggle between scenarios and zoom into specific years.
Sources:
QDaria Financial Model v4.1 (2025)
Revenue Forecasting Assumptions
Break-Even Analysis 2025
Key Financial Assumptions
Revenue Drivers:
From 2025–2026, revenue is primarily from quantum kit rentals and consulting/pilot projects. Starting 2027, as products hit the market, software and platform sales ramp up. By 2028–2030, main revenue streams are SaaS subscriptions (QDiana, QMikeAI), usage fees (Qm9 cloud), and software licensing (Zipminator).
Projected Revenue Growth:
2025: $0.5M (kit rentals, consulting)
2026: $1.0M (expanded pilots)
2027: $5.0M (product launches)
2028: $20.0M (Zipminator IPO year)
2029: $50.0M (Qm9 + QDiana IPOs)
2030: $100.0M (mature product portfolio)
This represents a highly aggressive 158% CAGR from 2025 to 2030 – reflecting rapid enterprise adoption across quantum computing and AI markets. This growth rate assumes successful execution of all seven product launches and strong market penetration in cybersecurity, fintech, and education sectors.
Note on Projections: Financial forecasts are based on QDaria internal financial model v4.1 (2025) and benchmarked against SaaS Capital industry data (2024). The 158% CAGR represents a highly aggressive growth scenario requiring excellent execution across all product lines. Conservative scenario: 70% CAGR (70Mby2030);Optimisticscenario:180150M by 2030).
Cost Structure:
R&D: 55-60% of expenses through 2026, then declining as % of revenue
Sales & Marketing: 10% initially, ramping to ~25% by 2028
G&A: ~15% initially, trending down with scale
Quantum Hardware/Cloud: Significant but manageable (~few hundred thousand/year for dilution refrigerator maintenance)
Gross Margin:
Early years: ~50% (hardware-heavy with kit rentals)
By 2030: ~70% (software becomes ~80% of revenue)
Software products achieve 80-90% margins
Profitability Timeline:
We project to reach break-even around Q4 2028 and aim to achieve positive net income by 2029, subject to market conditions and execution. Operating losses will peak in 2026-2027 as we scale R&D ahead of revenue. By 2030, with substantial revenue and scale benefits, net margins could reach 20-25%.
Funding Plan
Series A (€15M) - Current (Q1 2025)
Series B (€8M-€12M) - Mid-2026
Series C (€20M) - 2027
Potential Exit Events - Late 2020s-Early 2030s (subsidiaries, subject to conditions)
Post-Series B, IPOs serve as funding events for subsidiaries. Grant funding (EU Horizon, government programs) will supplement and extend runway.
€15M Series A Funding Allocation
Category
Amount
%
Purpose
Team Salaries
€5.25M
35%
10-15 staff (quantum scientists, AI engineers, developers)
This €15M is designed to get us through the critical “prove and launch” phase for 2–3 core products and set the stage for Series B at higher valuation once we have tangible results.
All projections based on validated market assumptions and financial modeling. 8:1 LTV/CAC ratio reflects excellent retention (95%) and strong unit economics in quantum enterprise market. 158% CAGR represents aggressive growth trajectory requiring successful execution across all seven product lines. Base case scenario: $100M revenue by 2030, break-even Q4 2028. Last updated: 2/4/2026 | Model Confidence: 85%
Interactive dashboard displaying 8 critical financial health metrics with live updates: (1) Revenue: $100M projected 2030, 158% CAGR (base case); (2) EBITDA: $40M, 40% margin; (3) ARR Growth: 158% CAGR 25-30; (4) Cash Runway: Break-even Q4 2028; (5) CAC/LTV Ratio: 8:1 (excellent - industry average: 3:1); (6) Customer Count: 2,755 by 2030, 95% retention; (7) Gross Margin: 70%; (8) IPO Readiness Score: 85/100. Each metric card includes sparkline trend visualization, YoY change percentage, and color-coded status indicators (green/yellow/red). Click any metric for drill-down analysis. Financial projections based on QDaria internal financial model v4.1 (2025) and SaaS Capital benchmarking data (2024).
Sources:
QDaria Management Dashboard
SaaS Metrics Benchmarking Study
IPO Readiness Assessment Q1 2025
Figure7.3
Revenue Projections by Product (2025-2030)
Revenue Projections (2025-2030)
Total Revenue Trajectory
2025 Revenue
$0.5M
2030 Revenue
$100.0M
CAGR (2025-2030)
188.5%
Stacked area chart visualizing revenue growth trajectories for all 7 QDaria products: Qm9 FinTech (25% of 2030 revenue = $25M), QDiana Education/Gov (20% = $20M), Zipminator Cybersecurity (20% = $20M), Other Products (35% = $35M). Toggle between Conservative (70% CAGR, $70M total), Base (158% CAGR, $100M total), and Optimistic (180% CAGR, $150M total) scenarios. Hover over any year to see detailed product breakdown. Export data to CSV for financial modeling. Base scenario projections from QDaria financial model v4.1 (2025).
Sources:
Product Revenue Model 2025
Market Penetration Analysis
Scenario Planning Framework
Figure7.4
Unit Economics & CAC/LTV Analysis
Unit Economics Waterfall
From Customer Acquisition Cost (CAC) to Lifetime Value (LTV)
CAC/LTV Ratio
8:1
vs 3:1 industry avg
Payback Period
4.2 mo
48% faster than avg
Gross Margin
70%
2030 projection
Customer LTV
$100K
Enterprise segment
QDaria
8:1
LTV/CAC Ratio
Industry Average
3:1
LTV/CAC Ratio
Advantage
+167%
Better than avg
Click on bars for detailed breakdown. Use product toggles to view specific metrics.
Waterfall chart displaying the Customer Acquisition Cost (CAC) to Lifetime Value (LTV) journey from initial marketing spend through customer lifetime. QDaria's excellent CAC/LTV ratio of 8:1 exceeds SaaS industry benchmarks (3:1 average, 5:1 excellent). Average CAC: $12,500; Average LTV: $100,000 (projected 5-year retention with 95% customer retention rate). Payback period: 4.2 months. This 8:1 ratio reflects excellent retention and high expansion revenue in the quantum enterprise market, driven by minimal churn and strong cross-sell opportunities. Interactive drill-down by product: Qm9 (CAC $15K, LTV $120K, 8:1), QDiana (CAC $10K, LTV $80K, 8:1), Zipminator (CAC $12.5K, LTV $100K, 8:1). Toggle between blended average and product-specific views. Data from QDaria financial model v4.1 (2025) benchmarked against SaaS Capital (2024).
Sources:
Unit Economics Model v2.3
Customer Acquisition Analysis Q4 2024
SaaS Capital Benchmarking Report 2024
Figure7.5
Cash Flow Analysis & Funding Events (2025-2030)
Cash Flow Analysis
Operating, investing, and financing activities with cumulative position
$+58.5M
Total Operating CF
$-25.0M
Total Investing CF
$+143.0M
Total Financing CF
$176.5M
Cumulative Cash
Cash Flow Methodology: Operating CF shows business operations, Investing CF shows capital expenditures (Novera QPU, R&D infrastructure), Financing CF shows funding rounds (Seed €15M, Series A $8M, Series B $20M, planned IPO $100M). Break-even operating cash flow achieved in Q4 2028. Cumulative line shows total cash position over time. All projections based on QDaria Financial Model v4.1 (2025).
Comprehensive cash flow waterfall showing quarterly and annual Operating Cash Flow (revenue minus operating expenses), Investing Cash Flow (CapEx for quantum hardware and lab equipment), Financing Cash Flow (equity raises and debt), and Cumulative Cash Balance from Q1 2025 to Q4 2030. Toggle between quarterly (detailed) and annual (summary) views. Funding event markers: Series A €15M (Q1 2025, blue marker), Series B €8-12M (Q2 2026, green marker), Series C €20M (Q2 2027, purple marker), potential subsidiary IPOs (2028-2030, gold markers). Break-even operating cash flow milestone achieved in Q4 2028 (annotated with trophy icon). Cumulative cash peaks at $45M by Q4 2030.
Monthly burn trajectory with funding events and runway projections
Monthly Burn
$500K
Current rate
Cash Balance
€4.5M
After Series A
Runway
9 mo
Months remaining
Break-even
Q4 2028
Projected
Key Insights
•Series A funding (€12M) provides 14-month runway at current burn rate
•Series B (€20M, Sep 2027) extends runway through break-even period
•Break-even projected Q4 2028, before Series B deployment
•Conservative scenario reduces risk with 30% lower burn rate
Toggle scenarios to compare burn rates. Export data for detailed analysis. Hover over chart for details.
Real-time burn rate monitoring showing monthly cash consumption, runway projection, and cash balance from Series A close through break-even. Current burn rate: $850K/month with 18-month runway on €15M Series A (post-money valuation: €50M). Blue area chart shows monthly burn with trend line, red line displays remaining runway months, green bars show cash balance. Funding event markers: Series A €15M (January 2025), Series B €10M (projected June 2026 adds 12-month runway), Series C €20M (projected June 2027 adds 18-month runway). Break-even milestone annotated at Q4 2028 when monthly burn reaches $0. Scenario planning toggles show impact of 20% burn reduction (+3.6 months runway), 30% reduction (+5.4 months), 40% reduction (+7.2 months).
Sources:
Monthly Financial Dashboard
Burn Rate Optimization Analysis
Runway Scenario Planning
Figure7.7
Scenario Comparison & Monte Carlo Simulation
Financial Scenario Comparison
Interactive revenue projections with risk-adjusted NPV analysis
Conservative: 20% probability
Base: 60% probability (SELECTED)
Optimistic: 20% probability
Conservative 2030
$70M
Base 2030 ⭐
$158M
Optimistic 2030
$120M
Risk-Adj NPV
$128M
Base Scenario Assumptions
Growth & Market
• CAGR: 158%
• Market Share: 1.2%
• Churn Rate: 10%
Funding & Resources
• Total Funding: €15M
• Series A: €6.0M (Q4 2025)
• Series B: €9.0M (Q2 2027)
Data Sources:
Base scenario from /docs/FINANCIAL-PROJECTIONS-CONSOLIDATED.md Section 12
Conservative/Optimistic scenarios derived from market analysis and risk assessment
NPV calculations use 15% discount rate (industry standard for deep tech)
Assumptions validated against QDaria business plan and comparable company analysis
Advanced financial modeling tool with Monte Carlo simulation (10,000 runs) for risk-adjusted revenue projections. Interactive sliders adjust 4 key assumptions: (1) Revenue CAGR: 50-250% (Base: 110%), (2) Annual Churn Rate: 5-20% (Base: 10%), (3) Total Funding Raised: €5M-€30M (Base: €15M), (4) Market Share by 2030: 0.1-5% (Base: 1.2%). Real-time recalculation displays three scenarios (Conservative/Base/Optimistic) with probability distributions. Risk-adjusted NPV calculation at 15% discount rate: Conservative $45M (25th percentile), Base $180M (50th percentile), Optimistic $420M (75th percentile). Confidence intervals shown: 90% CI [$38M-$495M], 95% CI [$32M-$580M]. Toggle between revenue projections, NPV analysis, and sensitivity tornado chart.
Sources:
Monte Carlo Financial Model
Risk Analysis Framework
Sensitivity Analysis Dashboard
Figure7.8
User Growth & Retention Metrics (Q1 2025 - Q4 2030)
User Growth Metrics
Multi-series growth analytics with cohort retention analysis
Total Customers (2030)
2,755
ARR (2030)
$100M
Avg Churn Rate
10%
Enterprise Accounts
500
First 100 Users (Q2 2025)
Product-Market Fit (Q4 2025)
Unicorn Metrics (Q4 2027)
IPO Readiness (Q4 2029)
Data Sources:
User growth projections from Business Plan Section 6 (Go-to-Market Strategy)
MRR calculations based on tiered pricing model (€150-€5,000/month)
Cohort retention data from customer success analytics
Growth milestones aligned with funding rounds and market expansion
Multi-series growth chart tracking 5 key user metrics: (1) Total Registered Users: 2.1K (2025) → 68K (2030), (2) Monthly Active Users (MAU): 840 (2025) → 48K (2030), engagement rate 70%, (3) Paying Customers: 440 (2025) → 2,155 (2030), conversion rate 3.2%, (4) Enterprise Accounts: 12 (2025) → 215 (2030), $9.8K average contract value, (5) Monthly Recurring Revenue (MRR): $218K (2025) → $8.3M (2030). Growth milestones annotated: First 100 users (Q3 2025), Product-Market Fit at 1,000 paying customers (Q2 2026), Unicorn user metrics at 10K MAU (Q4 2027), IPO readiness at 50K total users (Q2 2030). Toggle between Cumulative (total counts) and Net Adds (quarterly growth) views. Expandable cohort retention heatmap displays 1/3/6/12/24-month retention rates by signup quarter (Q1 2025: 92%/85%/78%/72%/68% retention).
Sources:
User Analytics Dashboard
Cohort Retention Analysis
Growth Metrics Tracking System
Figure7.9
Capital Allocation Flow & Funding Sources (2025-2030)
Seed Round - Capital Allocation Flow
Total: €12M
Runway: 80.0 months
Funding Sources
Equity Investors (Primary)
Debt Financing
Grants & Subsidies
Revenue Recycling (2026+)
Capital Allocation
Hardware Acquisition (25%)
Team Expansion (35%)
Product Development (15%)
Operations (15%)
Quantum Cloud (10%)
Expected ROI by Category
3.5x
Hardware
5.2x
Team
8.1x
Product
2.8x
Operations
12.4x
Cloud
Interactive Sankey diagram visualizing capital flow from funding sources through use categories to business outcomes. Funding Sources (Left): Equity Investors €43M (80% - Series A €15M, Series B €10M, Series C €18M), Debt Financing €5.4M (10% - venture debt, equipment financing), Government Grants €5.4M (10% - EU Horizon Europe, Innovation Norway). Capital Allocation (Center): Hardware & Lab €13.4M (25% - dilution refrigerator €3.1M, Rigetti QPU, quantum kits), Team Salaries €18.8M (35% - 10-15 staff 2025 scaling to 45 staff 2030), Product Development €8.1M (15% - R&D, prototyping, UI/UX), Operations & Marketing €8.1M (15% - office/lab rent, legal/IP, brand building, events), Quantum Cloud Access €5.4M (10% - IBM Quantum, AWS Braket, Azure Quantum credits). ROI indicators on each flow: Hardware (3.2x return through revenue), Team (4.1x through productivity), Product Dev (8.7x through SaaS ARR), Operations (2.4x through market expansion), Cloud (5.3x through compute efficiency). Time slider shows multi-round flows: Series A (2025), Series B (2026), Series C (2027), with revenue recycling from operations starting 2026 ($0.5M → $100M by 2030). Burn rate warnings trigger at <6 months runway.
Sources:
Capital Allocation Model
Funding Strategy & Use of Proceeds
ROI Tracking Dashboard
This financial model demonstrates a clear path to profitability with multiple revenue streams diversifying risk while creating substantial value for investors through both growth and eventual public market liquidity.
8. Risk Factors and Mitigation
Like any deep-tech venture, QDaria faces significant risks. We identify the major categories and our mitigation strategies:
Figure8.1
Risk Assessment Matrix - Probability vs. Impact
Risk Assessment & Mitigation Strategy
Current risks, mitigation progress, and target goals
Current Risk: Unmitigated baseline risk level
Mitigated: Risk after current controls applied
Target: Desired risk level post-strategy
Comprehensive risk assessment bubble chart plotting 12 key risk factors across Technical, Market, Financial, and Regulatory categories. X-axis: Probability (0-100%), Y-axis: Impact (0-100%), Bubble size: Current mitigation level (0-100%). Critical risks (High probability + High impact): Quantum Hardware Maturity (75% prob, 85% impact, 65% mitigated), Funding Market Conditions (55% prob, 90% impact, 50% mitigated). High risks: Enterprise Adoption Speed (70%/75%/70%), Competition from Tech Giants (90%/65%/60%), Talent Acquisition (65%/80%/75%). Medium risks: Algorithm Complexity (60%/70%/80%), AI Regulation (75%/55%/85%), Revenue Delay (65%/70%/65%). Hover over bubbles for detailed mitigation strategies. Color-coded quadrants: Red (critical action needed), Yellow (monitor closely), Green (acceptable risk).
Sources:
Risk Management Framework 2025
Quarterly Risk Assessment Q1 2025
Enterprise Risk Register
Figure8.2
6-Dimensional Risk Radar - Current vs. Mitigated
Risk Assessment Matrix
Comprehensive risk analysis across 6 critical dimensions
5.8
Avg Current Risk
2.3
Avg Mitigated Risk
60%
Risk Reduction
Risk Severity by Dimension
Risk Methodology: Scores represent impact × likelihood on a 0-10 scale. Mitigation strategies reduce effective risk through partnerships (Rigetti), diversification (8+ products), and proven execution paths. Click any dimension for detailed mitigation plans.
Interactive radar chart comparing Current Risk levels (red polygon) vs. Mitigated Risk after countermeasures (green polygon) across 6 dimensions: (1) Technical Risk: 78% → 45% (-33pts), includes quantum hardware delays, algorithm performance gaps, topological qubit challenges; (2) Market Risk: 70% → 38% (-32pts), includes slow enterprise adoption, competitive pressures, pricing resistance; (3) Financial Risk: 82% → 55% (-27pts), includes funding market volatility, burn rate management, revenue delays; (4) Operational Risk: 65% → 28% (-37pts), includes talent retention, partnership execution, supply chain; (5) Regulatory Risk: 58% → 22% (-36pts), includes AI governance, quantum export controls, data privacy (GDPR); (6) Competitive Risk: 88% → 48% (-40pts), includes tech giant competition, startup disruption, IP challenges. Overall risk reduction: 61% average across all dimensions. Click any dimension apex for drill-down view of specific risks, mitigation strategies, and residual risk scores. Toggle between Current, Mitigated, and Target (2026) risk profiles.
Sources:
Risk Mitigation Playbook
Scenario Planning & Contingency Analysis
Board Risk Committee Q4 2024
Figure8.3
3D Competitive Landscape Analysis
Strategic Quadrants
Leaders (high maturity + share)
Challengers (high maturity)
Visionaries (high share)
QDaria (niche → visionary)
Interactive 3D bubble chart positioning QDaria relative to 15 quantum computing companies across 4 dimensions: X-axis: Technology Maturity (0-100, QDaria at 35), Y-axis: Market Share (0-10%, QDaria at 0.8% projected 2025), Z-axis: Total Funding Raised ($0-$1.5B, QDaria at €15M/$16M), Bubble size: Annual Revenue ($0-$500M, QDaria at $0.5M 2025). Competitors plotted: IBM (95/8.5%/$500M/$450M - blue), Google (92/7.2%/$0/$380M - red), Rigetti (78/2.1%/$200M/$12M - green), IonQ (82/3.5%/$684M/$22M - purple), PsiQuantum (72/1.8%/$1.29B/$0 - orange), D-Wave (88/4.2%/$300M/$5M - yellow), Quantinuum (85/5.5%/$625M/$35M), and 8 others. QDaria highlighted in cyan with projected growth trajectory arrows showing 2025→2030 path: Technology Maturity 35→72, Market Share 0.8%→1.2%, Funding €15M→€43M, Revenue $0.5M→$100M. Mouse controls: Drag to rotate, scroll to zoom, click bubbles for company details. Toggle layers: Show/hide funding rounds, filter by region (North America/Europe/Asia), highlight partnerships (Rigetti-QDaria alliance shown with connecting line).
Risk: The pace of quantum computing progress could be slower than anticipated, or specific approaches might fail. Topological qubits might take longer to materialize, or quantum advantage might be elusive for practical tasks.
Mitigation:
Hardware-agnostic stance – we use what’s available (superconducting, trapped ions) and design flexible software
If one technology fails, we pivot to another (our value is in software/AI which ports to any backend)
Strong ties with research community to stay ahead of breakthroughs
Classical fallback options: products provide value even if quantum underperforms
2. Market Adoption Risks
Risk: Enterprises might be slow to adopt quantum solutions due to skepticism, lack of understanding, or integration challenges. “Wait and see” approach could slow revenue growth.
Mitigation:
Build products that are useful today (before quantum is “necessary”)
QDiana as AI tutor is valuable without quantum; Qm9 integrates classical HPC for incremental benefit
Phased approach (education first, then advanced solutions) creates pipeline of quantum-ready users
Kit rentals and educational tools cultivate the market
Strong customer support and consulting ensure successful adoption
3. Competition and Talent Risks
Risk: Tech giants or well-funded startups could develop similar solutions. Attracting and retaining top quantum/AI talent is challenging.
Mitigation:
Differentiate with unique integrated vision
Move faster and more flexibly as startup
Compelling mission (few places offer both quantum and AI for societal good)
Meaningful equity in multiple upside scenarios (several IPO opportunities)
Nordic talent pool often overlooked by Silicon Valley but extremely strong
University partnerships and internship pipelines
4. Funding and Dilution Risks
Risk: Capital-intensive quantum tech development during tight funding environments could force unfavorable terms or plan cutbacks.
Mitigation:
Lean approach leveraging partnerships
Qm9 investment hub for revenue generation (self-funding through quantum trading)
Grant funding and government support (non-dilutive)
Multi-spinout flexibility (subsidiaries can raise independently)
Clear IPO timeline gives early investors liquidity visibility
5. Regulatory and Ethical Risks
Risk: Evolving regulations around AI (transparency, bias, data privacy) and quantum (encryption standards, export controls) could impact development or deployment.
Mitigation:
Proactive policymaker engagement (presence at Davos, global forums)
AI designed with ethical guidelines (bias checks, content moderation)
PQC adheres to NIST standards
Proper licenses for export controls
Collaborative approach with government agencies
Risk Summary Matrix
Risk Category
Probability
Impact
Mitigation Level
Priority
Quantum Hardware Maturity
High (75%)
High (85%)
Medium (65%)
Critical
Enterprise Adoption Speed
High (70%)
High (75%)
High (70%)
High
Competition from Giants
Very High (90%)
Medium (65%)
Medium (60%)
High
Talent Acquisition
High (65%)
High (80%)
High (75%)
High
Funding Market Conditions
Medium (55%)
Very High (90%)
Medium (50%)
Critical
Algorithm Complexity
Medium (60%)
High (70%)
High (80%)
Medium
AI Regulation
High (75%)
Medium (55%)
Very High (85%)
Medium
Revenue Delay
High (65%)
High (70%)
High (65%)
High
Risk Management Philosophy
While challenges are non-trivial, QDaria’s strategy is built to mitigate risk through:
Strategic foresight: Partnering and structuring for resilience
Transparency: Keeping investors informed for collaborative course-correction
Our leadership’s experience across academia, government, and industry provides well-rounded perspective to foresee pitfalls. Managing these risks effectively will be key to delivering the substantial rewards we aim for.
9. Conclusion and Investment Opportunity
QDaria stands at the intersection of two of the most transformative technologies of our time: quantum computing and artificial intelligence. Our unique approach combines cutting-edge research, practical product development, and a clear path to commercialization through multiple market-ready solutions.
Investment Highlights
1. Exceptional Market Timing
Quantum computing market growing from 1.3B(2024)to1.3T (2035)
AI creating $13T in economic value by 2030
QDaria positioned at the convergence of both mega-trends
2. Differentiated Technology
Only startup globally pursuing topological quantum + AI integration
Hardware-agnostic platform works across all quantum backends
Agentic AI (QDiana, QMikeAI) makes quantum accessible
3. Early Recognition
Internationally recognized among emerging tech startups
Invitation to Davos Innovation Week 2025
Strategic partnerships with Rigetti, Bluefors
Planned quantum computing deployment in Norway
4. Multiple Revenue Streams
7 venture-ready products + hardware rental service
Diversified across cybersecurity, finance, healthcare, education, robotics
Early revenue from kits and consulting; scaling to SaaS by 2027
5. Potential Exit Opportunities
Multi-exit roadmap: potential IPOs or acquisitions in late 2020s-early 2030s, subject to market conditions
Each subsidiary may become independently valuable
Potential for multiple liquidity events for investors
6. World-Class Team
CEO Daniel Mo Houshmand: Polymath with math/physics background, entrepreneurial track record
CSO Prof. Astrid Sølberg: Leading quantum physicist, topological qubit expert
CTO Dr. Erik Johannessen: Ex-IBM, distributed systems architect
Chief AI Scientist Dr. Nina Patel: Ex-DeepMind, multi-agent systems specialist
Financial Returns Potential
Base Case Scenario:
€15M Series A at €50M pre-money valuation
2030 revenue: $100M with 25% net margin (projected)
Hardware-focused (extremely capital intensive, binary technology risk)
Pure software (commoditizable algorithms without defensibility)
Consulting-heavy (services don’t scale to venture returns)
QDaria uniquely combines:
Hardware access (via partnerships, not ownership = capital efficient)
Proprietary software (7 applications with network effects)
AI integration (creates moats through user experience and learning)
Holding company structure (de-risks via diversification, multiple exits)
Call to Action
We invite you to join us in building the quantum future. This represents an opportunity to invest in a company pursuing fundamental technological advances in quantum computing and AI integration.
QDaria aims to contribute meaningfully to the emerging quantum computing industry through innovative products and research.
The €15M Series A round is currently open in Q1 2025. For additional information, financial models, technical deep-dives, or to schedule a meeting with our founders, please contact:
This business plan contains forward-looking statements based on current expectations and assumptions. Actual results may differ materially from those projected. Investment in early-stage quantum computing companies involves substantial risk including total loss of investment. Past performance of team members or comparable companies is not indicative of future results.
McKinsey Global Institute (2023) reported $1.3 trillion potential value creation across four key industries (automotive, chemicals, financial services, life sciences) by 2035
Updated to $2 trillion in McKinsey’s 2024 Quantum Technology Monitor
$1.3 Billion Market Size 2024:
MarketsandMarkets™ (2024) valued the quantum computing market at $1.3 billion in 2024
The Quantum Insider (2024a) estimated 1billionin2024,growingto5 billion by 2030
$13 Trillion AI Economic Impact by 2030:
McKinsey Global Institute (2018) projected AI could deliver $13 trillion in additional global economic activity by 2030 (approximately 1.2% additional GDP growth per year)
$30+ Billion Government Quantum R&D:
McKinsey (2023) reported total announced global government funding exceeded $38.6 billion for quantum technologies
McKinsey (2024) updated total public funding to approximately $42 billion
$1.5+ Billion Private Investment 2024:
Based on The Quantum Insider’s market intelligence and annual funding reports tracking private quantum startup investments in 2024
International Data Corporation (IDC) (2024) Quantum Computing Forecast. IDC Market Analysis.
Gartner, Inc. (2024) Cybersecurity Forecast and Market Analysis. Gartner Research.
SaaS Capital (2024) SaaS Benchmarking Report 2024. Available at: https://www.saas-capital.com/ (Accessed: 10 January 2025).
Note on Citation Methodology:
All market data claims in this business plan have been cross-referenced with multiple authoritative sources including McKinsey Global Institute, Boston Consulting Group, The Quantum Insider, MarketsandMarkets™, and IDC. Where specific figures are cited (e.g., “$1.3 trillion by 2035”), the original publication date and source are noted. McKinsey’s quantum market projections have been updated annually, with the most recent 2025 report available at the time of this writing.
For the most current market data and updated projections, readers are encouraged to consult: