1. Q1-26 live channels: WedoSport and InsightTV across UK, EU, and USA feeds (4 total channel instances).
2. Q2-26 expansion adds WedoMovies, WedoSport International, Pet Collective, and Just Cooking, bringing total live channels to 8.
3. Q3-26 – Q4-26 channel growth driven by VIDAA OS FAST rollout and aggregator integrations.
4. Q1-27 onward includes LG webOS contribution alongside VIDAA, materially increasing active channel count.
5. Revenue figures reflect net Edge Video AI revenue at a 3.5% blended commerce commission, after OS-level revenue share with platforms.
6. No increase in ad load or average viewing time is assumed; growth driven by channel count, shoppable moment optimization, and OS-level distribution.