Why we recommend passing on the $1M.
About $15M of investor money has produced one season. The new plan relies on the same assumptions as the old one. Even if it fully works, the return doesn't justify the risk at this price.
01
About $15.1M has gone out of the bank since Feb 2023. Visible revenue is under $200K, and only $27,500 of it is from a named payer: Pabst $10K, The Speakeasy $15K and Wasserman $2.5K.
That's about 1–2 cents back for every dollar spent. Ticket money the venue kept wouldn't change this, because only about 200 people paid on a typical night.
02
03
04
05
06
07
08
This is a turnaround we would have to run ourselves: 12–24 months of hands-on work plus legal costs. Any of our ~15 pipeline ideas is a better use of that time and money.
History is the best predictor: about $15M in, one season out, and the same assumptions in the new plan. If the IP ever comes up cheaply, consider buying it through a new company.
BENCHMARK
| Savannah Bananas | SlamBall | |
|---|---|---|
| Age | 10 years | 24 years |
| Seasons played | 10, back to back | 6, never more than 2 in a row |
| Early demand | Sold out from game one | ~200 paid a night in 2023 |
| Path to ~$100M | 10 seasons, all organic | Plan: 8 seasons from a 2027 restart, to $134M |
| Fans per show by season 8 | ~6,000 (2023), then ~19,500 (2025) | Plan: 4,480 in 2027, its first restart year |
| Outside money | None, 100% owned by Jesse and Emily Cole | ~$15M raised, one season delivered |
| Team sales | None, they own every team | $90M of team sales in the plan |
| Valuation | ~$500M estimate. Offers reportedly at $1B, but no sale has happened. | Plan assumes a sale by about 2034 |
Bananas revenue path: ~$20M (2023, season 8), ~$45M (2024), ~$100M+ (2025, season 10). Tickets and merchandise are over 90% of revenue. Figures are Forbes estimates; the club does not publish revenue.
SOURCES
| # | Fact / claim | Source | Location |
|---|---|---|---|
| 1 | ~$15.1M spent since Feb 2023 | Bank statements | City National operating acct ending 3640, Feb 2023 – Mar 2026 |
| 2 | $27.5K named revenue (Wasserman, Pabst, Speakeasy) | Bank statements | Credits: 1 Sep 2023 ($2.5K), 2 Oct 2023 ($10K), 18 Oct 2023 ($15K) |
| 3 | Under $200K visible revenue | Bank statements | Above plus unexplained deposits of $92,501 (11 Oct 2023) and $75,000 (12 Feb 2024) |
| 4 | "Roughly 200 tickets per night" | Mason's written reply | Answer on 2023 attendance |
| 5 | $11M raised Feb 2023 | LLCA + cap table + bank statements | LLCA dated 23 Feb 2023, Appendix II; incoming wires Feb–Mar 2023 |
| 6 | "Two years of runway… close to profitability by Q1 2025" | Outside press, not in the data room | JohnWallStreet interview, 2023 |
| 7 | Season Jul–Aug 2023 | Company season review | 2023 season dates (21 Jul – 17 Aug) |
| 8 | "North of $8M", "untenable" | Mason's written reply | Answer on 2023 season cost |
| 9 | $4.2M SAFE money | Mason's reply + bank statements | Wires Nov 2023 – 12 Jan 2024 |
| 10 | $2.22M single wire | Bank statements | Outgoing wire, 26 Mar 2024 |
| 11 | Spent by ~Apr 2024 / payroll stops | Bank statements | Paychex debits end ~Apr 2024 |
| 12 | No team; "restaging the company without a team" | Mason's written reply | Answer on current status |
| 13 | No "proper P&L, balance sheet" | Mason's written reply | Answer on financial statements |
| 14 | Card bounced every month but one, Sep 2025 – Mar 2026 | Bank statements | Returned-item entries Sep, Oct, Dec 2025, Jan, Feb, Mar 2026; Nov 2025 cleared ($6,249.93) |
| 15 | Cash ran out Aug 2025 | Bank statements | Operating balance, Aug 2025 onward |
| 16 | Six seasons; only back-to-back pair 2002–03 | Company season review / one-sheet | Seasons 2002, 2003, 2008, 2012, 2016, 2023 |
| 17 | $15.2M total from existing investors | LLCA + Mason's reply + bank statements | Rows 5 + 9 combined |
| 18 | Investor names (Blitzer, Rubin, Griffin, Ehrenberg) | Mason's reply + LLCA | SAFE investor list; LLCA Appendix II |
| 19 | SAFE never converted | Mason's reply + SAFE term sheet | Reply: "the SAFE has yet to convert"; term sheet 22 Sep 2023: converts on a $5M+ round |
| 20 | No new investor money after Jan 2024 | Bank statements | No investor wires after 12 Jan 2024 |
| 21 | No existing investor named as joining | Mason's written reply | Answer on the current round (absence) |
| 22 | 4,480 tickets/session at $44.80 | 2027 financial model | Summer Series tab (2027: 6 sessions, $1,317,120) |
| 23 | Tickets = 76% of 2034 operating revenue | 2027 financial model | Summary tab ($101.6M of $134.2M) |
| 24 | Tickets halved = never cash-positive | Our analysis of the 2027 model | Scenario run on Summary tab |
| 25 | 2 teams in 2028; league 2029; $90M total | 2027 financial model | Majors tab, team-sales lines 2028–34 |
| 26 | Losses until 2033 without team sales | Our analysis of the 2027 model | Summary tab: −$0.23M 2032, +$4.4M 2033 |
| 27 | Owners profit only from fees on new team sales | 2027 financial model | "Team P&L Construct" tab |
| 28 | "No LOIs" for team sales / media | Mason's written reply | Answers on teams and media |
| 29 | Media $750K → $25M | 2027 financial model | Majors / Summary tab, media-rights line |
| 30 | $890K licensing from talks | 2027 financial model + Mason's reply | Corporate tab, licensing line |
| 31 | $4.4M out in 2027; $20M raise Q4 2027 | 2027 financial model | Summary tab, 2027 cash flow and financing |
| 32 | 5–6 weeks of the plan | Our calculation | $1M ÷ ~$9.1M annual 2027 cost (Corporate + Summer Series tabs) |
| 33 | ~2% at $50M cap; no board or info rights | SAFE term sheet | 22 Sep 2023, cap and investor-rights terms |
| 34 | $11M Class A preference | LLCA | Section 7.02 (distributions, 80/20 until returned) |
| 35 | ~$135M sale to recoup | Our estimate | Preference stack + dilution maths |
| 36 | Trademark registered to "Slamball, LLC" (California) | IMG MIPA, March 2022 | Schedule 2.1(f) |
| 37 | Savannah Bananas ~$100M revenue / ~$500M value | Outside estimates | Forbes / press |
| 38 | $400–800M exit, ~1.5% stake, 1 in 20, 0.7x | Our estimates | Diligence scenario model |
| 39 | Investable conditions, time cost, pipeline comparison | Our judgement | n/a |
| 40 | Bananas: 10 seasons, revenue ~$20M / $45M / $100M (2023–25), >90% tickets and merch, ~$500M value, 100% owner-held, no team sales | Outside estimates | Forbes, 21 Sep 2025; Wikipedia season history |
| 41 | Bananas: 113 shows and 2.2M tickets in 2025, six teams, $1B offers | Outside source | Fans First Report via Front Office Sports, Sep 2026 |
All the hard numbers come from Mason's own documents or emails. Rows 6, 37, 40 and 41 are outside sources. Rows highlighted in the source column are our own estimates or analysis.