Capital Vision Investor Report #001

Authentic Taiwan  ·  Capital Vision Investor Report
AT

Capital Vision Investor Report #001
by Arthur Chang · Authentic Taiwan, Singapore

HEARO Goes Live On Both App Stores, FUN SQUEEZER On Google Play

Published on: Mon, Oct. 19, 2026 (SGT) · Status and modelled financials for all 21 Capital Vision projects, re-verified the same day · Get the next report

Key takeaways
  • HEARO, our consumer-complaint rally app, is live on the Apple App Store (since 9 Oct) and Google Play. Consumers use it free; brands are meant to pay. Paying brands today: 0.
  • FUN SQUEEZER, our pay-per-question AI homework engine, is live on Google Play. Apple agreed to expedite the App Store review on 17 Oct. In the base-case model, every S$1 of advertising returns S$1.63 of lifetime contribution, and the ad cost of each paying user is recovered in 4.1 months.
  • With store risk removed, the HEARO capital model drops from S$70,876 to S$60,848; modelled payback improves from about 15.8 to 14.2 months.
  • We re-verified every project. Five had a material change this week. The most concrete is Vital Fruit, which now has its first physical stock (144 units across 4 SKUs).
  • Actuarial flags this cycle: Taiwan Rice and MASOGIA need a price, volume or channel change before they warrant outside capital. Details below.

Evidence labels: ACTUAL measured fact as of 19 Oct 2026 · MODELLED output of a planning model · TARGET a goal, not a result. Models stand alone and are not added together.

1. HEARO: both stores live, now the brands have to pay

HEARO turns one photo and one sentence into a complaint that is classified, written up and routed to the brand's decision-maker. Identical complaints are grouped into a rally, so a brand hears from a group rather than one person. Consumers never pay. Revenue is designed to come from brands, through the HEARO Brand Response Desk (S$390 a month, MODELLED) and Defect Intelligence Reports (S$1,200 each, MODELLED).

What is live ACTUAL

App Store
Live
iOS 1.2.0, free · released 9 Oct 2026 · seller FELIX IMPEX PTE. LTD.
Google Play
Live
Android · last updated 8 Oct 2026
Since launch
51 / 3 / 1
sessions / consumer cases / rally (2 members)
AI cost per case
US$0.021
median of 11 measured cases (~S$0.027)
Paying brands
0
the model's main revenue line is still TARGET

Capital model M12, re-based on 19 Oct MODELLED

Capital envelope
S$60,848
base S$52,911 + reserve S$7,937 · was S$70,876
Payback
14.2 mo
was 15.8 months
Annualised ROI
124%
36-month MOIC 3.26x · was 106% / 2.79x
Break-even
4 brands
paying brands needed to cover monthly opex

The model changed for two reasons, both measured. First, R&D completion rose from 45% to 67%: four of six work packages are now delivered (AI engine, interface, rally clustering, native apps on both stores). Second, the AI cost per case is now taken from live usage, S$0.03 instead of S$0.04. The remaining capital goes to the Brand Desk console, the moderation console, trademarks and patent, launch seeding, the first brand pilots and runway.

Stress test. The base case assumes 20 paying brands (TARGET). At 8 brands, annualised ROI falls to 35%, payback stretches to about 39 months and 36-month MOIC is 0.91x. HEARO needs at least 9 paying brands to return 1.0x within 36 months.

Next proof: the first paying Brand Response Desk, and the first rally of 10 people delivered together to a brand. · Open the HEARO capital account · Brand page

2. FUN SQUEEZER: S$1 of ads, S$1.63 back

FUN SQUEEZER is built for students. They photograph a homework page, and the app turns it into one card per question. Each card opens with the single idea the teacher is testing, delivered by a confident future version of the student. There is no subscription. Students buy credits and pay per question, so every paying user produces cash from the first question.

What is live ACTUAL

Google Play
Live
v1.3 · all countries · in-app credits S$11.98 / 23.98 / 58.98
App Store
Expedited review
iOS 1.0 · Apple agreed to expedite on 17 Oct
Usage
110 / 539
sessions / AI calls · 10 device wallets
Stage
Pre-revenue
monetisation starts with the paid ad test

Ad spend versus future cash flow MODELLED

Return per ad dollar
S$1.63
lifetime contribution per S$1 of ads (S$21.68 per paying user vs S$13.33 to acquire one)
Ad cost recovered in
4.1 months
per paying user, from their own question purchases
36-month view
1.49x
S$206,000 of ads → S$306,837 of contribution from paying users
Cumulative cash, month 36
+S$36,376
after every ad dollar and launch cost · cash positive from month 24
0S$100kS$200kS$300kM1M12M24M36M12: contribution overtakes ad spendContribution S$306,837Ad spend S$206,000

Cumulative, months 1–36, base case. Solid line: contribution from paying users after AI cost, store fees and GST. Dashed line: advertising.

How one month of advertising pays back. In the scale phase, S$6,000 of ads brings 9,000 installs and 450 new paying users. Over their lifetime those users contribute S$9,756, which is S$1.63 for every S$1 spent. Each monthly budget recovers its cost in about four months, then keeps paying. Stacked month after month, cumulative contribution overtakes cumulative ad spend in month 12. By month 36 the model holds about 3,000 paying app users and 300 web users.

Capital envelope
S$51,244
base S$44,560 + reserve S$6,684 · peak capital drawn S$31,656
Payback
24.0 mo
month cumulative cash turns positive
Annualised ROI
73%
steady monthly contribution S$3,138 after ad spend
Unit economics
S$0.078
web price per question vs S$0.031 AI cost · app S$0.092

Base-case assumptions: 5% of installs become paying users and every paid install brings 2 organic installs (TARGET); S$2 per install, 15% monthly churn and 80 questions per paying user a month (MODELLED). The S$6,000 monthly scale budget (gate G4) is released only after the paid test confirms conversion, and a cost per install within the S$3.25 the unit economics can carry.

Next proof: App Store approval, the first production in-app purchase, and the question counts of the first 30 paying users. · Open the FUN SQUEEZER capital account · Try it on the web

3. All projects: status on 19 Oct 2026

Every project was re-checked against the live store and our event ledger today. "This week" comes from the ledger: Material change means a recorded event in the last 7 days. Awaiting evidence means no capital event has been recorded yet.

Project Where it stands (19 Oct) This week Evidence Capital model (MODELLED)
HEARO
consumer rally AI
Live on App Store and Google Play; 3 cases, 1 rally; 0 paying brands Material change ACTUAL M12 · S$60,848 · ROI 124% · 14.2 mo
FUN SQUEEZER
AI homework engine
Live on Google Play; App Store in expedited review; S$1.63 back per S$1 of ads (modelled) Material change ACTUAL M10 · S$51,244 · ROI 73% · 24.0 mo
Vital Fruit 果本味 First physical stock: 4 SKUs, 144 units; 20 concept packs on site Material change ACTUAL No model yet (landed cost, sell-through)
King Kung 京工 3 SKUs listed; stock now 0, awaiting replenishment Material change ACTUAL No model yet
Jia Her Home 甲賀之家 1 SKU active, stock 0 Material change ACTUAL No model yet
Zhang Ji Fu Mian 張記福麵 Packaging production files complete (9 SKUs); pre-deployment No material change ACTUAL M06 · S$171,985 · ROI 158% · 9.6 mo
METABOLISM RESET 28 SKUs listed and priced S$59–76; stock 0 No material change ACTUAL M07 · S$409,860 · ROI 78% · 17.9 mo
ROOTSOUL × METABOLISM RESET Brand, engineering spec and packaging v1 done; prototype 0 No material change ACTUAL M14 · S$169,689 · ROI 154% · 9.8 mo
KAFEMANOR + Utility Core 10 SKUs listed, stock 0; plug-in kiosk utility core in R&D No material change MODELLED M11 · S$3,599,747 · ROI 235% · 6.6 mo
TEASOME ELIXIR 6 SKUs listed, stock 0 Awaiting evidence LEADING SIGNAL No model yet
Chang Bakery 張記餅家 12-gift co-brand series page; 1 SKU listed Awaiting evidence LEADING SIGNAL No model yet
SIGHTREAD Product Rendering Case, payment, work-order and delivery chain live; no external client yet No material change ACTUAL M02 platform · S$2,599,000 · ROI n/a · 36 mo
SIGHTREAD Market (unmanned stores) Online simulation only; no physical store or shelf unit exists Awaiting evidence TARGET STATE M01 · S$7,609,235 · ROI 75% · 17.6 mo
ATITUDE 态度 Bubble-tea machine concept; brand CI and R&D cost lines done No material change ACTUAL M04 · S$2,984,139 · ROI n/a · 13.5 mo
Tian Sui SPICA 天穗 12 concept packs and badge system; OEM quote fixed No material change ACTUAL M03 · S$307,651 · ROI 271% · 5.9 mo
Taiwan Rice 台灣米 5 concept SKUs; first-buyer commitment of 90 packs (related party) No material change MODELLED M15 · S$14,139 · ROI 16% · 74.8 mo
FANTASIES × patent fabric Concept, LAB and app live; no sample fabric yet No material change ACTUAL M05 · S$896,196 · ROI 67% · 19.5 mo
MASOGIA signet rings Design version; 8 concept SKUs; prototype 0 No material change ACTUAL M16 · S$110,849 · ROI 33% · 38.5 mo
CARE EASE Brand, mechanism and price set; prototype not built No material change MODELLED M08 · S$201,157 · payback ~month 25
ROPE 繩子繞 30 designs and own winding-machine patent draft; prototype 0 No material change MODELLED M09 · S$98,246 · ROI 44% · 28.8 mo
PD-01 Keelfoot table leveler Research and mechanism route done; prototype 0 No material change MODELLED M13 · S$96,963 · ROI 105% · 12.9 mo

Model figures: capital envelope · annualised ROI · payback in months. ROI n/a means the model does not yet produce a steady-state return. Red marks a payback longer than 36 months on current inputs.

4. Actuarial review

Today we recomputed all 16 capital models: 15 live engines plus the CARE EASE brand-loop model. Each model answers one question, how much capital takes that project to its next stage. Models are never added together.

  • Re-based this cycle: M12 HEARO, after store launch and measured AI cost. Updated: M10 FUN SQUEEZER now reflects live store status.
  • Ad-gated growth: FUN SQUEEZER returns S$1.63 per ad dollar in its base case and turns cash positive in month 24. Its scale budget is released only on measured conversion, so capital follows proof.
  • Long payback: Taiwan Rice (74.8 months) and MASOGIA (38.5 months) need a price, volume or channel change before they warrant outside capital.
  • Return not yet computable: M02 SIGHTREAD platform and M04 ATITUDE produce a payback month but not a steady-state ROI.
  • Largest envelopes are system builds: M01 unmanned stores (S$7.6M), M11 Utility Core (S$3.6M), M04 ATITUDE (S$3.0M) and M02 SIGHTREAD platform (S$2.6M). These are sized plans, not commitments, and none has a physical unit yet.
  • Evidence depth is still building. Measured inputs are a minority in every model, for example 8 of 58 in M01, 11 of 40 in M10 and 2 of 17 in M12. Both apps are pre-revenue, so their revenue lines stay TARGET until the first payments arrive.
  • Five retail brand lines are on the shelf or in the catalogue but have no capital model. Landed cost and sell-through are missing. The next step is to feed sales velocity from our store system into Capital Vision.

5. What changed this week (event ledger)

  1. EV-HRO-0003 · HEARO passed gate G1: native apps live on App Store and Google Play. ACTUAL
  2. EV-HRO-0004 · HEARO model M12 re-based to v1.1 (S$70,876 → S$60,848). MODELLED
  3. EV-FSQ-0004 · FUN SQUEEZER live on Google Play; App Store in expedited review. ACTUAL
  4. EV-FSQ-0005 · FUN SQUEEZER model M10 updated to v2.1. MODELLED
  5. EV-VTFR-0001 · Vital Fruit first physical stock, 4 SKUs and 144 units. ACTUAL
  6. EV-KKUN-0001 · EV-JHOM-0001 · Retail stock re-verified: King Kung 0, Jia Her Home 0. ACTUAL

6. Get the next report

Capital Vision Investor Reports: one email when projects move, with the full status and modelled financials on this site.

7. Where to go next

Open Capital Vision »Get HEAROGet FUN SQUEEZER

Every number above can be adjusted on the project's capital account page, and the model recomputes as you change it. To discuss a project, reply to the report email or write to arthur@authentictaiwan.com.

This report describes projects in development by Authentic Taiwan (FELIX IMPEX PTE. LTD., 144 Upper Bukit Timah Rd #01-26, Beauty World Centre, Singapore 588177). It is not an offer of securities, not investment advice and not a guarantee of return. ACTUAL figures were measured on 19 Oct 2026. MODELLED figures are outputs of planning models that recompute when any assumption changes. TARGET figures are goals. Store links point to the public App Store and Google Play listings.