A digital marketing agency founded in 2019, running $133,234 per month of recurring billing across 89 direct clients and six white-label agency partners. Fully remote, debt-free, and offered at $2,650,000.

Start with the books, because they're the unusual part. Every figure comes from a transaction-level reconstruction of six bank and credit accounts spanning 42 months, January 2023 through June 2026. Revenue ties to filed federal returns within $146 in 2023, $107 in 2024, and 0.3% in 2025. Merchant processor gross of $3.30 million over 24 months independently corroborates deposit volume. A buyer and its lender can verify every dollar before closing.

Fiscal 2025: $1,696,625 of revenue, $808,940 of adjusted EBITDA, a 47.7% margin. Trailing twelve months through June 2026: $1,639,804 of revenue and $696,395 of adjusted EBITDA at 42.5%. LTM sits 3.3% below fiscal 2025 on a softer first half of 2026 — June 2026 was the strongest revenue month in ten, and the LTM figures, not the stronger year, are the underwriting basis presented here.

Roughly 97% of billing is true monthly recurring revenue — SEO, Google Ads, social media management, and hosting, all on month-to-month retainers billed by ACH or card on file. One-time website builds are 2.4% of the mix and mostly function as an on-ramp into retainers. No receivables book, no inventory, no capex.

Concentration is comfortable: largest client 10.9% of monthly run rate and 9.2% of TTM revenue, top three around 17.7%, largest agency partner 4.0%. Clients sit in durable local-service verticals — dental, HVAC, roofing, plumbing, legal — where search visibility converts directly into booked work.

Retention is earned rather than contracted, and the numbers hold. Total recurring billing was flat year over year, retained clients kept 98.3% of their revenue, and 32 new retainer clients replaced attrition that was concentrated in sub-$500 accounts.

A seven-person core team plus an established offshore delivery bench of roughly ten specialists runs fulfillment under named division heads. Ad accounts are client-owned, so there is nothing to migrate. Domains, licenses, and system access transfer through a shared credential vault at closing.

Revenue grew 9.9% in 2024 and 14.7% in 2025, and the growth paths are mapped: six white-label partners in a channel where one relationship brings a full client book; an SEO line capacity-constrained near $70,000/month against an offshore bench built to scale through it; and 89 clients averaging $1,292/month with cross-sell headroom against a five-service menu. At current margins roughly half of every incremental recurring dollar reaches adjusted EBITDA.

$2,650,000, or 3.28x FY2025 adjusted EBITDA and 3.81x LTM. A $100,000 incentive is available for an all-cash close, bringing the price to $2,550,000. Asset purchase, free of debt and liens, with a structured 90-day transition. Sign the NDA for the full memorandum, the reconciled financial model, and three years of tax returns.