The Ricky Effect — Hyrox Takeover

How one coach fills every class & everybody wins — slide the numbers, see the magic

Model Inputs

Current State (Baseline)

Current avg people / class 8

Hyrox classes / week 3

Revenue per person / class $15

Growth Targets

Target avg people / class 15

New clients (% of growth) 60%

Monthly growth rate 8%

New client retention rate 75%

Time & Seasonality

Projection period 12 mo

Start month

Seasonality strength Medium

Ricky's Bonus Structure

Bonus model

Monthly Breakdown

Client Mix Over Time

This model is a projection tool for discussion purposes.
Adjust the sliders to explore different scenarios and find a fair arrangement.

Operation: Hyrox Takeover — The Ricky Effect